Graco Inc.【GGG】 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
減価償却費 8,177 8,477 8,427 9,115 8,766 6,175 8,075 10,306 10,063 10,318 9,272 9,365 9,111 9,568 9,262 9,065 9,294 7,894 10,810 11,159 11,317 11,321 12,010 12,490 12,346 11,444 11,094 11,268 11,258 11,963 12,651 11,104 11,815 12,184 12,013 12,074 12,314 12,510 13,062 13,904 13,748 14,615 14,515 15,297 15,034 14,479 15,570 15,883 16,770 17,774 17,987 18,130 18,062 20,142 19,516 19,809 22,729 24,695 24,708 27,136 23,900 31,689
株式報酬費用 2,212 2,685 2,658 3,629 2,534 2,173 2,920 4,016 3,099 2,374 3,401 4,361 3,416 5,367 4,401 5,417 3,992 3,439 5,033 5,957 4,498 3,736 6,093 6,643 3,407 4,991 5,477 7,974 5,703 4,498 6,622 9,210 6,184 3,549 7,221 10,327 5,638 3,483 6,318 9,127 5,989 3,719 6,618 7,127 6,137 5,049 7,088 7,298 5,094 5,215 8,914 9,503 7,039 4,773 10,549 9,556 7,207 4,580 7,353 9,241 7,901 9,838
営業キャッシュフロー 34,394 38,684 14,180 29,711 64,879 53,274 23,454 41,213 67,334 57,681 39,199 60,962 80,874 62,020 28,242 55,787 86,375 70,851 47,221 49,443 38,568 54,407 25,578 62,429 113,913 67,173 50,224 85,467 110,457 91,716 58,752 112,025 83,484 113,724 50,546 113,276 135,659 119,253 54,233 88,317 120,169 131,316 101,669 118,378 137,184 99,665 31,325 103,660 136,567 105,842 90,829 191,494 209,047 159,647 118,923 138,999 178,564 185,214 125,416 182,687 179,159 196,329
資本的支出 -3,484 -7,204 -4,517 -5,482 -7,335 -6,520 -6,513 -3,664 -3,603 -4,454 -3,320 -6,103 -5,795 -8,101 -6,879 -10,183 -8,222 -5,352 -9,796 -10,090 -8,974 -12,889 -13,121 -12,840 -8,386 -7,766 -8,200 -8,421 -12,278 -11,295 -8,961 -18,482 -12,126 -14,285 -30,433 -39,753 -32,310 -25,457 -18,944 -13,669 -13,143 -25,582 -21,415 -33,344 -27,869 -50,938 -47,093 -41,768 -58,332 -53,968 -38,290 -53,942 -53,394 -39,149 -37,192 -36,257 -19,339 -13,949 -10,597 -19,590 -3,459 -12,023
投資キャッシュフロー -3,576 -7,692 -4,374 -8,061 -8,860 -6,702 -7,870 -658,226 -16,681 -11,743 -1,018 -6,082 -2,772 -21,366 -72,026 -10,324 -8,614 -125,767 -192,662 574,481 3,007 -14,887 -60,806 -13,477 -8,687 -7,965 -17,592 -7,932 -15,055 -27,880 -19,815 -18,212 -13,697 -14,523 -36,153 -41,037 -45,483 -32,796 -19,200 -40,831 -13,352 -25,655 -21,449 -52,744 -27,923 -51,183 -72,243 -42,311 -58,412 -53,853 -38,642 -54,530 -53,148 -38,954 -31,620 -36,261 -27,335 -247,599 -10,486 -20,196 -64,104 -78,010
配当金の支払額 12,049 11,975 12,612 12,730 12,774 12,530 13,451 13,592 13,611 13,648 15,192 15,312 15,330 15,305 16,813 16,672 16,522 16,355 17,730 17,609 17,319 16,771 18,332 18,353 18,373 18,376 20,118 19,997 20,158 20,204 22,445 22,205 22,144 22,051 26,438 26,637 26,687 26,681 29,333 29,157 29,175 29,318 31,642 31,772 31,824 31,872 35,801 35,540 35,514 35,270 39,431 39,560 39,719 39,613 42,854 43,129 43,043 43,062 46,586 45,609 45,569 45,588
自己株式の取得による支出 20,756 0 - - 35,250 8,000 272 0 410 696 0 6,334 22,104 39,389 47,542 46,278 48,037 53,469 46,935 83,700 94,095 49,773 48,050 0 0 2,447 90,160 0 0 0 84,719 70,882 0 89,213 2,438 0 2,683 4,361 82,176 19,967 0 0 - - - - 108,706 11,315 35,160 78,245 7,766 0 19,291 75,287 - - 13,589 0 238,089 122,863 0 62,156
長期借入れによる収入 10,000 130,540 252,175 0 150,000 0 0 452,695 93,525 103,105 90,095 108,550 114,915 106,345 177,710 147,955 159,565 232,615 379,095 79,445 136,860 125,205 298,709 117,370 116,645 115,410 191,120 102,760 0 22,040 115,465 273,875 223,639 7,767 16,057 7,887 82,510 -1,031 250,000 0 0 0 - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 0 150,285 172,430 0 0 0 0 125,515 131,085 136,245 125,585 163,750 176,390 102,397 83,070 128,205 173,575 126,365 227,055 546,075 62,270 107,510 233,734 145,545 190,360 165,505 119,150 169,400 11,015 96,005 58,828 261,775 254,510 8,099 34,540 1,913 142,817 27,921 - - - 125,000 - - -1 1 75,000 0 0 0 - - - 0 - - - - - - - -
財務キャッシュフロー -25,191 -30,476 83,411 -4,512 98,525 -17,783 7,805 313,278 -45,479 -42,933 -32,544 -65,881 -88,049 -39,418 48,201 -39,255 -79,244 46,724 148,026 -608,043 -35,138 -39,256 20,543 -41,116 -95,435 -62,244 -7,920 -79,499 -29,373 -100,284 -28,161 -99,340 -52,266 -102,944 -27,376 -11,727 -89,860 -45,089 200,153 -71,133 -116,170 -152,321 3,081 -44,053 12,568 -28,738 -202,852 -27,489 -75,505 -128,557 3,319 -11,307 -150,412 -109,610 -1,864 -58,978 -54,482 -24,539 -258,083 -170,509 -32,427 -115,036
フリーキャッシュフロー 171,265 114,819 163,097 175,700 184,306
FCFマージン(%) 31.2 21.7 28.5 32.3 31.1