TFS Financial Corporation【TFSL】 キャッシュフロー計算書

機能の使い方
(単位:%) 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 1Q26
減価償却費 6,902 7,779 4,346 3,255 4,024 6,047 3,252 5,098 8,370 6,221 5,976 5,121 3,997 3,129 2,847 3,152 4,157 3,865 4,009 4,660 4,919 4,222 4,623 5,163 5,361 5,787 5,306 5,449 4,343 5,394 7,267 6,856 5,670 5,406 5,212 6,155 6,177 7,794 6,694 8,392 9,940 9,831 10,476 8,806 3,455 7,193 6,915 6,700 6,227 4,209 4,527 4,651 4,728 4,581 4,515 4,979 4,959 5,309 5,554 5,947 6,238 6,257
株式報酬費用 3,209 1,850 2,915 2,879 2,494 2,968 2,793 2,757 2,597 2,661 2,674 3,112 2,909 2,847 3,488 3,092 2,730 3,702 3,306 3,430 3,542 3,695 3,643 3,141 2,957 3,071 2,844 2,708 2,629 2,528 3,270 2,778 2,780 2,746 2,958 2,965 3,111 3,283 3,293 2,739 2,802 3,368 3,648 3,464 3,231 3,095 2,798 2,544 2,572 2,631 2,587 2,380 2,402 2,321 2,603 2,203 2,376 2,349 2,345 2,343 2,609 2,654
営業キャッシュフロー 117,985 85,715 -34,081 105,202 -21,268 91,422 -33,253 47,135 50,322 92,207 -25,838 50,203 24,238 80,592 -19,497 24,163 18,250 71,584 -23,211 27,795 25,934 69,329 -29,395 15,029 29,951 97,156 -32,935 17,133 27,339 98,018 -2,900 21,218 30,655 -895 44,046 29,480 30,370 29,391 33,146 28,860 30,401 24,178 19,755 77,430 -38,208 7,657 33,013 10,443 -12,184 78,810 -35,684 33,770 13,826 36,326 14,211 96,743 -58,680 45,545 21,225 26,752 -11,103 58,748
資本的支出 -1,297 -874 -723 -682 -337 -1,014 -286 -1,455 -4,577 -1,158 -3,488 2,919 -1,092 -1,070 -1,160 -276 -310 -1,160 -568 -1,660 -2,134 -2,783 -2,360 -2,336 -1,646 -365 -298 -676 -2,811 -3,802 -1,942 -972 -1,657 -917 -1,076 -895 -890 -537 -947 -1,348 -375 -518 -506 -211 -102 -281 -384 -837 -1,198 -1,963 -500 -1,585 -1,053 -703 -812 -834 -715 -637 -6,947 -1,726 -2,143 -1,662
投資キャッシュフロー -464,773 -434,002 8,979 54,705 -22,079 -236,622 -156,979 -276,572 -71,190 129,145 196,540 -20,586 -159,911 -95,985 -204,760 -194,036 -173,866 -175,697 -117,940 -126,265 -180,486 -27,960 -64,860 -105,078 -256,479 -201,797 -296,361 -91,804 -164,847 -161,176 -128,436 10,468 -195,711 -76,885 27,837 -136,480 -156,454 -251,744 -129,528 184,205 344,643 52,820 270,326 131,356 92,854 -157,555 -515,811 -806,744 -394,985 -248,833 -98,096 -377,172 -284,530 -41,837 71,970 -42,972 -111,870 -2,725 -43,600 -264,041 -73,616 13,970
自己株式の取得による支出 0 0 0 0 - - - - - - - - - 26,058 0 42,221 33,084 39,755 41,804 43,122 47,865 35,054 31,958 27,664 33,685 17,670 7,143 19,214 10,002 7,372 5,613 4,011 2,745 3,669 2,468 1,803 1,147 395 19 0 -1 - - - - 321 2,005 3,716 248 4,919 713 4 342 1,918 0 6 1 767 0 744 2,466 2,988
長期借入れによる収入 - -6,000 - - 4,718 0 - - 30,000 70,000 70,000 60,000 120,000 130,000 100,000 110,000 110,000 150,294 150,000 100,000 200,000 30,000 10,206 84 0 100,000 275,000 325,000 -700,000 88 0 15,000 0 0 0 - - 150,000 100,000 0 0 - - - 75,000 150,000 100,000 150,000 200,000 350,000 0 0 0 575,000 0 0 150,000 - - - 125,000 50,000
長期借入金の返済による支出 - - - 13,000 0 - - 3,000 0 5,265 1,115 1,913 2,049 13,320 20,009 15,816 1,903 8,512 2,150 1,742 2,732 4,573 108,134 66,479 7,163 18,603 31,485 36,179 121,833 77,947 36,287 81,027 86,548 97,401 86,113 115,893 121,302 112,239 120,967 40,795 76,109 1,645 1,148 888 1,008 1,329 794 666 857 1,142 597 493 75,644 100,805 150,523 25,438 150,556 175,673 100,457 150,390 480 100,560
財務キャッシュフロー 140,973 -52,961 -128,399 -71,329 60,624 104,475 278,526 205,374 10,778 -196,060 -220,110 -16,784 124,690 46,307 175,149 157,581 81,509 198,530 86,066 101,938 85,718 -37,116 93,915 132,080 256,454 199,813 243,649 98,806 140,827 118,505 78,860 -44,228 176,284 94,624 -99,262 119,108 129,879 228,436 127,637 -196,267 -206,290 -75,111 -124,601 -294,041 -146,465 69,581 445,460 813,160 389,203 244,040 111,327 358,489 301,235 90,533 -43,615 -87,670 73,833 -40,607 20,027 226,287 61,577 -45,448
フリーキャッシュフロー 44,908 14,278 25,026 -13,246 57,086
FCFマージン(%) 24.0 7.7 13.1 -6.7 28.9