John Wiley & Sons Inc.【WLY】 キャッシュフロー計算書

機能の使い方
(単位:千ドル) 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 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 2Q26 3Q26
株式報酬費用 4,316 5,089 3,460 4,272 5,323 4,207 3,660 4,335 2,003 1,930 3,347 3,958 3,690 1,856 3,289 1,839 3,898 4,214 4,180 3,813 224 4,683 5,280 7,365 -1,495 4,031 3,974 4,734 3,930 4,952 6,092 3,353 4,604 5,685 5,373 4,338 4,300 4,800 5,600 7,282 6,300 6,700 6,300 6,300 7,100 6,900 6,600 5,900 6,300 6,500 6,300 5,900 6,000 6,002 5,160 5,060 5,899 5,564 5,345
営業キャッシュフロー 288,870 22,424 -35,293 789 300,489 113,663 -78,252 -13,377 253,784 174,882 -56,676 -9,822 220,295 194,427 -102,227 200,971 -124,082 -2,437 243,130 233,346 -136,712 50,618 315,246 85,349 -81,831 35,474 236,479 191,716 -149,525 28,428 168,705 203,223 -94,168 -5,353 188,408 199,548 -120,783 44,161 231,448 205,097 -84,774 9,152 234,106 180,616 -89,939 13,743 129,914 223,353 -82,335 -1,151 107,838 183,286 -88,712 -5,280 146,242 150,341 -85,005 8,500 179,817
資本的支出 -11,899 -21,689 -12,537 -17,730 -17,661 -19,449 -15,903 -12,359 -13,344 -17,098 -13,795 -12,404 -12,534 -18,831 -13,964 -21,828 -22,283 -23,894 -22,871 -24,657 -20,778 -31,950 -29,529 -28,443 -30,111 -26,141 -22,706 -35,267 -18,304 -16,256 -15,428 -27,179 -24,202 -20,329 -21,393 -22,669 -18,964 -17,466 -21,746 -19,231 -17,910 -19,766 -22,992 -28,175 -17,923 -20,607 -19,086 -23,539 -20,086 -20,235 -16,954 -18,805 -14,502 -14,528 -13,317 -19,126 -12,005 -13,120 -12,859
投資キャッシュフロー -59,432 40,178 -27,938 -31,201 -32,477 -120,436 -29,484 -237,100 -40,756 -35,128 -22,769 -23,459 -28,115 -75,004 -190,838 -33,945 -32,788 -50,103 -32,756 -35,748 -37,367 -167,718 -56,651 19,128 -40,431 -37,063 -57,117 -42,800 -21,984 -23,186 -213,922 -42,410 -105,892 -28,539 -151,453 -60,786 -28,280 -33,399 -330,714 -40,761 -23,532 -39,039 -89,480 -41,973 -21,806 -26,487 -31,779 -18,326 -25,742 -26,175 -26,576 -28,150 -23,807 -20,682 -25,205 -24,324 98,856 -26,418 -26,832
自己株式の取得による支出 9,829 17,816 9,377 28,103 23,158 26,434 10,609 0 34,563 28,549 14,592 3,941 20,000 24,860 12,173 0 12,723 31,980 15,001 10,273 11,289 10,000 14,073 14,964 14,016 15,241 0 10,431 7,994 17,000 10,000 25,000 10,000 15,000 10,000 11,589 - - - 8,702 7,367 10,000 7,500 5,133 10,000 7,500 6,500 11,000 10,000 12,500 6,500 16,050 12,500 12,921 10,000 25,000 13,500 21,585 34,878
長期借入れによる収入 72,100 55,200 146,380 122,393 549,164 91,274 109,700 328,800 139,900 92,100 122,500 145,900 179,200 237,724 304,552 223,669 134,100 67,500 121,900 91,500 201,700 278,700 120,500 82,100 214,664 60,417 30,673 153,550 177,654 67,421 245,437 105,808 264,248 118,903 189,272 361,900 206,687 102,805 317,605 -33,692 184,003 156,898 32,899 277,077 268,673 168,638 200,568 367,392 341,878 237,993 319,933 284,902 449,980 355,887 241,146 152,867 280,881 219,806 199,302
長期借入金の返済による支出 97,200 232,900 125,580 87,393 576,164 99,274 70,700 140,900 107,000 153,900 135,500 158,000 193,100 171,624 219,033 161,571 33,717 78,924 46,220 301,224 153,707 47,708 138,792 582,800 28,700 49,792 160,459 228,964 29,900 35,900 151,400 259,046 10,400 55,280 187,326 377,545 139,331 110,571 203,025 109,825 41,300 72,125 155,041 393,407 111,800 97,125 266,651 568,629 196,405 185,235 359,483 415,816 306,231 315,570 310,893 253,677 250,290 174,896 273,716
財務キャッシュフロー -42,760 -173,083 -15,464 -5,444 -63,601 -20,206 8,218 189,395 -21,860 -85,352 -61,345 -12,243 -24,326 44,380 62,917 48,660 65,258 -4,891 39,742 -385,772 20,218 211,624 -52,344 -525,670 145,188 -9,837 -131,176 -101,006 119,207 1,258 60,511 -198,571 213,333 35,934 -28,385 -48,205 43,484 -24,885 97,244 -162,929 99,089 47,957 -133,947 -144,737 117,989 33,614 -96,319 -223,852 105,814 23,888 -74,348 -162,575 101,589 11,494 -89,007 -149,406 -16,924 3,951 -126,999
フリーキャッシュフロー 132,925 131,215 -97,010 -4,620 166,958
FCFマージン(%) - - - - - - - - - - - - - - - - - - -