IPG Photonics Corporation【IPGP】 キャッシュフロー計算書

機能の使い方
(単位:%) 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 6,227 5,780 6,215 6,143 6,810 6,976 7,217 7,668 8,529 8,110 8,102 8,986 9,321 9,203 9,743 10,433 10,903 11,336 11,394 12,259 13,993 13,829 14,504 15,210 16,702 18,152 19,223 19,504 20,167 21,377 22,802 24,684 25,045 23,737 24,099 23,251 23,838 23,366 23,819 24,157 24,151 24,203 23,435 23,669 22,748 20,712 17,889 17,454 17,335 16,943 16,214 15,292 15,117 14,820 15,341 15,826 15,632 20,055
株式報酬費用 1,879 1,868 1,998 2,201 2,159 2,207 2,532 2,940 3,132 3,116 3,267 3,905 3,895 4,105 4,127 4,735 5,013 5,114 4,959 5,477 5,663 5,635 5,351 5,708 5,930 6,032 6,415 7,309 7,719 6,584 8,138 8,893 8,540 7,792 8,430 9,223 8,741 9,078 8,815 9,863 9,858 9,328 9,994 10,445 8,762 9,101 9,576 9,673 8,143 12,110 9,738 8,544 11,096 7,692 10,754 11,294 10,745 10,154
営業キャッシュフロー 29,003 31,356 27,005 51,450 38,050 58,771 -11,339 35,613 36,687 58,406 43,391 33,484 47,212 56,018 52,008 49,402 93,201 61,960 63,993 41,281 87,727 99,287 50,820 82,282 163,748 108,545 99,653 108,898 71,700 113,050 43,655 58,124 91,803 129,939 56,781 73,475 69,761 85,318 87,543 115,647 101,966 84,544 16,423 78,738 75,865 41,623 37,280 66,666 85,978 106,062 54,596 53,458 66,058 73,784 13,445 -2,216 35,306 28,809
資本的支出 -11,964 -18,257 -13,779 -22,187 - -16,469 -17,746 -16,517 -14,070 -22,586 -11,456 -34,325 -26,942 -15,878 -14,027 -18,579 -18,153 -19,360 -24,960 -45,903 -29,184 -26,995 -21,875 -21,757 -55,589 -27,314 -39,113 -57,403 -36,839 -26,988 -32,988 -53,504 -21,048 -25,996 -17,801 -19,569 -24,501 -25,825 -27,421 -26,923 -39,513 -29,251 -25,177 -34,726 -24,649 -25,589 -33,404 -25,735 -26,117 -25,227 -28,052 -24,218 -23,088 -23,166 -24,818 -15,358 -20,731 -17,891
投資キャッシュフロー -11,887 -44,088 -6,629 -13,689 -17,854 -17,085 -22,837 -16,408 -13,999 -22,642 -11,305 -34,180 -28,754 -15,841 -18,794 -18,545 -18,084 -126,144 -44,684 -92,941 -29,279 -107,504 20,374 24,330 -138,020 -77,489 -39,443 -188,878 -188,547 -146,131 -23,152 -83,106 -4,979 -28,738 -139,754 104,550 -60,874 -3,496 -60,694 -222,949 -21,181 -111,458 2,470 277,751 127,244 -110,513 -96,018 5,477 -72,455 -74,558 23,736 284,908 162,635 -262,547 -274,386 12,870 -31,388 27,674
自己株式の取得による支出 - - - - - - - - - - - - - - - - - - - - - 5,463 12,539 11,573 2,799 13,076 20,071 30,993 60,862 64,139 - - 23,637 14,811 12,716 15,514 9,654 0 3,048 38,683 36,340 56,818 78,757 232,849 71,279 116,621 113,094 -63 46,497 63,968 89,616 122,404 74,459 57,337 - - - -
長期借入れによる収入 - - - - - - - - - - - - - - - - - - - - 0 0 - - 28,000 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 380 386 360 1,116 372 269 1,640 546 333 334 333 334 333 667 833 11,500 500 500 500 500 797 797 797 17,463 691 891 895 899 902 908 911 916 920 924 928 934 936 942 946 950 955 959 964 968 15,897 297 298 15,733 0 0 - - - - - - - -
財務キャッシュフロー 1,825 372 171,699 -60,652 5,155 -34,115 8,026 -6,299 1,697 10,725 871 3,732 38 6,888 6,477 -4,348 -925 4,166 3,039 30,370 -3,859 3,301 -3,736 -21,681 30,654 -8,609 -17,853 -24,374 -59,902 -64,518 -7,060 2,917 -22,881 -10,043 -20,792 -2,679 -2,094 15,485 -1,637 -34,047 -36,435 -52,947 -80,445 -231,005 -89,411 -113,688 -117,236 -12,557 -46,198 -60,389 -90,774 -119,454 -74,381 -55,012 -5,670 -28,787 -16,462 -3,273
フリーキャッシュフロー - 50,618 -11,373 -17,574 14,575 10,918
FCFマージン(%) - 21.6 -5.0 -7.0 5.8 4.0