Nu Skin Enterprises, Inc.【NUS】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 4Q10 3Q11 4Q11 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 7,043 8,168 8,829 8,290 8,184 7,612 7,915 8,499 10,897 12,251 12,714 13,968 15,991 16,595 17,506 18,000 19,264 16,945 17,739 18,718 18,995 17,625 17,455 17,445 19,039 18,907 21,235 22,691 20,170 19,607 19,052 19,305 18,686 19,095 18,264 17,920 18,712 18,344 19,581 19,933 18,462 17,130 18,634 18,170 18,571 16,983 17,164 18,192 18,584 18,437 17,603 17,321 16,449 14,206 13,052 12,091 12,912
株式報酬費用 3,096 3,748 3,940 5,125 5,102 5,712 5,699 11,593 9,616 8,682 5,044 2,594 1,184 3,559 3,865 -2,980 2,956 2,447 5,139 -2,423 3,727 3,929 3,652 6,912 4,821 6,761 6,506 7,044 6,298 5,041 3,593 1,015 260 3,455 4,869 7,115 8,621 6,803 6,580 3,093 6,718 4,127 2,022 3,171 3,047 4,002 4,801 3,725 3,118 4,242 3,646 3,490 3,445 9,308 5,818 5,819 3,160
営業キャッシュフロー 49,570 46,585 96,942 70,896 71,726 70,386 118,471 295,286 46,033 -160,600 -24,265 - 94,793 74,198 85,404 82,362 80,145 -2,716 138,541 49,605 89,833 21,327 - 71,777 146,749 -1,113 53,046 61,917 88,888 -8,186 82,663 53,551 49,903 69,027 97,054 118,367 94,693 -18,856 20,715 30,214 109,509 7,541 46,555 28,441 25,525 -22,077 35,522 51,027 54,167 3,318 51,207 31,432 25,785 389 35,795 27,481 16,621
資本的支出 -25,091 -11,545 -13,824 -34,325 -32,178 -41,239 -41,276 -60,553 -42,035 -30,538 -26,598 -23,444 -20,896 -18,191 -16,651 -9,329 -12,451 -10,942 -13,772 -10,305 -15,202 -15,928 -11,823 -11,214 -21,191 -12,652 -15,777 -13,864 -28,078 -13,765 -15,449 -23,570 -13,283 -19,387 -9,305 -20,118 -15,013 -19,373 -17,476 -13,535 -18,231 -10,279 -9,539 -25,455 -13,782 -11,487 -14,712 -11,906 -20,385 -12,281 -8,123 -8,596 -12,583 -13,584 -18 -9,915 -10,760
投資キャッシュフロー -25,091 -44,425 -43,214 -36,490 -42,315 -36,395 -41,496 -63,898 -51,910 -27,456 -21,324 - -20,896 -18,191 -16,651 -9,329 -16,675 -14,878 -13,224 -13,750 -16,009 -29,056 - -17,864 -24,279 -42,471 -15,777 -16,990 -33,523 -18,142 -16,304 -23,683 -13,283 -19,184 -9,305 -21,450 -29,489 -18,796 -36,439 -17,914 -15,577 -10,133 -18,350 -25,211 -13,385 -14,696 -92,501 -11,906 -15,398 -9,262 -8,531 -6,547 -13,622 181,544 8,793 -9,915 -9,760
自己株式の取得による支出 8,556 17,228 16,104 66,294 21,863 14,615 0 76,251 49,999 25,002 0 0 20,722 26,300 49,562 28,196 60,036 20,006 4,290 17,397 205,515 6,816 15,319 25,700 23,896 17,386 18,437 12,399 21,343 825 0 0 0 60,886 46,481 19,994 16,973 50,406 10,004 10,005 10,005 10,006 10,004 40,028 10,007 - - - 0 - - - - 5,012 0 5,008 10,020
長期借入れによる収入 - - - 0 1,916 20,000 15,000 0 14,000 20,000 45,680 49,540 300,960 20,000 0 16,217 0 23,721 210,000 0 0 25,000 42,000 0 0 75,943 506,455 0 0 105,000 25,000 15,000 0 65,000 50,000 0 0 70,000 60,000 0 25,000 - - 0 0 20,000 90,000 0 0 - - - 0 - - 40,000 0
長期借入金の返済による支出 - - - - - - - - - - - - - - - - - - - - - - - 7,765 30,966 9,094 505,083 20,164 18,159 - - - - 5,000 57,500 72,500 7,500 17,500 7,500 52,500 37,500 7,500 400,000 2,500 22,500 2,500 2,500 5,000 0 20,000 25,000 40,000 40,000 155,000 5,000 60,000 5,000
財務キャッシュフロー 5,191 149,788 -192,001 -87,891 -30,816 -17,968 3,991 -83,634 -23,114 -33,742 605 - 25,346 -29,941 -79,500 -48,112 -78,367 -25,760 176,210 -64,574 -220,590 -18,469 - -43,906 -65,789 29,961 -38,946 -49,825 -57,904 -52,967 -13,705 -62,570 -25,552 -22,979 -69,554 -110,794 -41,839 -18,155 29,388 -80,019 -35,916 -33,759 46,158 -61,109 -50,794 1,380 67,989 -38,374 -20,265 -31,955 -28,817 -28,778 -43,626 -166,295 9,268 -26,876 -18,501
フリーキャッシュフロー - - 13,202 -13,195 35,777 17,566 5,861
FCFマージン(%) - - - - - - - - - - - - - - - - - - - 3.0 -3.6 9.3 4.8 1.6