Steelcase Inc.【SCS】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26 2Q26
減価償却費 14,100 14,700 13,600 13,800 15,100 15,800 14,100 14,800 14,900 16,200 14,700 14,600 14,900 15,700 16,200 16,400 16,800 16,300 15,100 14,300 15,300 15,600 15,400 15,800 16,500 18,200 17,500 21,200 21,800 21,100 20,300 21,100 21,500 22,700 22,500 21,100 20,700 20,500 21,000 21,000 20,200 23,500 23,500 22,800 20,400 21,300 21,100 20,800 20,200 20,000 20,000 20,600 17,600 19,300
株式報酬費用 - - - - - 1,800 10,800 1,700 2,200 2,100 9,600 3,000 2,900 2,900 8,800 5,400 3,200 3,600 9,100 3,400 4,100 3,200 8,400 3,300 3,800 3,600 9,200 3,700 2,500 2,300 9,500 2,500 2,300 2,400 8,000 9,000 13,100 2,100 -1,800 2,700 12,200 3,400 2,400 3,800 14,000 4,500 3,600 3,900 14,800 3,200 1,700 4,800 13,100 4,300
営業キャッシュフロー 51,000 53,800 -36,900 66,100 100,600 57,500 -39,300 56,400 79,900 81,800 -72,600 56,400 23,700 76,700 -35,800 89,500 76,800 55,900 -65,700 85,800 83,900 66,700 -50,500 72,800 72,800 131,900 -117,700 79,400 84,400 85,100 -71,000 113,800 176,000 142,000 -93,400 27,600 -63,600 2,000 2,500 -43,500 -55,100 -19,300 75,800 88,000 11,300 119,900 120,100 57,400 -59,100 108,100 98,900 600 -141,100 58,900
資本的支出 -20,000 -15,900 -10,100 -15,700 -24,100 -24,100 -18,400 -18,000 -15,500 -34,900 -15,800 -28,500 -24,700 -28,500 -24,200 -23,200 -22,600 -23,400 -14,300 -12,500 -13,600 -20,700 -16,800 -19,800 -21,700 -29,600 -15,800 -25,700 -15,300 -24,600 -14,800 -17,700 -16,600 -24,300 -9,400 -9,200 -18,400 -13,400 -13,500 -15,200 -13,600 -15,300 -13,900 -16,300 -11,700 -12,600 -13,100 -9,700 -12,100 -12,500 -11,000 -11,500 -14,000 -18,100
投資キャッシュフロー -11,900 -43,600 30,900 -26,100 -54,500 -35,800 38,700 -18,300 -45,300 -300 48,800 -16,500 -34,800 -11,800 -3,800 -23,700 -91,800 31,500 52,900 -41,300 -62,100 2,100 18,700 -36,900 48,700 -78,000 -7,900 -160,500 -79,100 -24,100 -13,700 -15,900 -16,500 50,600 -2,700 -12,800 -13,000 6,500 -44,800 -14,200 -7,300 -108,000 -12,200 -7,300 -11,200 1,300 4,700 11,300 -46,600 30,700 -12,100 -6,800 -5,900 -13,500
配当金の支払額 7,900 7,800 11,600 11,400 11,400 11,400 12,500 12,600 12,500 12,600 13,600 13,000 13,000 12,900 15,100 14,000 14,000 13,900 15,200 14,400 14,500 14,400 15,700 15,200 15,000 15,100 16,300 16,000 16,000 16,000 17,300 17,200 17,400 17,200 8,400 11,700 12,100 17,100 16,700 16,700 17,100 16,900 11,600 11,700 12,100 11,800 11,800 11,900 12,300 11,700 11,800 11,800 12,200 11,900
自己株式の取得による支出 17,900 6,700 11,800 7,600 500 0 31,700 100 1,000 17,100 5,900 28,400 1,000 1,000 11,500 400 2,400 42,100 20,900 11,600 15,800 100 5,800 27,300 300 400 3,400 100 600 100 4,000 1,900 2,800 0 42,300 0 4,300 26,600 23,100 1,200 3,400 0 500 0 - - - - 27,700 2,600 6,000 100 5,000 200
長期借入れによる収入 - - - - - - - - - - - - - - - - - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
長期借入金の返済による支出 2,300 0 - - 500 600 - - - - 600 600 600 700 500 700 32,400 100 0 700 900 700 700 600 700 700 700 600 700 250,700 600 700 700 900 - - - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -26,600 -14,200 -23,900 -18,100 -13,600 -8,600 -45,900 -13,300 -13,900 -28,500 -20,100 -41,800 -14,100 -13,800 -25,600 -13,600 4,600 -55,500 -36,400 -26,700 -31,000 -11,800 -22,200 -43,100 -16,000 -16,200 -20,400 -6,500 400 148,800 -21,800 -20,900 -21,400 -17,800 193,700 -11,200 -16,800 -43,100 -41,600 -18,500 -20,700 64,000 -59,900 -46,300 -50,300 -7,400 -16,300 -11,900 -40,000 -14,300 -17,800 -11,900 -17,200 -12,100
フリーキャッシュフロー 95,600 87,900 -10,900 -155,100 40,800
FCFマージン(%) 11.2 11.1 -1.4 -19.9 4.5