Oshkosh Corporation【OSK】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
減価償却費 54,200 35,000 34,900 35,200 39,300 33,700 30,600 31,500 35,100 31,400 31,900 31,900 31,600 30,800 32,700 31,700 31,600 30,500 33,500 30,100 30,400 31,000 32,700 32,200 32,900 32,100 32,300 32,900 33,000 31,400 29,900 29,800 29,400 28,700 28,400 28,700 29,400 28,000 22,600 22,800 30,800 26,600 21,700 29,300 26,400 26,400 26,900 26,900 27,400 30,500 33,800 40,300 55,300 46,600 47,900 51,900 53,700 53,600 55,900 56,300 58,300
株式報酬費用 - - - - 4,000 - - - 9,500 - - - 9,100 4,900 6,100 4,800 9,200 5,000 6,400 5,000 5,000 5,300 6,100 4,600 2,700 6,500 5,700 4,600 5,600 7,500 6,300 7,100 5,800 7,900 7,400 6,600 7,100 9,400 8,300 6,600 5,000 6,600 8,300 5,400 6,900 6,800 6,700 8,800 6,300 6,800 8,800 10,100 6,200 8,700 11,700 9,000 8,700 8,200 10,900 10,400 8,500
営業キャッシュフロー 89,000 193,400 63,200 22,100 109,000 61,900 -15,000 27,400 - 45,100 -700 203,100 190,500 4,700 -59,000 123,700 101,000 -52,300 -18,400 34,100 119,100 71,800 22,700 67,400 415,800 83,800 64,300 -24,200 122,600 29,200 14,700 176,300 216,100 -85,900 238,900 -47,200 462,500 -149,900 214,700 -28,400 290,900 368,100 326,800 121,900 404,800 328,900 -351,800 161,200 463,000 79,800 -126,400 166,600 479,600 -355,800 -211,000 326,100 790,800 -394,900 89,200 489,000 600,100
資本的支出 -23,900 -16,800 -14,200 -22,900 -28,400 -14,200 -9,900 -9,800 -22,000 -8,300 -7,100 -9,800 -20,800 -14,300 -22,100 -18,200 -37,600 -39,000 -30,800 -30,200 -31,700 -21,300 -19,000 -22,000 -30,200 -14,200 -13,800 -17,200 -40,600 -18,700 -19,200 -18,100 -39,300 -13,200 -37,400 -18,900 -78,100 -33,700 -23,800 -15,700 -39,100 -21,600 -16,700 -22,500 -43,600 -26,100 -84,200 -50,000 -109,200 -111,500 -18,300 -98,200 -97,300 -100,100 -39,500 -53,900 -87,500 -44,700 -54,300 -38,900 -73,900
投資キャッシュフロー -30,900 -19,100 -7,600 -20,400 -21,200 -14,200 -5,200 6,200 - -5,900 -19,000 -28,900 -21,000 -25,700 -21,300 -20,900 -46,900 -50,200 -23,200 -30,400 -36,300 -18,200 -19,700 -23,100 -28,200 -22,000 -11,700 3,100 -34,600 -18,200 -18,700 -18,400 -35,100 -15,100 -41,200 -15,200 -81,500 -13,200 -23,900 -21,400 -19,100 -23,300 -122,300 -31,400 -68,600 -40,100 -99,100 -51,700 -109,500 -277,100 -18,300 -895,700 -94,500 -111,200 -38,100 -160,300 -79,200 -43,100 -56,000 -37,200 -68,600
配当金の支払額 - - - - - - - - - - - - - - - - - - - - 13,100 14,100 13,900 13,900 14,000 15,600 15,700 15,800 15,700 18,000 17,900 17,700 17,600 19,300 19,000 18,800 18,400 20,400 20,500 20,500 20,400 22,500 22,700 22,700 22,500 24,500 24,400 24,200 24,200 26,800 26,800 26,700 26,900 30,100 30,100 29,900 29,900 32,900 32,800 32,600 32,100
自己株式の取得による支出 - - - - - - - - - 125,100 0 43,900 32,800 145,500 7,300 0 250,500 88,100 0 0 112,300 100,100 0 0 0 3,000 0 0 1,800 71,100 65,100 38,100 82,700 176,900 25,400 88,800 66,300 17,900 31,400 1,400 800 8,000 0 14,600 99,500 85,400 69,600 0 0 15,200 7,400 0 -100 15,100 39,500 11,000 50,400 28,700 40,000 90,600 118,700
長期借入れによる収入 650,000 - - - - - - - - - - - - - - 0 - - - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 938,700 65,100 200 100 26,000 40,000 32,500 32,500 100 0 0 0 - 16,200 688,800 0 5,000 5,000 255,000 5,000 5,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -153,300 -114,000 -42,500 -24,100 -50,900 -39,900 -29,900 -32,300 - -124,400 15,800 -39,900 -21,500 -153,500 -58,400 3,400 -267,500 -100,300 -18,700 -8,000 -85,900 -65,200 2,100 -40,300 -112,400 -12,400 -8,700 -11,800 -11,900 -79,000 -85,400 -77,600 -96,900 -194,500 -37,500 -105,500 -84,100 -23,800 -49,300 -22,000 -20,400 -32,300 -5,700 -19,300 -123,100 -337,900 -87,500 -26,400 -33,200 -71,100 -38,000 480,400 -367,900 412,500 320,300 -147,100 -660,800 438,100 -58,700 -431,000 -264,300
フリーキャッシュフロー - 703,300 -439,600 34,900 450,100 526,200
FCFマージン(%) - 27.1 -19.0 1.3 16.7 19.6