Hexcel Corporation【HXL】 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
減価償却費 13,700 13,900 14,100 13,800 13,700 13,700 14,000 14,300 14,700 14,200 14,300 13,800 14,700 16,500 17,100 17,700 17,800 18,600 18,300 18,900 19,300 19,900 22,200 23,300 23,500 24,300 24,400 25,100 26,800 28,200 29,800 29,800 31,200 32,300 38,700 34,000 34,400 34,600 35,500 34,900 35,600 34,900 34,500 34,200 33,700 35,600 32,200 31,700 31,000 31,300 30,700 31,000 31,500 31,600 31,000 31,000 31,000 31,000 29,800 29,600 30,900 30,800
株式報酬費用 2,200 1,900 6,400 2,400 2,500 2,600 7,500 3,000 2,600 2,700 8,700 3,300 2,700 4,200 8,800 2,700 2,500 3,200 12,000 2,400 800 2,700 10,500 2,300 800 2,500 10,900 2,400 2,200 2,100 9,900 2,100 2,000 2,200 11,100 2,400 2,400 2,400 14,400 -1,700 300 2,400 9,000 4,300 2,900 2,800 10,400 2,400 2,400 4,800 12,900 2,800 2,600 2,600 13,100 3,300 2,900 2,900 9,700 2,700 1,000 1,000
営業キャッシュフロー 37,100 57,700 16,900 60,400 - 59,500 22,200 51,600 76,700 81,900 33,200 75,000 87,700 77,000 33,400 76,900 81,500 126,200 -14,600 64,800 114,100 136,700 10,300 124,600 151,900 114,600 54,200 128,200 126,100 120,200 62,600 - 121,200 143,000 45,900 111,300 120,100 213,800 8,600 65,000 83,400 107,300 -1,200 40,100 25,300 87,500 -19,000 37,300 38,100 116,700 -23,400 53,500 68,000 159,000 -7,000 44,200 90,100 162,600 -28,500 23,300 110,200 125,500
資本的支出 -11,100 -17,600 -35,900 -31,900 -31,700 -58,500 -82,900 -61,500 -64,500 -54,800 -48,100 -43,900 -41,100 -61,800 -55,000 -64,200 -75,200 -65,700 -95,000 -71,300 -83,000 -56,000 -85,400 -70,600 -75,800 -96,100 -85,500 -83,700 -52,100 -56,800 -59,500 -42,400 -48,300 -33,900 -61,100 -38,200 -63,400 -41,400 -27,200 -13,200 -7,400 -2,800 -4,900 -4,300 -5,800 -12,900 -20,900 -17,000 -20,400 -18,000 -18,100 -56,700 -19,600 -13,800 -28,700 -22,900 -16,800 -18,600 -26,100 -15,300 -13,700 -18,200
投資キャッシュフロー -11,100 -17,600 -35,900 -31,900 - -58,500 -82,900 -56,200 -64,500 -54,800 -48,100 -43,900 -41,100 -61,800 -55,000 -64,200 -75,200 -76,000 -95,000 -71,300 -83,000 -56,000 -94,000 -95,600 -75,800 -101,100 -95,500 -83,700 -54,100 -120,800 -59,500 - -49,000 -36,600 -219,500 -43,000 -63,400 -41,400 -27,200 -13,200 -7,400 -2,800 -4,900 -4,300 -5,800 -12,900 -20,900 4,700 -20,400 -18,000 -18,100 -54,200 -9,300 30,900 -28,700 -22,900 -16,800 -18,600 -27,200 -15,300 -15,300 -18,200
自己株式の取得による支出 - - - - - - - - - - 15,000 35,000 0 40,000 48,300 66,200 45,500 0 - - - 46,100 34,900 20,000 30,000 26,200 63,700 57,100 1,200 28,300 30,100 150,900 101,800 74,900 11,200 0 55,700 76,100 24,600 0 0 0 - - - - - - - - - - - 0 100,700 - - 0 50,400 50,500 0 353,400
長期借入金の返済による支出 - - 150,000 0 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -38,300 1,000 -52,900 -24,100 - 3,300 59,100 -8,900 -3,300 -38,700 1,900 7,100 -45,700 -10,500 6,300 -18,500 -9,100 -15,600 64,700 18,800 -19,000 -75,400 54,900 -12,900 -69,300 -19,500 87,800 -85,000 -1,800 -59,300 -15,500 - -63,500 -120,500 184,900 -56,700 -63,400 -156,200 284,800 -123,900 -267,800 -71,600 -13,500 -3,100 -28,200 -52,000 25,900 -52,500 -22,000 -81,400 34,800 -800 -63,700 -62,900 -104,300 -31,700 -51,800 -113,900 18,200 -22,300 -81,400 -126,800
フリーキャッシュフロー - - 144,000 -54,600 8,000 96,500 107,300
FCFマージン(%) - - 30.4 -12.0 1.6 21.2 21.8