Griffon Corporation【GFF】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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
株式報酬費用 2,189 2,257 2,651 2,691 2,840 2,960 3,338 3,029 3,168 1,675 3,321 3,137 3,340 2,577 2,795 2,931 2,807 3,066 2,489 2,877 1,704 2,452 2,343 2,405 890 2,555 2,365 2,452 2,706 2,933 3,422 3,332 3,598 3,150 4,320 4,507 4,771 4,208 5,293 5,591 4,996 4,867 5,092 6,019 17,157 6,742 6,593 15,252 12,525 6,417 6,257 7,052 7,112 5,378 6,515 5,968 7,622 6,427
営業キャッシュフロー - -13,843 11,635 32,555 - -32,502 -1,481 36,537 83,129 -24,394 -2,243 76,493 43,445 -8,050 -35,001 72,637 46,551 -19,596 14,188 62,963 48,382 7,554 1,217 56,714 -16,334 -5,654 -33,192 41,637 63,655 1,041 -56,047 69,988 98,976 -18,169 -42,674 116,787 81,085 20,829 -46,670 67,860 29,013 -84,946 -87,687 107,632 124,241 75,480 86,156 147,367 122,762 146,058 39,802 122,078 72,104 142,922 16,503 123,056 74,959 106,992
資本的支出 -22,643 -19,892 -20,313 -17,490 -11,156 -17,288 -13,707 -14,891 -18,555 -17,916 -16,929 -20,014 -22,235 -18,921 -20,792 -15,652 -18,255 -25,018 -20,934 -17,295 -27,512 -22,478 -20,035 -16,640 24,216 -10,785 -10,843 -11,520 -16,990 -8,397 -9,021 -10,376 -17,567 -13,172 -9,347 -12,232 -14,247 -11,926 -12,060 -9,903 -3,062 -10,573 -11,457 -11,486 -8,972 -4,726 -7,111 -8,346 -43,421 -14,330 -18,959 -14,560 -20,550 -17,456 -13,718 -8,693 -12,568 -7,662
投資キャッシュフロー - -42,263 -20,179 -17,404 -11,128 -16,233 -13,546 -14,781 -18,308 -41,358 -15,913 -67,805 -22,174 -18,814 -11,831 -17,779 -18,196 -26,545 -22,294 -17,249 -27,517 -28,411 -20,013 -16,615 -6,298 -209,029 415,602 -194,807 -17,446 -17,565 -19,763 -19,834 -17,391 -23,519 -9,241 -12,313 -14,234 1,491 -15,023 -12,768 -29,867 -9,969 -848,570 284,283 -8,971 4,521 -7,092 -8,340 -34,300 -13,543 -18,474 -2,260 - -236 - -8,373 -12,457 -7,662
自己株式の取得による支出 - 2,351 -1 3,320 4,712 7,336 14,773 3,580 6,832 55,189 8,181 9,148 7,096 13,170 24,407 20,641 24,125 10,910 22,730 17,131 14,536 15,073 686 37 45 4,332 28,529 12,727 17 1,348 130 0 0 1,758 5,721 0 0 2,909 0 0 448 10,886 0 0 0 12,735 254 85,361 65,620 81,449 140,972 19,080 68,415 49,083 72,370 40,256 21,562 30,308
長期借入れによる収入 33,288 0 4,000 0 0 303 0 0 0 57,635 586,879 38,399 9,030 10,279 89,277 21,967 111,968 79,874 59,730 123,645 39,113 39,056 156,599 15,442 22,346 326,094 21,804 71,747 23,413 38,965 104,136 13,699 44,948 71,957 989,386 169,275 9,462 40,791 -26,762 6,558 325 10,815 964,476 9,023 74,595 29,823 15,596 57,139 20,000 31,500 148,000 0 37,500 - - 0 0 -
長期借入金の返済による支出 3,363 6,826 3,572 4,165 3,983 4,062 1,338 7,442 4,025 25,246 561,064 15,824 960 11,295 18,130 51,070 107,240 24,126 22,197 131,650 37,013 8,827 114,437 29,214 17,976 52,973 176,968 32,090 38,962 4,322 43,847 60,091 109,988 32,045 907,026 266,160 103,684 42,120 -34,547 10,682 9,578 2,500 35,406 389,977 83,311 87,539 31,571 20,134 82,537 63,860 3,324 79,543 22,051 50,000 2,079 87,038 39,537 60,000
財務キャッシュフロー -1,733 -9,545 -4,107 -6,603 -10,438 -10,582 -17,772 -12,198 -11,697 -16,547 -6,687 9,915 -14,611 -16,882 45,088 -50,954 -22,103 44,805 - -30,477 -16,956 2,221 14,055 -18,539 - 258,526 -186,627 -14,221 - 28,574 55,485 -50,154 - 34,701 59,650 -103,656 77,495 -9,297 3,381 -8,411 -13,918 -8,612 908,536 -386,162 -120,417 -78,363 -21,268 -162,929 -137,602 -123,947 -8,096 -106,669 -60,036 -108,121 -25,879 -135,538 -69,209 -101,554
フリーキャッシュフロー - - 125,466 2,785 114,363 62,391 99,330
FCFマージン(%) - - - 19.8 0.5 18.6 9.4 15.3