|
(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
|
113
|
144
|
156
|
216
|
183
|
183
|
191
|
219
|
299
|
299
|
313
|
335
|
333
|
373
|
345
|
338
|
333
|
313
|
330
|
316
|
340
|
368
|
376
|
373
|
364
|
384
|
370
|
384
|
347
|
346
|
351
|
430
|
335
|
342
|
334
|
328
|
302
|
333
|
336
|
344
|
354
|
390
|
431
|
455
|
466
|
472
|
468
|
461
|
437
|
422
|
396
|
381
|
351
|
379
|
392
|
626
|
468
|
456
|
451
|
428
|
446
|
426
|
428
|
552
|
|
営業キャッシュフロー
|
1,191
|
-1,333
|
3,031
|
1,161
|
426
|
571
|
-1,680
|
2,894
|
114
|
260
|
899
|
356
|
-2,744
|
1,785
|
904
|
-587
|
-1,055
|
3,440
|
913
|
1,186
|
-64
|
2,698
|
1,351
|
142
|
1,794
|
-332
|
95
|
4,689
|
-1,233
|
-622
|
5,205
|
1,291
|
-852
|
2,420
|
1,244
|
3,184
|
-949
|
-1,565
|
5,081
|
-2,471
|
-1,685
|
6,810
|
778
|
-865
|
-3,174
|
2,829
|
54
|
3,129
|
3,429
|
4,990
|
3,725
|
2,924
|
1,792
|
1,148
|
5,040
|
-2,068
|
-2,680
|
2,129
|
-312
|
1,550
|
412
|
2,197
|
-1,064
|
5,185
|
|
資本的支出
|
-44
|
-38
|
-38
|
-110
|
-164
|
-203
|
-213
|
-62
|
-129
|
-147
|
-177
|
-199
|
-126
|
-132
|
-114
|
-237
|
-201
|
-179
|
-215
|
-196
|
-162
|
-150
|
-115
|
-174
|
-148
|
-201
|
-146
|
-330
|
-286
|
-436
|
-211
|
-264
|
-173
|
-332
|
-314
|
-289
|
-264
|
-453
|
-395
|
-98
|
-264
|
-359
|
-333
|
-266
|
-220
|
-245
|
-376
|
-374
|
-271
|
-600
|
-118
|
-357
|
-261
|
-354
|
-336
|
-269
|
-299
|
-382
|
-375
|
-413
|
-320
|
-359
|
-438
|
-436
|
|
投資キャッシュフロー
|
512
|
-14,857
|
-1,906
|
1,314
|
-16,480
|
-35,544
|
-17,108
|
-11,046
|
24,367
|
-30,160
|
-4,582
|
-19,012
|
7,261
|
-7,893
|
-7,905
|
-4,663
|
7,401
|
-33,719
|
15,659
|
-1,016
|
-10,303
|
-7,747
|
17,802
|
-19,539
|
20,080
|
5,616
|
-4,638
|
30,145
|
-2,291
|
-11,137
|
-575
|
-17,047
|
-1,430
|
16,644
|
2,803
|
-14,718
|
20,810
|
-32,196
|
6,156
|
-5,318
|
-78,601
|
19,855
|
14,446
|
-34,155
|
4,678
|
-779
|
-4,158
|
19,931
|
-33,901
|
9,306
|
19,345
|
25,124
|
-17,752
|
-7,343
|
20,631
|
-1,346
|
-26,741
|
5,427
|
10,204
|
1,631
|
-18,804
|
-35,746
|
31,030
|
-20,763
|
|
自己株式の取得による支出
|
20
|
4
|
15
|
2
|
60
|
273
|
469
|
71
|
398
|
289
|
289
|
172
|
252
|
331
|
122
|
321
|
375
|
431
|
431
|
432
|
400
|
834
|
690
|
431
|
577
|
509
|
464
|
848
|
879
|
506
|
650
|
651
|
644
|
651
|
602
|
1,372
|
555
|
750
|
981
|
1,041
|
985
|
3
|
0
|
1
|
699
|
618
|
2,001
|
1,249
|
118
|
3
|
1
|
2
|
1,256
|
448
|
450
|
450
|
988
|
601
|
725
|
750
|
746
|
895
|
849
|
1,045
|
|
長期借入れによる収入
|
-
|
-
|
0
|
697
|
1,199
|
0
|
2,594
|
1,249
|
1,264
|
0
|
0
|
1,497
|
1,497
|
0
|
1,199
|
1,196
|
1,445
|
1,246
|
1,995
|
0
|
1,993
|
799
|
1,398
|
796
|
997
|
1,993
|
1,992
|
1,247
|
2,243
|
1,747
|
749
|
-1
|
1,745
|
1,246
|
1,153
|
999
|
-
|
-
|
998
|
747
|
998
|
1,248
|
-1
|
748
|
1,196
|
1,495
|
998
|
1,497
|
1,295
|
3,644
|
1,745
|
3,245
|
1,498
|
2,995
|
0
|
1,994
|
2,496
|
-2
|
2,494
|
749
|
1,247
|
4,490
|
0
|
0
|
|
長期借入金の返済による支出
|
1,256
|
508
|
263
|
587
|
404
|
344
|
489
|
674
|
773
|
941
|
54
|
2,395
|
43
|
1,085
|
800
|
107
|
704
|
1,617
|
600
|
1,455
|
2,005
|
654
|
600
|
400
|
1,200
|
250
|
1,003
|
500
|
296
|
500
|
0
|
250
|
1,400
|
800
|
1,200
|
250
|
1,500
|
1,250
|
1,500
|
1,000
|
1,750
|
1,250
|
1,400
|
800
|
1,500
|
1,250
|
1,500
|
400
|
1,250
|
1,000
|
1,000
|
750
|
1,750
|
753
|
2,963
|
593
|
1,150
|
1,463
|
900
|
2,450
|
1,650
|
2,209
|
1,250
|
400
|
|
財務キャッシュフロー
|
-2,126
|
16,471
|
-1,053
|
-2,502
|
16,430
|
36,470
|
20,225
|
5,640
|
-24,352
|
30,133
|
4,125
|
18,382
|
-4,755
|
8,686
|
7,313
|
4,377
|
-6,717
|
30,352
|
-16,224
|
418
|
10,587
|
6,242
|
-19,344
|
17,700
|
-24,487
|
-3,219
|
3,528
|
-34,872
|
4,032
|
11,041
|
-3,842
|
15,549
|
971
|
-17,806
|
-4,721
|
13,458
|
-19,837
|
33,082
|
-9,791
|
6,005
|
82,880
|
-29,490
|
-15,255
|
37,373
|
-1,520
|
-1,941
|
5,626
|
-24,127
|
30,095
|
-14,538
|
-23,061
|
-26,150
|
14,413
|
5,614
|
-27,287
|
3,741
|
28,433
|
-7,413
|
-9,424
|
-5,258
|
21,100
|
33,305
|
-30,564
|
15,873
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,137
|
92
|
1,838
|
-1,502
|
4,749
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|