Genpact Limited【G】 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 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 4,678 2,551 3,065 5,494 9,153 10,055 7,263 9,980 5,613 9,296 6,526 10,093 5,312 9,198 4,973 6,906 8,274 7,912 4,660 6,654 6,195 7,467 5,336 8,180 4,828 6,769 4,986 7,365 10,051 13,283 7,787 10,937 13,434 16,840 18,461 21,526 21,320 22,578 17,487 18,844 19,487 18,190 17,430 19,689 21,485 23,364 15,250 20,442 19,202 22,479 19,704 21,832 22,314 24,726 9,181 18,369 19,726 19,107 20,036 21,798 22,221 25,561
営業キャッシュフロー 68,002 85,134 21,096 60,936 95,052 89,528 4,910 127,162 77,400 101,188 31,548 76,127 125,542 78,387 14,241 78,825 85,737 93,035 24,288 - 139,000 73,861 -11,786 90,974 143,732 122,852 31,028 84,296 148,369 95,385 -27,322 - 153,322 136,705 -5,416 126,458 220,277 86,569 -18,649 191,708 252,154 159,095 77,156 160,609 209,712 246,804 -114,281 102,333 225,990 229,628 -34,064 171,446 161,524 191,906 -25,561 209,274 228,464 203,247 40,436 177,365 308,360 286,695
資本的支出 -10,781 -7,481 -6,187 -5,919 -10,157 -13,513 -21,916 -19,686 -18,539 -23,196 -14,623 -11,012 -11,426 -11,818 -14,530 -15,127 -18,535 -14,385 -13,991 -16,181 -14,708 -17,293 -25,495 -21,100 -17,846 -24,331 -19,698 - -18,160 - -18,706 -18,997 -30,324 -16,951 -14,072 -16,320 -24,679 -19,856 -20,956 -12,171 -14,805 -22,238 -12,010 -7,295 -12,080 -21,956 -16,744 -10,199 -8,369 -15,302 -12,578 -11,455 -13,297 -18,091 -24,005 -19,271 -19,773 -19,717 -21,979 -22,222 -16,343 -17,659
投資キャッシュフロー -10,480 -41,088 -60,032 -435,685 -10,641 -28,750 -27,973 -56,561 -29,956 -43,380 -61,671 -10,864 -15,118 9,211 -14,427 -138,802 -43,114 3,521 -31,794 - -21,380 -22,063 -31,485 -31,790 -32,327 -30,163 -29,013 -216,398 -87,446 -29,133 -27,657 - -145,364 -76,290 -26,813 -24,823 -34,380 -271,103 -23,880 -15,308 -16,688 -210,521 -18,535 -10,468 -8,249 -85,495 -17,766 -11,260 -8,227 660 -33,589 -12,324 -14,157 -18,874 -24,672 -19,748 -20,288 -41,251 779 -105,199 -19,216 -371,859
配当金の支払額 - - - - - - - - - - - - - - - - - - - - - - - - - - 11,957 11,558 11,581 11,590 14,408 14,240 14,253 14,201 16,119 16,188 - - - - - - - - - - - - - - - - - - - - - - - - - -
自己株式の取得による支出 - - - - - - - - - - - - - - - - 0 0 13,298 68,101 77,636 67,881 33,017 53,387 156,148 102,648 219,784 0 0 0 95,984 34,119 0 23,955 - - - 6,099 45,000 21 28,567 63,524 134,218 - - - - - - - - - - - - - - - - - - -
長期借入れによる収入 - - - - 0 0 - - - 0 - - 0 0 - - - - - - 0 0 - - - - 350,000 0 0 0 - - - 0 - - - - - - - - 350,000 - - - - - - - - - - - - - 0 0 - - - -
長期借入金の返済による支出 12,500 12,500 12,500 12,500 0 15,000 - - 90,000 1,688 1,687 118,036 1,687 1,688 1,687 1,688 1,687 1,688 1,687 663,188 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 137,686 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,502 8,500 358,500 8,500 244,630 6,625 6,625 6,625 0 13,250 6,625 6,625 406,625 6,625 6,625 6,625 6,625
財務キャッシュフロー -7,769 -9,886 -13,899 353,877 1,814 -15,693 -515 -17,030 -88,570 622 43,875 -2,248 -111,707 4,738 -5,126 -136,700 -10,812 -24,781 -15,786 - -86,127 -66,086 22,588 -74,444 -104,705 -76,237 -42,007 169,949 -70,199 -10,554 -26,547 - 89,194 -83,123 -5,852 -54,279 -94,071 193,849 -1,809 305,971 -305,781 -90,392 -89,888 -40,576 -20,641 -181,778 101,453 -458,684 -113,945 -100,226 -41,245 -216,483 -80,541 -144,727 -48,200 250,514 -109,736 -517,426 -125,544 18,871 -208,957 208,815
フリーキャッシュフロー - - - - 183,530 18,457 155,143 292,017 269,036
FCFマージン(%) - - - - 14.7 1.5 12.4 22.6 20.4