|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
439
|
432
|
448
|
476
|
487
|
461
|
469
|
473
|
495
|
494
|
491
|
491
|
502
|
503
|
510
|
517
|
527
|
538
|
543
|
549
|
559
|
565
|
571
|
584
|
594
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
831
|
131
|
125
|
148
|
1,060
|
204
|
201
|
184
|
415
|
462
|
446
|
406
|
504
|
481
|
510
|
479
|
543
|
534
|
520
|
434
|
853
|
610
|
568
|
737
|
739
|
792
|
704
|
627
|
794
|
832
|
588
|
728
|
865
|
845
|
832
|
891
|
999
|
1,015
|
1,018
|
969
|
|
営業キャッシュフロー
|
23,876
|
15,475
|
38,032
|
5,211
|
-576
|
51,779
|
-11,358
|
24,645
|
-15,603
|
18,356
|
9,298
|
-25,909
|
26,468
|
46,128
|
8,227
|
11,994
|
22,723
|
-
|
-450
|
-312
|
-4,692
|
-7,951
|
34,902
|
5,471
|
10,843
|
15,293
|
526
|
-8,356
|
-12,846
|
9,826
|
20,471
|
-7,048
|
40,354
|
-6,518
|
19,606
|
-13,922
|
15,101
|
-6,725
|
-5,702
|
59,103
|
19,043
|
-3,006
|
-32,638
|
54,594
|
-52,328
|
-9,311
|
9,795
|
44,651
|
-45,430
|
-5,049
|
13,154
|
30,998
|
-11,300
|
11,786
|
11,772
|
32,724
|
-15,539
|
18,096
|
-37,276
|
25,914
|
-2,184
|
-9,132
|
46,874
|
-22,945
|
|
資本的支出
|
-213
|
64
|
-322
|
-516
|
-352
|
-137
|
-253
|
-565
|
65
|
9
|
-220
|
151
|
55
|
-153
|
-255
|
-168
|
-266
|
-185
|
-233
|
-476
|
-179
|
-258
|
-242
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
5,807
|
-25,880
|
-36,882
|
26,608
|
-13,968
|
-1,436
|
-6,194
|
74,027
|
-11,406
|
7,767
|
-17,960
|
-15,578
|
1,670
|
-3,962
|
9,602
|
17,748
|
-29,415
|
-
|
11,867
|
27,738
|
-8,575
|
-9,854
|
-13,874
|
-22,651
|
-21,374
|
-9,116
|
-32,510
|
-143
|
-14,019
|
-10,154
|
-15,866
|
-11,968
|
-22,849
|
1,980
|
-26,282
|
-24,317
|
-4,767
|
-2,451
|
-30,133
|
-43,279
|
-90,411
|
-88,349
|
54,977
|
-53,882
|
-113,080
|
-108,606
|
-32,698
|
-58,907
|
-68,408
|
16,738
|
34,761
|
14,380
|
30,846
|
57,884
|
-59,934
|
-64,183
|
-71,322
|
-1,523
|
-27,258
|
9,410
|
-89,010
|
-56,918
|
1,943
|
-1,172
|
|
配当金の支払額
|
450
|
440
|
449
|
423
|
415
|
403
|
445
|
475
|
483
|
483
|
471
|
472
|
482
|
472
|
362
|
361
|
344
|
360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
866
|
1,351
|
1,442
|
233
|
0
|
0
|
0
|
775
|
800
|
799
|
1,000
|
1,383
|
1,399
|
1,330
|
2,728
|
2,236
|
2,981
|
4,869
|
4,858
|
4,965
|
5,040
|
5,231
|
6,263
|
6,507
|
7,626
|
7,748
|
6,362
|
286
|
114
|
263
|
3,470
|
4,209
|
9,914
|
7,533
|
2,650
|
975
|
450
|
998
|
2,215
|
550
|
1,000
|
811
|
2,500
|
3,535
|
3,534
|
3,535
|
4,521
|
5,302
|
5,300
|
6,310
|
|
長期借入れによる収入
|
23,280
|
15,640
|
12,604
|
691
|
8,621
|
8,338
|
5,977
|
3,065
|
10,275
|
3,906
|
3,829
|
4,190
|
20,194
|
4,980
|
7,506
|
12,978
|
19,245
|
16,544
|
11,128
|
4,656
|
9,254
|
16,407
|
8,295
|
9,714
|
6,260
|
9,523
|
8,898
|
10,856
|
17,378
|
16,255
|
17,069
|
2,784
|
20,934
|
21,492
|
18,447
|
3,405
|
14,716
|
17,777
|
12,656
|
7,271
|
18,728
|
11,976
|
10,154
|
16,155
|
13,132
|
35,045
|
17,282
|
11,216
|
21,123
|
19,558
|
14,521
|
10,708
|
14,319
|
16,390
|
22,246
|
12,441
|
15,662
|
14,711
|
12,220
|
14,090
|
33,640
|
23,286
|
18,929
|
24,012
|
|
長期借入金の返済による支出
|
22,750
|
21,407
|
34,891
|
31,871
|
27,957
|
25,972
|
23,918
|
23,967
|
30,770
|
54,364
|
25,128
|
14,127
|
12,556
|
16,877
|
18,503
|
17,666
|
15,255
|
16,616
|
12,752
|
9,126
|
11,678
|
9,164
|
13,741
|
5,782
|
14,404
|
13,646
|
13,408
|
10,391
|
13,617
|
16,105
|
15,002
|
4,829
|
13,577
|
23,687
|
7,553
|
8,229
|
14,292
|
19,556
|
8,994
|
7,952
|
7,843
|
13,033
|
16,247
|
10,825
|
13,991
|
15,249
|
9,547
|
8,039
|
8,241
|
8,106
|
8,043
|
9,665
|
11,341
|
10,927
|
9,899
|
12,404
|
16,607
|
19,535
|
16,569
|
17,700
|
16,333
|
19,631
|
21,929
|
18,138
|
|
財務キャッシュフロー
|
-6,234
|
16,699
|
-21,256
|
-54,596
|
3,557
|
-28,496
|
-18,603
|
-61,154
|
35,139
|
-30,373
|
-9,345
|
46,995
|
-36,552
|
-43,581
|
4,142
|
-19,451
|
27,017
|
-
|
-34,183
|
-15,714
|
38,512
|
17,830
|
-13,938
|
6,181
|
29,382
|
-15,417
|
3,860
|
15,157
|
46,339
|
-9,644
|
8,658
|
3,842
|
28,602
|
-27,085
|
21,045
|
30,556
|
-15,508
|
7,923
|
22,828
|
-11,866
|
161,147
|
129,132
|
-12,398
|
77,938
|
113,627
|
51,320
|
43,663
|
83,040
|
40,886
|
-84,651
|
-37,889
|
-24,385
|
126,121
|
-71,695
|
27,628
|
11,291
|
68,658
|
-8,300
|
36,779
|
-36,768
|
72,832
|
55,059
|
-67,990
|
10,047
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|