Fresh Del Monte Produce, Inc.【FDP】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q16 2Q16 3Q16 4Q16 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q21 3Q20 4Q21 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
減価償却費 19,500 19,500 18,900 17,900 18,300 18,400 17,800 17,300 17,000 17,900 17,500 17,200 17,300 17,900 18,000 18,100 18,300 18,900 18,100 - 15,700 - 19,000 19,900 - 24,800 19,900 20,100 20,200 19,700 21,000 23,300 28,200 28,000 24,400 24,100 24,200 25,200 23,600 23,700 22,500 23,800 23,300 25,600 - 23,600 23,700 22,900 22,300 22,100 21,600 21,200 19,900 20,000 19,700 19,500 19,300 18,500 18,400 18,300 17,300
株式報酬費用 1,600 1,400 2,500 1,500 3,400 1,800 3,300 2,000 3,300 1,700 2,900 2,200 2,900 1,900 3,200 2,300 4,300 2,600 3,600 - - -6,000 4,700 3,200 14,900 - 3,600 2,900 2,900 2,700 4,600 2,400 1,800 2,700 4,200 1,900 900 1,400 2,600 1,500 1,700 1,600 2,100 2,100 - 1,700 1,100 2,100 2,000 2,300 2,800 2,500 2,300 600 2,200 2,000 2,100 2,300 2,600 2,400 2,700
営業キャッシュフロー 80,800 -42,400 68,200 175,400 5,200 - 37,100 156,800 35,600 -56,900 7,600 117,900 31,800 -48,600 39,900 152,900 50,300 -12,400 13,500 166,000 - -102,500 92,900 - 154,100 - 33,000 140,900 10,300 10,000 1,500 160,800 - -24,000 -7,200 72,200 65,100 39,000 2,200 63,400 - 46,800 137,300 12,100 -23,100 -300 95,400 10,600 -43,900 15,500 117,200 47,400 -2,200 18,700 125,000 43,500 -4,700 46,100 113,100 75,000 10,900
資本的支出 -19,200 -22,800 -21,200 -21,200 -20,300 - -12,800 -21,300 -28,400 -17,200 -32,800 -24,500 -32,600 -69,600 -50,700 -31,200 -37,100 -30,100 -25,200 - -22,700 -41,600 -34,100 -42,100 - - -35,600 -36,300 -30,900 -35,700 -42,700 -39,100 -37,300 -31,400 -34,200 -36,000 -23,300 -28,800 -16,600 -57,000 - -33,600 -53,800 -13,000 -15,100 -11,100 -12,100 -12,600 -12,300 -10,000 -8,900 -21,800 -17,000 -12,700 -8,000 -13,400 -17,600 -10,000 -11,600 -14,100 -28,100
投資キャッシュフロー -12,600 -19,300 -20,800 -20,500 -17,500 - -9,900 -29,000 -25,600 -7,900 -24,500 -23,700 -25,000 -88,700 -50,300 -30,800 -36,700 -42,400 -22,300 -24,400 - -30,200 -33,700 - -47,800 - -34,500 -34,500 -29,800 -35,000 -413,900 -37,200 - -8,800 -29,600 -11,900 -3,300 -7,400 -16,100 -49,300 - -25,900 -38,400 -12,700 -15,300 -16,600 -8,500 -12,500 -11,500 79,600 -5,900 -3,800 -13,500 3,900 -2,300 -600 19,400 -8,800 -15,600 -10,000 -14,300
配当金の支払額 - - - 5,900 6,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
自己株式の取得による支出 29,100 29,300 - - - 12,100 - - - - 27,900 64,300 1,000 2,300 19,800 15,400 7,200 88,700 84,800 18,400 28,000 4,600 66,400 - - - 17,500 54,100 24,700 45,700 8,200 1,600 19,600 0 0 9,200 8,700 0 7,800 0 - - - - - - - - - - - - - - - - - 7,600 0 7,200 15,000
長期借入れによる収入 108,100 192,200 117,500 62,800 181,900 220,700 70,600 100,400 161,200 173,100 168,700 137,000 126,500 262,300 160,000 94,300 120,900 253,600 244,400 36,800 138,300 - 150,300 - - 202,400 178,100 152,800 236,400 232,900 578,000 58,400 239,900 226,800 326,400 260,900 97,500 51,600 271,900 148,900 275,200 185,700 67,600 137,100 - 262,500 179,200 215,900 408,700 143,400 89,500 150,300 207,300 79,300 47,700 188,400 305,000 148,400 121,400 40,000 43,800
長期借入金の返済による支出 124,600 100,000 188,400 200,200 157,000 117,900 115,500 228,500 175,400 74,000 148,300 162,000 148,000 108,900 129,500 195,600 162,200 125,200 170,200 - - 128,700 128,200 188,400 161,300 - 143,400 193,900 178,300 157,700 138,700 168,300 299,700 191,900 290,800 321,200 145,300 56,800 257,900 173,200 - 193,400 150,000 133,600 184,500 227,500 270,600 192,500 355,000 210,500 161,700 149,800 208,300 79,300 162,700 203,800 330,500 159,500 153,400 68,000 43,800
財務キャッシュフロー -43,100 61,400 -65,000 -131,400 -18,100 - -46,400 -124,700 -16,100 83,700 1,700 -89,600 -7,900 147,000 6,300 -113,800 -28,000 46,800 500 -137,400 -19,100 28,300 -50,200 - - - 6,000 -106,500 25,000 21,700 423,100 -119,500 - 26,600 35,200 -71,500 -60,000 -12,600 200 -32,000 900 -12,700 -82,700 -4,200 - 26,700 -99,100 15,400 45,000 -75,900 -104,300 -11,000 -22,300 -16,000 -128,300 -27,800 -37,800 -34,500 -46,700 -54,100 -30,400
フリーキャッシュフロー - - - - - - - - -22,300 36,100 101,500 60,900 -17,200
FCFマージン(%) - - - - - - - - -2.2 3.3 8.6 6.0 -1.7