Iridium Communications Inc【IRDM】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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 23,664 26,784 23,867 24,204 18,368 20,484 18,054 18,231 18,597 19,377 18,775 20,266 19,672 19,677 13,154 13,355 12,820 12,932 12,727 12,936 12,843 11,809 11,806 13,507 20,201 22,944 65,614 38,465 50,491 62,140 67,111 72,914 75,128 74,575 75,088 75,944 75,662 75,654 75,914 75,910 75,668 77,688 76,165 75,661 75,681 76,397 75,745 75,819 114,569 76,825 52,787 49,744 50,776 51,160 51,447 51,667 52,837 52,975 52,728
株式報酬費用 - - - 122 189 236 6,785 - - - - - - - - - - - - - - - - - - - - - - - - 3,327 4,063 4,134 3,614 3,698 4,097 4,765 4,154 4,906 7,633 7,548 6,695 8,240 9,684 13,702 12,106 12,766 16,791 15,945 11,953 14,000 19,347 17,679 12,431 11,748 19,089 13,155 7,587
営業キャッシュフロー - 47,841 51,538 36,385 53,004 43,326 41,308 57,196 43,066 44,070 - 42,465 48,732 62,138 61,537 51,531 41,183 70,224 54,541 47,019 61,816 55,724 60,640 63,864 56,002 - - 58,277 82,811 84,450 - 48,120 15,968 - 55,692 40,813 63,719 74,605 70,630 50,766 75,201 87,170 89,737 65,770 99,795 88,893 90,271 68,942 87,048 71,116 87,807 71,426 81,114 118,626 104,789 61,081 129,615 100,782 108,595
資本的支出 - -69,473 -119,060 -34,791 -151,913 -34,639 -220,311 -19,244 -132,444 -111,757 -140,102 -58,519 -49,554 -36,856 -296,136 -50,053 -124,153 -77,591 -243,013 -75,822 -80,980 -74,989 -173,896 -48,944 -119,228 -122,540 -109,395 -82,961 -132,070 -79,698 -96,661 -34,643 -57,938 -10,175 -15,063 -9,487 -9,168 -10,612 -9,422 -9,417 -9,812 -8,787 -14,131 -13,568 -17,450 -13,738 -26,511 -22,905 -22,382 -11,998 -16,202 -14,564 -12,442 -18,616 -24,268 -24,546 -20,710 -21,535 -33,489
投資キャッシュフロー - -69,473 -118,993 -34,791 -151,913 -34,639 -222,199 -90,934 -145,154 -106,247 - -52,661 -143,145 -89,120 -341,328 -59,463 -132,279 -21,589 -226,043 2,357 -32,308 -51,415 -160,994 -42,616 -107,655 - - -91,245 -311,813 120,807 - -44,643 -57,938 -10,175 -15,063 -9,487 -9,168 -10,612 -17,203 -9,417 -9,520 -4,807 -12,638 -13,568 -67,450 -13,738 -26,511 -32,905 -22,382 -11,998 -16,202 -14,564 -123,155 -18,616 -24,268 -24,546 -20,710 -21,535 -33,489
配当金の支払額 - - - - - - - 1,750 1,750 1,750 1,750 1,750 1,750 4,609 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
自己株式の取得による支出 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 59,335 63,133 2,638 38,336 134,166 34,998 80,229 7,666 53,123 66,642 75,374 51,880 57,240 97,561 129,802 123,122 70,478 65,595 50,432 -30
財務キャッシュフロー - 42,698 78,988 8,968 118,643 14,050 245,910 -15,370 93,626 62,326 - 8,338 246,257 -2,225 186,474 14,576 72,345 43,767 66,378 52,068 49,887 2,705 97,491 -6,462 970 - - 264,556 -25,006 2,097 - -1,360 -56,081 -71,240 -184,599 -186,025 -3,058 603 294 -63,264 -67,958 -8,509 -42,738 -141,326 -39,442 -83,025 -111,187 -77,961 -86,980 -93,430 -68,681 45,524 -68,369 -3,310 -144,326 -81,063 -81,545 -69,820 -67,482
フリーキャッシュフロー - - - - - - 80,521 36,535 108,905 79,247 75,106
FCFマージン(%) - - - - - - 37.8 17.0 50.2 34.9 35.3