Hub Group, Inc.【HUBG】 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 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
減価償却費 2,133 2,494 2,629 3,663 4,652 5,396 5,516 5,488 5,296 5,275 5,096 4,858 5,525 5,823 6,779 7,001 7,385 8,215 8,731 8,795 9,136 10,380 10,639 10,787 12,522 12,766 18,243 18,642 18,599 19,652 20,933 24,726 28,383 28,646 29,690 30,168 30,576 31,183 30,039 31,881 32,111 31,922 31,926 34,670 35,193 36,729 39,491 42,313 45,810 45,664 45,301 47,674 49,605 49,495 46,374 47,088 47,046 47,402 46,388
株式報酬費用 898 856 1,225 1,208 1,242 1,113 1,637 1,592 1,597 1,713 1,882 1,875 1,881 2,029 2,143 2,048 2,047 2,020 2,034 2,076 1,733 1,990 2,181 2,064 2,609 2,363 2,430 2,471 3,501 3,481 2,508 3,990 4,933 3,754 3,747 3,852 4,097 4,112 4,467 4,377 5,117 4,172 4,801 5,966 4,719 5,518 4,736 5,453 5,238 5,377 5,416 5,317 4,040 5,393 5,262 4,462 4,653 4,692 5,046
営業キャッシュフロー 12,253 10,391 25,505 -15,531 36,220 28,672 22,835 3,302 41,651 25,129 28,002 6,375 47,524 35,516 18,581 - 26,994 39,906 45,329 35,123 52,379 38,866 50,292 22,150 47,704 15,434 24,007 38,075 33,174 - 43,157 70,058 63,433 71,830 -6,559 125,805 40,653 70,864 11,171 52,266 127,373 46,546 4,139 74,777 80,210 120,525 149,736 107,692 89,375 132,006 101,296 99,481 80,516 69,949 43,350 604 70,035 61,501 28,097
資本的支出 -11,311 -12,254 -4,880 -10,401 -20,101 -19,628 -17,013 -4,030 -13,628 -22,211 -9,456 -29,746 -26,877 -44,838 -33,035 -13,408 -29,438 -43,290 -15,057 -8,659 -17,235 -42,091 -4,893 -20,324 -6,625 -22,968 -10,343 -34,605 -22,179 -47,082 -69,586 -60,944 -17,057 -11,655 -26,904 -39,231 -25,467 -23,804 -6,081 -59,954 -9,522 -16,815 -57,739 -48,876 -30,927 -55,015 -71,722 -61,476 -26,845 -38,790 -40,032 -34,401 -17,524 -13,731 -11,965 -7,627 -19,190 -11,290 -8,710
投資キャッシュフロー -11,160 -12,307 -4,867 -101,109 -12,147 -21,659 -17,111 -3,589 -13,577 -22,084 -8,722 -29,122 -26,447 -44,789 -32,950 - -29,337 -43,098 -15,031 -8,549 -16,449 -40,704 -4,301 -19,768 -5,498 -21,739 -175,580 -32,330 -21,663 - 161,201 -302,660 6,181 -8,524 -25,496 -38,278 -24,970 -23,780 -5,304 -142,808 5,411 -11,926 -47,093 -156,527 -24,483 -42,875 -158,973 -52,541 -16,565 -33,827 -34,959 -287,810 -14,082 -7,722 -7,923 -23,599 -15,565 -10,859 -60,616
配当金の支払額 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 7,626 7,604 7,503 7,513 7,500 7,500 7,500
自己株式の取得による支出 11,457 1,248 1,447 30 36 10 1,665 - - - 903 0 0 12,888 - - - - 13,419 0 15,404 0 42,368 42,632 - - - - - - - - - - 17,716 0 - - - - - - - - - - - 0 - - 17,326 26,418 25,756 7,182 35,335 0 13,814 0 0
長期借入れによる収入 - - - - - - - - - - - - 0 0 25,361 0 23,907 41,816 11,480 7,068 12,828 33,066 - - - - 57,457 24,938 16,783 41,378 60,648 53,337 10,456 7,879 18,222 19,937 121,444 6,018 1,300 58,713 6,894 10,570 53,231 41,306 23,512 42,682 60,823 52,178 20,831 29,458 34,818 28,881 11,550 4,068 2,146 0 14,072 5,031 48,282
長期借入金の返済による支出 - - - - - - - - - - - - - 438 1,124 - - 3,053 5,553 5,385 5,898 6,381 8,132 8,048 11,782 11,336 36,803 19,948 34,300 49,751 23,290 26,095 25,780 25,544 27,823 26,506 24,373 125,909 24,137 24,322 33,381 24,473 24,950 24,804 26,024 28,090 27,791 29,577 29,237 26,954 24,774 24,806 27,422 25,811 28,123 25,651 26,379 25,350 25,224
財務キャッシュフロー -11,409 -984 -883 16 316 -581 -2,121 -219 -668 -11,874 -3,792 8,499 -928 -13,910 20,702 - 22,004 20,129 -10,809 969 -9,062 26,049 -53,485 -38,456 -15,666 4,005 18,438 4,289 -22,108 - 36,415 26,526 -18,642 -25,840 -28,187 -8,426 92,555 -120,812 -23,719 29,681 -31,018 -14,869 27,598 10,877 -8,623 13,929 -77,321 19,556 -16,900 -98,347 -8,063 -25,099 -58,346 -37,318 -69,530 -36,132 -40,315 -28,126 15,290
フリーキャッシュフロー - - 31,385 -7,023 50,845 50,211 19,387
FCFマージン(%) - - - - 3.2 -0.7 5.6 5.5 2.1