|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
2Q11
|
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
|
|
減価償却費
|
221
|
220
|
248
|
228
|
227
|
254
|
253
|
244
|
240
|
245
|
252
|
266
|
257
|
249
|
266
|
249
|
248
|
251
|
263
|
266
|
263
|
261
|
275
|
274
|
285
|
296
|
319
|
338
|
368
|
348
|
337
|
322
|
286
|
297
|
286
|
300
|
305
|
337
|
374
|
404
|
428
|
422
|
412
|
442
|
419
|
398
|
397
|
413
|
418
|
400
|
400
|
429
|
422
|
390
|
421
|
437
|
428
|
433
|
427
|
455
|
462
|
|
株式報酬費用
|
51
|
55
|
51
|
130
|
76
|
92
|
72
|
68
|
65
|
96
|
101
|
78
|
75
|
88
|
76
|
46
|
80
|
71
|
69
|
60
|
34
|
70
|
63
|
57
|
64
|
89
|
63
|
60
|
70
|
84
|
70
|
76
|
53
|
85
|
71
|
61
|
66
|
43
|
66
|
66
|
74
|
98
|
85
|
73
|
74
|
122
|
76
|
84
|
93
|
140
|
108
|
93
|
109
|
176
|
104
|
113
|
111
|
158
|
127
|
125
|
141
|
|
営業キャッシュフロー
|
1,076
|
3,374
|
2,777
|
2,061
|
751
|
3,432
|
3,310
|
3,872
|
-
|
7,547
|
2,682
|
-2,026
|
344
|
3,285
|
1,600
|
3,701
|
2,404
|
2,126
|
2,175
|
3,773
|
2,898
|
2,469
|
669
|
1,748
|
3,338
|
1,160
|
3,124
|
4,297
|
4,959
|
2,063
|
3,033
|
5,086
|
-1,252
|
8,547
|
-
|
-1,041
|
3,196
|
-2,219
|
2,130
|
2,180
|
3,500
|
2,280
|
3,185
|
4,172
|
5,008
|
3,880
|
4,259
|
4,508
|
8,432
|
-377
|
3,923
|
8,244
|
6,769
|
5,552
|
4,532
|
-1,812
|
5,778
|
4,764
|
4,364
|
6,233
|
3,067
|
|
資本的支出
|
-153
|
-176
|
-263
|
-295
|
-255
|
-266
|
-230
|
-269
|
-288
|
-204
|
-271
|
-160
|
-371
|
-226
|
-320
|
-308
|
-341
|
-256
|
-281
|
-342
|
-462
|
-302
|
-347
|
-326
|
-400
|
-277
|
-261
|
-274
|
-250
|
-237
|
-299
|
-335
|
-439
|
-348
|
-492
|
-374
|
-431
|
-335
|
-354
|
-353
|
-436
|
-319
|
-290
|
-470
|
-471
|
-447
|
-452
|
-443
|
-513
|
-360
|
-376
|
-401
|
-426
|
-396
|
-565
|
-455
|
-495
|
-430
|
-619
|
-654
|
-722
|
|
投資キャッシュフロー
|
8,113
|
-2,628
|
-187
|
-6,527
|
8,663
|
1,948
|
-3,719
|
-1,215
|
-
|
32
|
-1,962
|
463
|
-5,802
|
1,557
|
-3,133
|
-1,404
|
-4,987
|
2,821
|
-5,751
|
223
|
-5,486
|
3,640
|
8,498
|
-2,008
|
-8,262
|
700
|
-4,858
|
-6,312
|
-7,803
|
-693
|
-7,688
|
-5,790
|
-5,444
|
-2,709
|
-
|
-753
|
-5,455
|
21,927
|
219
|
-4,957
|
-5,557
|
4,774
|
-2,765
|
-1,216
|
-11,322
|
-2,777
|
-12,615
|
-7,523
|
-10,774
|
-1,404
|
-7,931
|
-6,929
|
-8,169
|
-3,144
|
-5,491
|
-3,522
|
-12,245
|
451
|
-6,797
|
-6,598
|
-9,947
|
|
配当金の支払額
|
216
|
217
|
217
|
217
|
217
|
211
|
235
|
229
|
227
|
222
|
221
|
250
|
246
|
246
|
243
|
281
|
271
|
268
|
265
|
335
|
304
|
302
|
299
|
291
|
315
|
313
|
307
|
305
|
326
|
324
|
321
|
325
|
354
|
355
|
347
|
346
|
374
|
383
|
366
|
363
|
362
|
363
|
361
|
366
|
358
|
345
|
408
|
407
|
405
|
405
|
462
|
459
|
454
|
452
|
521
|
516
|
510
|
509
|
593
|
586
|
583
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
171
|
1,778
|
1,004
|
999
|
787
|
1,355
|
1,058
|
743
|
961
|
1,130
|
1,114
|
1,184
|
791
|
1,180
|
1,359
|
1,150
|
1,128
|
1,724
|
625
|
954
|
926
|
841
|
1,320
|
1,213
|
134
|
4
|
779
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,570
|
691
|
601
|
640
|
316
|
1,033
|
1,400
|
901
|
1,292
|
1,762
|
1,935
|
1,031
|
1,208
|
1,356
|
2,351
|
899
|
|
長期借入れによる収入
|
117
|
1,327
|
1,979
|
2,495
|
0
|
1,609
|
2,585
|
3,637
|
6,103
|
598
|
2,511
|
4,778
|
4,108
|
2,240
|
3,715
|
5,374
|
4,691
|
0
|
3,457
|
4,468
|
2,001
|
35
|
3,743
|
2,148
|
2,898
|
8,420
|
8,704
|
2,751
|
12,889
|
3,984
|
6,577
|
6,474
|
4,489
|
3,633
|
5,547
|
3,530
|
-4
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
7,750
|
6,231
|
8,479
|
6,030
|
2,490
|
1,498
|
6,468
|
5,182
|
2,526
|
2,345
|
5,534
|
4,640
|
83
|
4,768
|
11,128
|
6,479
|
2,002
|
|
長期借入金の返済による支出
|
5,127
|
4,382
|
3,305
|
4,856
|
5,731
|
4,501
|
3,202
|
3,714
|
2,659
|
3,001
|
5,426
|
5,065
|
1,271
|
3,500
|
3,161
|
3,998
|
2,109
|
3,100
|
5,376
|
8,634
|
2,500
|
1,036
|
522
|
7,791
|
499
|
3,801
|
8,548
|
6,000
|
5,733
|
7,203
|
3,039
|
7,020
|
1,633
|
3,821
|
6,558
|
2,900
|
571
|
5,849
|
3,850
|
4,000
|
1,894
|
750
|
4,659
|
2,838
|
3,415
|
6,314
|
6,215
|
4,020
|
2,357
|
3,003
|
853
|
5,414
|
1,433
|
1,250
|
2,901
|
3,207
|
3,401
|
3,534
|
4,361
|
7,001
|
3,261
|
|
財務キャッシュフロー
|
-3,661
|
-2,176
|
-2,048
|
-199
|
-3,830
|
-3,316
|
-4,470
|
303
|
-
|
-1,830
|
-5,444
|
682
|
2,701
|
-3,561
|
-815
|
644
|
3,743
|
-3,542
|
1,053
|
-4,986
|
5,446
|
-3,864
|
-408
|
-6,981
|
3,721
|
2,205
|
2,769
|
-2,391
|
9,662
|
-2,949
|
4,184
|
626
|
3,240
|
-83
|
-
|
-398
|
1,423
|
-5,418
|
638
|
-3,602
|
-686
|
461
|
-9,877
|
-5,882
|
365
|
4,533
|
6,685
|
7,715
|
5,576
|
8,597
|
6,029
|
-314
|
4,067
|
5,181
|
-325
|
350
|
-770
|
6,643
|
7,678
|
-2,957
|
-154
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,283
|
4,334
|
3,745
|
5,579
|
2,345
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.8
|
25.5
|
21.0
|
30.3
|
12.4
|