トリップアドバイザー【TRIP】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 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
株式報酬費用 4,692 6,768 8,463 10,179 13,611 10,208 11,651 13,483 14,000 15,000 17,000 17,000 16,000 18,000 18,000 20,000 19,000 23,000 22,000 21,000 19,000 28,000 25,000 24,000 29,000 32,000 29,000 28,000 27,000 33,000 31,000 33,000 26,000 25,000 29,000 29,000 29,000 32,000 28,000 31,000 22,000 21,000 22,000 23,000 23,000 25,000 24,000 24,000 28,000 33,000 31,000 28,000 28,000 29,000 28,000 23,000
営業キャッシュフロー 29,719 61,758 76,452 71,137 43,666 89,621 145,036 71,200 109,000 - 59,000 61,000 99,000 200,000 8,000 75,000 120,000 237,000 -80,000 44,000 134,000 221,000 -135,000 18,000 174,000 - 14,000 31,000 182,000 181,000 1,000 60,000 -70,000 -78,000 -32,000 -14,000 -19,000 125,000 -63,000 65,000 86,000 294,000 60,000 -40,000 135,000 105,000 14,000 -19,000 139,000 51,000 -43,000 -3,000 102,000 202,000 44,000 -103,000
資本的支出 -7,339 -5,910 -7,338 -8,695 -9,264 -14,334 -15,720 -16,137 -20,000 -22,000 -13,000 -26,000 -31,000 -23,000 -39,000 -16,000 -17,000 -19,000 -21,000 -15,000 -18,000 -17,000 -15,000 -14,000 -15,000 -16,000 -14,000 -16,000 -17,000 -21,000 -22,000 -23,000 -20,000 -16,000 -10,000 -9,000 -10,000 -15,000 -15,000 - -14,000 -13,000 -14,000 -15,000 -16,000 -15,000 -16,000 -16,000 -16,000 -15,000 -20,000 -23,000 -19,000 -25,000 -19,000 -19,000
投資キャッシュフロー -311 -5,910 -7,338 -230,624 -178,732 -77,703 39,969 19,672 -127,000 - -135,000 -89,000 -34,000 -73,000 -19,000 66,000 11,000 -87,000 -65,000 -22,000 98,000 -20,000 -14,000 -58,000 28,000 - -13,000 -31,000 -42,000 -45,000 -53,000 -36,000 -20,000 -14,000 -12,000 -10,000 -10,000 -16,000 -15,000 -13,000 -14,000 -12,000 -11,000 -15,000 -16,000 -15,000 -16,000 -16,000 -16,000 -15,000 -20,000 -22,000 -19,000 -27,000 -19,000 -19,000
自己株式の取得による支出 - - - - - - - - - - - - - - - - 1,000 11,000 9,000 84,000 150,000 100,000 0 0 4,000 96,000 0 0 - - - - 115,000 0 0 0 - - - - - - - - - - 0 25,000 - - 0 0 - - 0 50,000
長期借入金の返済による支出 5,000 5,000 5,000 5,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 290,000 0 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
財務キャッシュフロー -4,457 216,829 177 -22,728 -18,829 -23,758 -111,639 -15,449 -14,000 - -11,000 -6,000 -3,000 -58,000 0 -92,000 -94,000 -29,000 -10,000 -10,000 -114,000 -53,000 4,000 -37,000 -246,000 - -1,000 -4,000 -24,000 -4,000 -2,000 -550,000 570,000 -9,000 -212,000 -8,000 287,000 -6,000 -12,000 -6,000 -10,000 -3,000 -10,000 -4,000 -11,000 -82,000 -4,000 -30,000 -12,000 -31,000 -12,000 -8,000 -3,000 -127,000 -7,000 -60,000
フリーキャッシュフロー - - - -26,000 83,000 177,000 25,000 -122,000
FCFマージン(%) - - - -6.3 20.9 33.5 4.5 -29.7