F5 Networks, Inc.【FFIV】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 4Q10 1Q11 2Q11 3Q11 4Q11 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
減価償却費 -5,910 5,250 5,286 5,179 5,172 5,822 9,113 10,052 10,152 9,934 9,979 9,792 10,300 11,437 11,241 11,377 12,066 13,042 13,212 12,971 13,358 13,763 14,084 14,437 14,492 14,887 15,391 15,325 15,545 15,180 14,869 14,032 15,410 14,001 14,245 18,399 21,862 18,979 24,133 26,225 26,520 27,660 28,525 28,800 30,439 30,260 29,538 28,600 27,211 27,472 27,345 28,356 29,529 29,266 28,018 26,778 22,929 22,666 22,471 22,471 24,791 24,611
株式報酬費用 -19,782 22,940 21,766 22,900 22,134 22,123 23,345 23,537 26,343 26,710 27,610 27,861 22,031 34,528 35,636 31,833 25,159 30,625 36,777 36,517 41,634 38,233 41,773 38,437 38,317 46,611 43,895 43,234 41,586 40,948 41,320 38,739 36,848 38,689 39,494 40,999 43,732 47,661 50,786 50,868 52,633 58,069 63,220 61,468 60,522 63,757 64,129 61,875 59,455 62,874 64,039 56,471 53,266 56,002 55,141 54,206 53,759 57,908 58,884 57,451 57,248 60,005
営業キャッシュフロー 86,391 103,139 91,229 101,076 121,494 131,879 101,604 113,399 148,555 144,806 80,662 126,230 147,995 158,926 81,967 138,234 169,865 186,395 142,296 172,507 183,343 203,871 133,118 170,476 204,070 189,312 175,340 162,564 213,065 189,957 184,755 182,051 204,305 197,858 193,552 150,345 206,086 144,012 181,808 159,174 175,904 137,363 128,476 182,304 197,053 90,366 126,509 71,401 154,355 157,631 140,923 165,054 189,801 165,318 221,637 158,959 246,505 202,782 256,597 282,219 208,068 159,211
資本的支出 -2,506 -5,491 -6,213 -8,840 -9,901 -5,857 -6,961 -5,726 -11,323 -7,788 -6,981 -6,665 -5,149 -4,980 -5,139 -5,517 -7,082 -10,319 -10,183 -21,213 -18,592 -13,292 -16,501 -16,116 -17,579 -14,133 -9,582 -7,460 -7,506 -6,491 -9,755 -19,828 -17,391 -21,046 -29,010 -32,952 -20,534 -22,304 -13,159 -12,394 -12,083 -4,697 -9,393 -9,444 -7,117 -10,564 -5,228 -9,325 -8,507 -13,104 -10,689 -15,009 -15,382 -9,048 -9,455 -5,849 -6,060 -8,073 -10,503 -8,543 -16,141 -9,720
投資キャッシュフロー -54,708 -97,179 -13,520 26,623 -55,643 -67,371 -104,270 -95,482 -85,156 -133,417 13,335 -123,988 -108,400 70,166 70,639 -10,480 20,316 -65,542 114,637 145,183 -204,977 19,485 29,462 -15,562 29,335 -129 54,539 -7,323 -79,372 1,000 -51,345 -55,419 -228,098 -60,393 153,349 -213,541 -294,049 -29,400 -686,613 -46,803 15,814 20,643 -115,080 -159,254 -191,644 -41,993 79,912 109,475 70,722 61,902 -9,532 -8,412 -7,565 -7,135 -39,887 -6,449 -5,743 -9,973 -20,603 -25,113 -163,802 -10,557
自己株式の取得による支出 20,000 24,998 46,528 50,000 150,000 34,473 50,303 50,000 50,000 50,000 50,000 50,000 50,000 200,000 150,000 150,542 150,000 149,980 156,883 150,000 149,995 200,035 200,042 150,024 150,023 150,021 150,021 150,023 150,025 150,025 150,021 150,018 150,017 101,032 100,013 0 0 - - 0 50,007 - - 0 0 125,011 125,012 250,000 0 40,005 0 250,036 60,008 150,018 100,011 150,018 100,511 - - 125,009 125,008 -
長期借入れによる収入 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0 0 - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 350,000 0 0 0 - - - - - - - - -
財務キャッシュフロー -7,555 -6,026 -39,996 -34,152 -146,490 -23,497 -45,730 -31,181 -48,823 -37,914 -47,651 -31,374 -49,379 -186,630 -144,645 -125,865 -147,820 -130,769 -155,253 -123,804 -147,076 -180,367 -199,738 -123,552 -148,990 -128,245 -147,690 -120,700 -149,397 -130,110 -150,019 -121,117 -150,017 -82,132 -100,013 26,555 143 20,959 347,435 25,556 -56,707 17,715 -506,956 28,019 -7,058 -116,025 -132,186 -222,038 -6,259 -374,862 -2,507 -214,544 -61,386 -134,972 -101,167 -118,992 -101,871 -114,683 -129,597 -93,380 -127,155 -293,021
フリーキャッシュフロー 194,709 246,094 273,676 191,927 149,491
FCFマージン(%) 25.4 33.7 35.1 23.7 18.2