MSA Safety Incorporporated【MSA】 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 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 1Q23 1Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
減価償却費 6,815 8,651 8,425 8,303 8,158 7,980 7,986 7,925 8,146 7,645 7,845 7,932 7,615 7,372 7,459 7,656 7,196 7,610 6,937 8,727 6,982 9,038 9,156 8,576 8,919 - 8,752 8,984 9,929 - 9,671 9,536 9,378 - 9,326 9,466 9,547 - 9,640 9,786 9,856 - 10,504 11,584 14,182 - 14,165 13,922 13,796 - 14,572 - - 15,559 16,046 15,958 - 16,251 18,099 18,585 -
株式報酬費用 1,471 1,460 2,686 1,957 1,613 1,476 2,918 2,377 1,603 3,112 5,195 2,754 1,198 1,190 5,165 1,645 1,077 1,166 4,981 1,806 144 668 5,498 1,453 1,341 919 6,325 1,908 1,435 2,090 5,606 2,085 1,904 2,644 2,745 3,340 4,044 3,630 3,522 830 -1,309 3,878 3,293 7,403 2,867 5,346 3,730 4,629 2,967 8,325 6,270 6,759 8,477 4,187 5,042 4,217 4,739 2,629 5,370 3,351 3,847
営業キャッシュフロー 13,564 30,041 10,643 8,037 19,726 46,852 33,432 31,597 24,005 61,442 6,056 15,721 42,929 46,075 9,397 5,913 35,492 56,229 -16,663 24,376 2,117 45,424 -11,006 23,528 18,915 103,457 96,390 49,892 42,964 41,090 17,353 48,029 120,815 77,690 1,217 36,328 50,705 76,712 13,607 69,424 27,124 96,400 45,616 38,298 46,229 69,002 24,523 15,453 63,927 53,552 -285,909 - - 50,886 53,302 84,332 107,908 61,833 67,218 112,462 122,354
資本的支出 -7,852 -8,395 -7,387 -6,640 -7,303 -9,060 -8,044 -9,770 -7,135 -7,260 -7,452 -9,504 -9,258 -10,303 -7,204 -7,324 -9,705 -9,350 -7,469 -8,546 -9,133 -11,093 -5,819 -4,776 -5,551 -9,377 -1,442 -4,685 -5,603 -11,995 -3,241 -5,571 -9,808 -15,340 -4,897 -8,628 -9,998 -13,081 -6,562 -13,272 -12,864 -16,207 -9,582 -10,706 -10,675 -12,874 -7,976 -11,829 -8,948 -13,800 -8,402 - - -11,219 -14,341 -14,254 -14,409 -10,784 -29,334 -11,986 -16,334
投資キャッシュフロー -7,826 -266,360 -7,354 -5,451 -5,047 6,149 -7,949 6,856 -7,055 -9,137 -7,405 -9,465 -8,011 -10,276 -7,204 -7,324 -9,705 -6,465 -7,469 -577 -9,133 -191,311 9,889 -3,519 -22,845 -9,283 -1,277 -4,173 -219,541 -14,210 -3,183 -2,570 -65,956 -12,686 -23,826 -40,116 -9,843 9,628 -26,082 -3,071 -22,548 -21,068 -52,509 -5,666 -344,412 -12,886 1,051 -6,649 1,203 -89 -8,367 - - -11,219 -14,267 -14,238 -14,031 -10,766 -217,107 -11,986 -17,775
配当金の支払額 9,074 9,132 9,142 9,533 9,535 9,531 9,550 10,350 10,361 20,729 10,372 11,161 11,161 11,300 11,181 11,320 11,542 11,543 11,553 11,969 11,926 11,932 11,936 12,348 12,391 12,399 12,455 13,369 13,376 13,337 13,390 14,591 14,624 14,643 14,652 16,282 16,281 16,308 16,331 16,721 16,759 16,767 16,820 17,247 17,255 17,264 17,292 18,109 18,046 18,050 18,045 - - 18,490 20,099 20,081 20,089 20,033 20,848 20,757 20,706
長期借入れによる収入 - - - - 51,000 70,500 35,500 44,000 58,000 46,000 104,100 71,000 58,000 62,000 219,000 84,000 53,000 50,000 98,000 93,000 177,000 142,456 170,264 64,400 98,000 50,000 101,500 81,000 309,000 145,500 137,500 111,000 92,000 122,000 133,000 242,000 246,000 243,000 378,000 203,000 198,000 208,000 370,017 235,716 736,001 297,999 263,000 309,000 226,000 212,000 801,000 - - 326,000 272,000 270,644 280,999 246,000 354,686 236,026 306,986
長期借入金の返済による支出 - 30,000 - - 58,000 113,500 57,500 62,000 56,000 71,000 98,100 56,000 69,000 83,666 203,000 79,000 64,000 75,667 77,000 96,000 52,000 66,525 156,757 81,439 78,460 126,916 198,119 109,181 108,300 144,167 147,000 144,000 130,167 149,000 119,000 219,000 270,000 272,500 350,000 240,000 194,000 247,000 318,000 260,729 454,146 313,682 258,000 277,000 236,000 252,000 505,588 - - 331,010 280,250 308,387 324,250 253,466 182,000 285,918 355,000
財務キャッシュフロー -22,330 248,451 2,626 -6,886 -15,690 -51,330 -30,349 -27,807 -8,283 -44,082 -3,932 1,934 -21,593 -34,649 4,570 -4,813 -20,616 -37,259 9,265 -22,142 113,076 64,750 3,253 -27,752 8,245 -81,587 -106,046 -36,474 175,120 -9,535 -24,616 -44,912 -54,327 -39,414 -6,542 5,281 -39,572 -43,791 -13,328 -52,848 -9,967 -50,386 31,639 -43,094 244,885 -29,505 -15,900 -13,873 -26,390 -57,187 272,771 - - -29,085 -38,633 -68,454 -72,517 -45,612 119,591 -71,805 -107,639
フリーキャッシュフロー - - 93,499 51,049 37,884 100,476 106,020
FCFマージン(%) - - 18.7 12.1 8.0 21.4 20.8