Mativ Holdings Inc【MATV】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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 10,700 10,800 11,500 10,600 10,200 9,800 9,800 9,600 8,500 9,600 8,900 10,300 13,100 10,500 11,300 10,200 9,700 9,800 9,500 12,000 10,800 11,300 11,200 11,200 16,600 15,300 14,800 12,800 15,600 15,400 15,800 14,800 14,400 14,500 14,500 14,300 15,300 17,200 19,800 19,900 16,900 28,000 25,400 22,400 25,100 25,800 41,400 36,900 42,000 42,800 27,600 35,400 36,300 36,400 35,700 35,400 35,300 36,200 34,800 34,700
株式報酬費用 900 1,100 1,000 800 1,600 1,500 1,400 2,400 100 700 1,200 1,200 1,100 1,900 1,300 1,600 1,000 600 200 1,700 1,400 1,300 1,000 2,100 1,400 800 2,300 2,600 1,500 1,000 1,200 1,100 900 1,600 1,500 3,700 2,200 2,000 1,400 3,200 2,100 2,500 1,700 2,200 3,400 3,600 9,500 3,900 3,700 3,000 2,600 1,200 2,700 3,300 2,700 2,700 3,600 2,600 2,400 2,500
営業キャッシュフロー 2,100 12,700 27,400 45,500 48,400 23,900 50,100 52,200 41,300 40,700 41,300 55,000 18,600 39,100 34,600 75,300 11,200 44,500 24,500 64,900 17,700 34,600 30,800 46,700 13,000 31,900 48,400 37,700 22,000 34,100 37,100 45,900 13,000 42,000 63,900 41,400 5,100 44,200 58,200 54,100 12,700 7,100 7,700 30,600 5,000 13,000 -800 185,000 -20,700 40,200 32,900 54,200 -13,000 46,100 37,600 24,100 -15,900 57,600 72,800 19,300
資本的支出 -27,700 69,800 -94,000 -9,000 -7,800 -6,200 -6,400 -6,800 -5,600 -3,600 -11,000 -8,900 -8,100 -7,000 -11,100 -8,900 -5,200 -3,900 -4,900 -10,200 -4,500 -5,200 -7,800 -10,300 -11,100 -8,200 -8,200 -9,700 -6,000 -7,700 -6,100 -7,200 -7,300 -7,900 -4,800 -8,600 -7,400 -7,500 -5,800 -9,400 -7,100 -9,200 -7,500 -12,100 -8,700 -9,100 -18,700 -20,400 -19,100 -22,900 -7,400 -16,600 -12,100 -8,700 -12,100 -22,100 -13,900 -8,700 -6,100 -11,300
投資キャッシュフロー -26,500 -20,500 -8,700 -16,400 -16,500 -22,800 -3,700 -8,700 -8,600 -1,300 -10,200 -233,600 -11,600 -16,400 -6,300 -40,200 -3,900 -3,700 -4,600 -301,500 -5,500 -3,200 -6,300 -7,400 -305,900 -4,900 1,600 -9,300 -7,200 -7,800 -3,300 -9,200 -7,600 -9,600 -5,600 8,000 -176,300 -7,500 -6,700 -12,600 -7,300 -641,700 -9,300 21,800 -9,600 27,600 -479,600 -19,700 -19,400 -20,100 -18,700 605,400 -9,100 -10,900 -9,400 -15,300 -10,600 -7,000 -5,400 -14,000
配当金の支払額 2,700 -8,000 13,000 2,400 2,400 2,400 4,600 4,700 9,400 9,400 9,500 11,200 11,100 10,900 11,000 11,500 11,600 11,500 11,600 12,200 12,200 12,200 12,200 12,800 0 25,800 12,900 13,200 13,200 13,200 13,300 13,500 13,600 13,600 13,600 13,600 13,700 13,700 13,800 13,800 13,800 13,800 13,900 13,800 13,900 14,200 22,000 22,100 22,000 22,300 5,500 5,500 5,400 5,400 5,400 5,400 5,500 5,900 5,400 5,500
自己株式の取得による支出 45,800 -150,300 225,400 0 21,600 24,100 4,300 0 1,700 0 0 0 52,300 300 -100 0 2,900 0 0 0 600 0 0 100 1,100 -100 100 100 2,500 200 100 200 900 100 0 -100 1,000 -100 0 100 3,100 0 0 300 2,900 100 3,400 500 1,300 1,500 4,200 3,600 700 100 0 - - - - -
長期借入れによる収入 56,100 148,400 14,200 8,000 7,100 32,600 100 3,200 10,100 21,300 22,000 402,200 117,000 93,000 5,300 13,000 15,100 12,300 8,100 452,700 27,100 4,500 4,000 0 286,500 1,300 152,600 100 0 800 635,300 -1,900 - - 0 19,000 212,000 0 700 0 25,000 678,700 26,000 14,800 20,000 20,000 680,400 54,600 55,000 60,100 64,900 61,000 69,000 25,000 33,000 404,000 54,000 10,000 0 18,000
長期借入金の返済による支出 200 -95,200 198,300 25,200 5,100 1,900 13,300 11,500 3,100 18,200 38,200 168,600 58,800 87,400 11,200 13,200 3,100 58,900 6,100 270,600 19,800 77,100 70,300 3,800 700 8,200 187,300 12,600 9,700 31,800 635,400 17,100 600 14,700 45,600 38,600 400 86,700 37,500 40,700 600 17,200 1,700 36,400 14,400 33,200 133,000 161,200 19,500 45,800 68,900 700,400 16,700 48,600 31,700 457,700 22,700 44,700 63,700 30,800
財務キャッシュフロー 16,600 -7,100 -16,200 -11,600 -23,300 2,500 -17,600 -12,200 -2,800 -7,500 -24,600 222,200 -400 -9,600 -11,500 -17,600 -1,600 -58,200 -9,700 161,900 -5,600 -84,400 -79,000 -16,700 284,100 -31,700 -48,600 -24,300 -26,800 -44,500 -16,800 -32,800 -15,300 -28,200 -59,200 -33,100 196,900 -100,300 -50,600 -54,600 4,500 636,200 10,300 -51,100 -13,600 -37,900 511,800 -128,700 11,700 -9,700 -16,100 -648,800 45,800 -29,400 -4,200 -68,100 24,500 -42,000 -70,300 -18,900
フリーキャッシュフロー 2,000 -29,800 48,900 66,700 8,000
FCFマージン(%) 0.4 -6.1 9.3 13.0 1.7