|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
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
|
|
減価償却費
|
2,529
|
2,920
|
3,655
|
2,216
|
2,288
|
2,193
|
2,971
|
2,431
|
1,720
|
1,854
|
1,967
|
-234
|
1,180
|
1,259
|
1,071
|
1,203
|
1,121
|
1,222
|
1,029
|
1,076
|
1,226
|
1,127
|
1,197
|
1,073
|
544
|
1,276
|
1,012
|
990
|
804
|
1,068
|
1,382
|
1,402
|
1,029
|
1,549
|
1,299
|
1,358
|
1,176
|
1,173
|
1,878
|
682
|
663
|
897
|
1,423
|
947
|
1,220
|
1,043
|
1,447
|
1,251
|
1,220
|
930
|
1,186
|
1,088
|
971
|
969
|
913
|
838
|
856
|
990
|
866
|
883
|
831
|
875
|
|
営業キャッシュフロー
|
3,195
|
6,576
|
5,344
|
1,795
|
-5,312
|
1,848
|
2,381
|
1,118
|
-111
|
1,743
|
1,207
|
837
|
-149
|
1,823
|
2,274
|
3,941
|
763
|
878
|
2,716
|
650
|
388
|
643
|
-968
|
1,539
|
1,182
|
630
|
-10,359
|
1,074
|
90
|
610
|
-938
|
598
|
302
|
99
|
-976
|
-296
|
483
|
-139
|
-14
|
1,339
|
907
|
-1,194
|
640
|
2,170
|
2,954
|
515
|
57
|
574
|
3,387
|
189
|
497
|
614
|
3,510
|
1,622
|
519
|
930
|
1,699
|
125
|
-56
|
1,391
|
1,343
|
636
|
|
資本的支出
|
-64
|
-109
|
-61
|
-33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-1,456
|
-1,250
|
-1,460
|
-2,698
|
39,617
|
-685
|
-1,720
|
304
|
10,186
|
685
|
8,287
|
-876
|
4,387
|
2,107
|
447
|
731
|
3,783
|
-121
|
1,205
|
9,417
|
314
|
1,782
|
385
|
-649
|
589
|
4,419
|
14,487
|
432
|
-145
|
-103
|
-1,972
|
502
|
553
|
694
|
-1,979
|
-2,168
|
-646
|
-682
|
-633
|
-2,270
|
-2,318
|
-981
|
1,505
|
-3,150
|
-1,279
|
-356
|
853
|
1,681
|
-4,799
|
-1,361
|
-1,474
|
833
|
-3,431
|
-2,949
|
308
|
-1,604
|
315
|
2,653
|
2,751
|
564
|
-56
|
-69
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
147
|
182
|
179
|
178
|
173
|
170
|
341
|
363
|
350
|
338
|
321
|
307
|
290
|
287
|
288
|
289
|
286
|
283
|
280
|
278
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
2,000
|
8,000
|
0
|
-
|
-
|
-
|
405
|
867
|
982
|
1,554
|
1,499
|
1,398
|
3,218
|
3,486
|
2,762
|
2,258
|
2,954
|
3,585
|
2,415
|
275
|
0
|
298
|
348
|
348
|
745
|
0
|
-
|
-
|
-
|
500
|
0
|
0
|
0
|
362
|
230
|
1,059
|
941
|
1,394
|
1,711
|
1,293
|
802
|
577
|
540
|
810
|
1,034
|
1,640
|
1,685
|
1,505
|
1,822
|
2,229
|
1,778
|
1,245
|
584
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
418
|
3,289
|
3,399
|
4,742
|
-5,476
|
151
|
2,070
|
184
|
951
|
3,039
|
465
|
555
|
675
|
1,449
|
750
|
365
|
1,317
|
673
|
4,836
|
116
|
-
|
27
|
27
|
-
|
-
|
-
|
-
|
997
|
4
|
743
|
-1
|
496
|
744
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,462
|
958
|
1,961
|
4,764
|
-3,601
|
602
|
1,004
|
1,145
|
947
|
1,327
|
632
|
829
|
884
|
589
|
321
|
1,511
|
781
|
884
|
993
|
1,372
|
-
|
1,515
|
324
|
-
|
-
|
-
|
-
|
49
|
1,806
|
1
|
450
|
224
|
1,629
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-266
|
-4,198
|
-226
|
-489
|
-32,848
|
1,066
|
-1,720
|
-1,482
|
-10,232
|
-2,489
|
-9,133
|
1,422
|
-3,496
|
-2,440
|
-1,370
|
-2,286
|
-4,289
|
-1,513
|
-3,799
|
-10,187
|
-604
|
-2,365
|
453
|
-643
|
-1,107
|
-5,536
|
-4,048
|
-979
|
-99
|
-571
|
2,486
|
-1,063
|
-90
|
-539
|
2,764
|
2,454
|
737
|
424
|
660
|
1,480
|
1,142
|
1,776
|
-2,114
|
814
|
-1,460
|
-975
|
-595
|
-2,198
|
1,222
|
895
|
817
|
-932
|
-124
|
1,021
|
-1,141
|
993
|
-1,911
|
-2,475
|
-2,677
|
-1,535
|
-1,532
|
-799
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|