Cirrus Logic, Inc.【CRUS】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26 2Q26 3Q26
減価償却費 2,262 2,394 2,606 - 2,958 4,192 2,890 - 3,367 3,545 3,934 4,037 4,097 7,012 10,869 12,877 13,388 14,633 15,233 14,806 17,912 15,049 15,028 15,444 19,596 19,435 20,144 22,224 22,639 22,657 17,342 17,188 19,745 18,166 17,468 12,858 11,745 12,100 11,633 11,605 11,898 15,812 17,446 16,905 16,515 17,219 18,624 18,844 11,941 11,610 12,732 12,009 12,359 12,618 12,824 13,150 13,173 12,704 13,077
株式報酬費用 2,442 3,516 2,767 3,453 4,172 5,562 6,026 5,735 5,862 5,788 6,063 5,361 5,622 13,907 10,284 7,736 8,272 8,682 7,763 8,789 9,310 9,924 9,474 10,885 11,403 12,292 12,513 12,533 12,794 13,131 11,181 12,583 11,782 13,758 14,160 14,057 13,306 15,476 13,287 14,693 14,985 16,551 17,832 17,024 18,138 20,483 20,487 22,533 22,715 21,331 23,067 22,158 21,385 22,447 20,823 19,491 20,809 20,597 20,558
営業キャッシュフロー 10,617 26,446 14,848 31,284 -587 -48,226 79,190 130,447 36,712 54,389 71,924 - 12,766 -14,440 61,390 103,797 43,182 -43,211 116,327 38,984 12,226 19,990 212,677 124,858 -3,816 84,525 132,314 - 4,689 74,261 118,186 9,558 56,987 60,848 128,712 49,268 502 41,636 134,304 172,503 -26,796 29,173 -135,855 258,231 74,365 35,989 180,948 48,266 -39,813 -22,731 313,692 170,526 87,161 8,231 218,588 130,386 116,131 92,214 290,834
資本的支出 -8,162 -10,242 -7,263 - -17,326 -11,610 -19,692 - -1,222 -7,011 -4,552 - -3,274 -7,348 -9,305 -12,384 -10,601 -11,422 -11,697 -7,849 -7,145 -10,974 -8,261 -15,469 -10,749 -15,032 -12,825 -16,574 -10,827 -8,015 -4,579 -8,194 -3,816 -5,517 -3,929 -2,394 -2,054 -4,913 -4,767 -6,519 -10,835 -3,893 -3,363 -8,048 -6,776 -10,211 -6,777 -11,326 -12,310 -8,470 -9,813 -7,057 -9,990 -2,670 -6,687 -3,429 -2,638 -3,868 -5,086
投資キャッシュフロー 49,967 -8,691 -16,734 -6,105 17,860 25,492 -13,981 -114,171 -36,664 -40,925 -40,624 -102,136 223,212 -434,112 -23,925 -89,612 719 12,442 5,063 -4,217 -24,288 -36,458 34,338 -43,457 -77,910 -18,827 -52,491 -35,488 -12,837 -9,076 -29,548 -3,201 -34,723 -9,518 -6,078 -49,902 -9,183 -49,531 -10,420 -8,541 -16,714 12,715 -5,573 -8,800 -7,716 -9,136 -7,350 -9,128 -14,634 -9,152 -36,971 -102,255 -66,559 -5,482 -39,132 -13,111 -6,215 -7,929 -6,567
自己株式の取得による支出 56,493 20,289 0 0 0 0 47,856 38,203 - - 29,727 9,747 - - - -1 - - 19,996 21,303 15,440 0 -1 0 45,550 50,000 20,000 60,226 40,000 54,997 55,000 10,000 40,000 30,001 0 50,001 - - 35,000 44,985 12,501 40,002 39,999 74,999 56,382 50,000 50,000 35,000 38,504 40,576 56,923 49,992 40,992 49,993 70,037 100,000 99,999 39,986 69,980
財務キャッシュフロー -56,133 -19,977 628 2,808 1,042 6,268 -45,603 -37,326 720 -11,748 -25,496 - 716 228,222 -19,072 -4,391 -17,771 -15,429 -18,151 -25,546 -13,140 -13,859 -49,904 -40,610 -105,522 -49,418 -33,381 - -40,997 -55,787 -65,176 -9,504 -40,359 -27,470 -2,270 -49,548 2,484 -30,491 -44,126 -49,092 -13,527 -40,274 -50,192 -74,738 -57,128 -51,145 -94,097 -27,898 -38,991 -42,658 -70,595 -49,438 -32,015 -48,341 -98,771 -104,099 -100,666 -39,679 -99,660
フリーキャッシュフロー - - - - 211,901 126,957 113,493 88,346 285,748
FCFマージン(%) - - - - - - - - - - 38.1 29.9 27.9 15.7 49.2