Hawaiian Electric Industries, Inc.【HE】 キャッシュフロー計算書

機能の使い方
(単位:%) 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 - - - - - - - - - - - - - - - - - - - - - 1,762 1,013 998 1,570 1,208 1,056 2,229 1,098 1,021 1,657 2,757 1,477 1,901 2,162 3,721 2,259 1,844 1,704 2,355 1,390 361 2,602 2,852 1,273 2,408 2,117 3,476 1,744 3,029 2,031 3,888 2,362 2,251 1,288 1,787 86 430 754 2,777 -609 504
営業キャッシュフロー 104,334 151,130 -13,234 68,415 - 149,277 -15,716 12,144 125,176 112,938 48,319 82,473 115,934 80,420 19,421 26,774 127,215 128,069 76,650 27,653 116,949 134,628 170,592 54,868 183,442 86,352 93,934 - 105,120 129,298 34,677 73,594 149,408 241,633 77,169 56,237 208,022 171,042 61,293 136,090 114,885 117,139 41,730 75,857 149,618 108,468 92,585 -17,943 138,345 241,489 180,952 190,665 103,521 76,333 124,619 68,828 157,464 136,570 49,665 134,751 100,252 106,405
資本的支出 -53,955 -44,497 -38,491 -50,597 -59,019 -87,009 -65,300 -79,963 -80,698 -99,519 -71,041 -87,789 -88,562 -106,487 -65,829 -83,424 -86,750 -103,718 -59,011 -83,225 -133,950 -87,618 -127,818 -75,813 -55,576 -70,836 -138,185 -84,061 -92,158 -180,783 -133,352 -126,546 -145,086 -132,385 -120,424 -108,858 -102,991 - -125,554 -72,262 -98,356 - -74,079 -74,335 -70,838 - -79,163 -68,586 -88,529 -107,759 -124,297 -111,578 -106,489 -105,932 -99,550 -80,315 -78,780 -85,606 -86,538 -74,955 -93,957 -85,752
投資キャッシュフロー 107,818 -199,321 -96,391 -117,829 - -157,085 -80,862 -107,451 -108,936 -129,798 -112,551 -127,734 -123,139 -200,336 -74,232 -197,870 -104,890 -191,516 -87,797 -139,909 -275,291 -202,727 -215,251 -169,735 -150,758 -200,721 -231,424 - -40,917 -374,940 -231,051 -160,369 -150,341 -250,298 -82,978 -192,152 -98,304 -168,275 -260,463 -368,793 -515,377 -269,015 -518,020 -253,412 -213,407 -194,753 -227,714 -269,317 -297,731 -333,920 -137,468 -145,386 -86,784 112,239 -5,592 39,115 -57,583 282,378 -78,493 -73,997 -84,863 -84,822
長期借入れによる収入 - - 125,000 0 0 0 - - 40,000 0 50,000 0 0 236,000 0 125,000 0 0 - - 0 - 75,000 0 0 40,000 0 265,000 0 267,325 - - 0 150,000 550 55,600 152,820 80,379 186,925 165,017 13,204 50,851 161,800 29,687 15,501 78,898 7,312 60,000 0 160,000 150,000 100,000 375,000 0 4,673 0 531 271 - - - 10,000
長期借入金の返済による支出 - - 50,000 0 100,000 0 57,500 271,000 40,000 7,000 50,000 0 0 166,000 0 100,000 0 11,400 - - 0 - 75,000 0 0 0 0 265,000 0 200,000 - - 989 52,020 - - 151,789 83,007 909 176,336 1,046 678 50,699 - - - - - - - 53,878 8,548 1,891 102,763 8,268 1,620 2,977 84,833 98,067 532,741 63,667 39,089
財務キャッシュフロー -102,988 -8,646 95,228 -94 - -5,410 62,659 66,510 -55,277 68,010 107,278 -63,735 68,535 124,910 103,895 90,353 -18,147 46,434 127,773 120,775 86,072 140,160 78,924 37,332 -5,537 108,466 93,268 - -72,411 305,350 179,278 96,655 -81,678 5,819 23,008 148,057 -131,279 47,930 207,901 600,145 11,641 295,848 408,957 143,970 43,063 160,412 131,283 144,702 173,506 118,180 71,139 -45,441 346,168 -176,291 -310,878 -43,836 506,569 2,850 -102,206 -535,684 374,933 -68,047
フリーキャッシュフロー - - - - - 50,964 -36,873 59,796 6,295 20,653
FCFマージン(%) - - - - - 6.4 -5.0 8.0 0.8 2.6