Greenbrier Companies, Inc. (The)【GBX】 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
減価償却費 9,889 10,433 10,281 11,768 10,923 10,475 10,125 9,924 10,897 9,856 10,071 9,598 12,050 10,348 10,860 11,898 12,974 14,868 13,839 21,664 15,595 14,985 16,036 18,513 18,370 18,084 18,707 19,195 20,700 20,115 20,018 22,898 29,335 30,003 23,114 27,398 26,046 24,822 24,769 25,080 25,400 25,500 25,000 26,100 26,000 26,900 26,900 26,500 26,800 27,500 28,000 33,300 29,200 30,400 29,700 32,200 32,500
株式報酬費用 1,742 1,748 3,234 - 1,886 1,001 1,956 1,459 1,359 1,503 3,592 4,831 3,411 3,782 5,983 6,283 5,301 5,439 8,300 4,982 5,343 5,500 8,200 7,420 5,939 6,600 7,700 9,003 3,194 4,100 3,500 361 3,157 4,100 1,000 700 4,400 4,500 3,500 2,200 1,100 4,900 5,000 4,600 3,200 2,700 2,900 3,300 3,400 4,700 4,100 4,900 4,200 4,500 4,700 4,100 3,500
営業キャッシュフロー -8,992 1,076 61,549 62,423 -25,485 59,073 -14,351 85,355 -13,455 - 14,920 54,167 -53,830 46,037 37,350 162,776 -63,491 212,806 45,363 136,992 29,006 52,856 -9,139 207,666 -39,654 32,001 - 23,715 -97,119 -49,503 52,499 72,882 -70,319 -62,855 222,206 183,229 8,671 -103,445 -29,064 83,313 -196,700 -23,600 -108,100 178,000 -255,500 159,100 97,600 70,000 -44,700 99,100 84,000 191,200 -65,100 93,600 139,200 98,000 76,200
資本的支出 -15,007 -20,706 -36,404 -45,768 -25,141 -10,384 -14,152 -11,150 -6,542 -9,987 -17,993 -35,705 -31,314 -22,542 -22,036 -30,097 -15,595 -12,379 -23,733 -87,306 -12,584 -8,610 -32,654 -32,217 -29,893 -23,610 -65,153 -58,192 -28,677 -69,499 -51,769 -48,288 -23,216 -17,618 -14,492 -11,553 -38,604 -11,749 -12,421 -76,237 -186,900 -11,100 -50,800 -131,900 -57,000 -112,700 -84,200 -108,200 -68,300 -122,200 -134,200 -73,600 -59,100 -67,300 -82,700 -71,300 -57,500
投資キャッシュフロー -9,224 -6,475 -27,650 -45,598 -16,260 -3,554 2,521 23,452 6,088 - -7,653 -33,157 -31,771 -23,896 -44,577 -31,287 23,559 26,500 -16,609 -89,158 12,242 2,045 -65,783 -62,242 45,220 -10,096 - -73,565 -3,789 -39,915 -14,918 -385,359 7,199 3,567 22,202 -5,485 -24,899 -9,107 -15,286 -68,468 -158,700 106,300 -43,700 -127,900 -43,000 -62,200 -69,600 -105,200 -67,300 -95,800 -91,200 -66,100 -53,700 -11,300 -62,500 -75,600 -15,000
配当金の支払額 - - - - - - - - - - - - - - 4,053 4,422 105 11,470 5,787 5,941 6,147 5,991 6,481 6,271 319 13,227 8,320 8,048 467 16,184 8,421 8,121 343 16,969 9,032 8,829 9,180 8,866 8,836 8,781 9,300 8,800 8,800 8,900 9,300 8,800 8,600 9,400 10,300 9,400 9,400 9,300 10,400 9,400 9,900 9,900 1,700
自己株式の取得による支出 - - - - - - - - 871 8,018 17,404 7,290 21,730 25,216 1,505 21,499 20,203 13,043 252 0 - - - - - - - - - - - - - - - - - - - 0 - - - - - - 31,300 8,900 1,300 0 0 0 - - - 900 12,900
財務キャッシュフロー -5,942 15,770 -26,319 -12,303 28,358 -40,088 -10,573 -43,429 -10,927 - 47,693 -31,357 21,653 7,563 -14,587 -77,453 71,605 -150,956 -100,549 -42,015 -21,546 249,300 -15,587 -2,530 -23,890 -28,574 - -7,260 35,542 -22,431 -15,878 279,668 -14,098 -20,689 335,955 -84,713 -97,973 -16,624 72,644 19,211 130,700 74,100 -5,800 45,900 9,300 14,400 -82,900 -17,000 130,800 -51,100 26,400 -19,900 63,400 -95,100 -37,700 -32,300 -14,800
フリーキャッシュフロー - - -124,200 26,300 56,500 26,700 18,700
FCFマージン(%) - - -14.2 3.5 6.7 3.5 2.6