Flowserve Corporation【FLS】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 1Q10 2Q10 3Q10 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
株式報酬費用 8,298 6,789 9,208 8,133 8,610 7,661 7,384 8,435 7,796 7,629 10,517 9,461 8,035 8,250 8,110 11,362 9,916 8,356 8,413 15,990 9,095 8,301 8,631 8,789 15,957 8,008 6,001 247 11,307 4,436 4,548 2,529 3,962 4,433 5,735 5,782 7,609 7,745 7,153 1,375 14,311 4,164 5,629 3,148 9,760 6,712 7,138 5,868 11,011 5,885 6,861 1,773 9,953 5,925 6,249 5,681 8,657 8,743 7,208 5,866 8,656 10,166 6,965 12,476
営業キャッシュフロー -148,959 96,263 36,077 372,394 -228,187 -9,608 87,710 368,298 -107,891 168,266 62,189 394,566 -108,070 75,244 141,714 378,871 -84,665 73,398 137,468 444,761 -93,201 111,265 112,977 286,051 -7,996 11,276 54,913 169,401 3,927 42,673 25,760 238,706 -120,727 63,990 83,075 164,493 38,519 10,831 94,641 168,750 47,302 -26,071 94,398 194,908 36,378 24,928 89,801 99,012 -26,773 -44,594 -38,118 69,475 26,588 23,796 80,756 194,632 62,257 -12,782 178,485 197,348 -49,934 154,146 401,846 -174
資本的支出 -14,933 -10,299 -21,197 -55,573 -23,501 -24,997 -22,666 -36,803 -28,686 -28,199 -27,295 -51,359 -34,258 -26,901 -33,543 -44,388 -31,663 -22,003 -29,936 -49,017 -83,967 -29,827 -24,738 -43,329 -20,212 -16,700 -27,563 -25,224 -15,862 -13,585 -11,173 -20,982 -13,490 -18,257 -18,229 -34,017 -10,638 -14,629 -19,357 -21,546 -17,310 -14,661 -15,948 -9,486 -11,422 -11,119 -11,493 -20,902 -14,052 -16,960 -14,819 -30,456 -15,318 -16,575 -15,651 -19,815 -13,610 -14,679 -23,880 -28,850 -11,738 -16,602 -17,194 -25,393
投資キャッシュフロー -6,970 -10,299 -217,482 -51,966 -20,728 -24,925 -22,871 -125,679 -26,514 -28,085 -25,929 -45,899 2,051 -26,777 -32,910 -110,362 15,443 -21,515 -29,112 -48,899 -423,863 -29,604 -34,616 -37,212 -20,111 -20,438 -28,358 -22,562 -15,495 170,269 16,358 5,468 -12,890 -17,949 -18,738 -31,889 28,573 -13,538 -18,886 -19,986 -6,573 -14,588 -12,999 -7,540 -9,488 -14,352 -14,873 -20,764 -12,218 -16,779 -16,650 39,561 -16,456 -16,378 -15,543 -20,203 -13,586 -16,504 -24,022 -333,102 -11,276 -16,197 -16,994 -80,694
配当金の支払額 15,017 16,155 16,247 16,163 16,132 17,845 17,817 17,763 17,410 19,672 18,487 18,196 17,514 20,107 19,716 19,560 19,387 21,995 21,905 21,831 21,686 24,242 24,072 23,650 23,415 24,766 24,779 24,786 24,785 24,794 24,833 24,821 24,826 24,855 24,900 24,868 24,909 24,863 24,923 24,862 26,023 26,031 26,052 26,053 26,465 25,703 26,383 26,053 26,128 26,139 26,139 26,143 26,229 26,242 26,241 26,243 27,654 27,605 27,589 27,592 27,617 27,592 27,462 26,968
自己株式の取得による支出 11,989 11,111 10,974 11,941 13,819 12,206 15,063 108,912 22,050 410,848 100,966 238,078 155,552 150,765 63,810 88,183 109,605 43,463 35,256 58,180 79,899 59,745 110,038 53,969 0 0 0 - - - - - - - - - - - - 9,568 32,112 0 0 0 5,081 12,450 0 0 - - - - - - - - 2,549 13,612 3,909 0 21,088 31,709 145,123 56,940
長期借入れによる収入 - - - - - - - - - - - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 1,420 1,421 1,420 539,755 6,250 6,300 6,300 6,250 6,250 6,300 462,500 5,000 5,000 5,000 5,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 75,000 0 - - - 0 407,473 0 - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -13,179 -26,019 -29,176 -74,539 -27,531 -35,378 -47,127 -128,920 -34,566 -132,602 2,255 -264,009 -25,382 -110,601 -101,026 -18,815 -129,215 -70,800 -77,594 -90,049 418,875 -101,934 -145,752 -109,867 -35,610 -32,817 -33,087 -29,325 -38,826 -43,636 -53,752 -49,139 -46,855 -40,393 -45,978 -40,058 -43,786 -43,042 -108,716 -34,110 -63,925 -27,956 270,853 -31,385 -449,923 -41,171 763,438 -872,051 -38,391 -39,319 -34,068 -38,234 -43,819 11,532 196 -120,923 -54,214 17,531 -70,697 224,875 -84,232 -70,212 -176,503 4,019
フリーキャッシュフロー 168,498 -61,672 137,544 384,652 -25,567
FCFマージン(%) 14.3 -5.4 11.6 32.8 -2.1