|
(単位:百万ドル)
|
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
|
10
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
116
|
119
|
117
|
-
|
117
|
112
|
115
|
-
|
113
|
108
|
102
|
98
|
111
|
107
|
109
|
124
|
120
|
121
|
129
|
134
|
137
|
142
|
155
|
157
|
154
|
158
|
160
|
151
|
|
株式報酬費用
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
144
|
140
|
148
|
-
|
143
|
154
|
153
|
-
|
|
営業キャッシュフロー
|
-
|
305
|
179
|
276
|
223
|
560
|
-
|
182
|
431
|
674
|
496
|
183
|
593
|
970
|
554
|
177
|
689
|
1,292
|
755
|
208
|
702
|
1,309
|
881
|
344
|
966
|
1,507
|
1,106
|
380
|
1,221
|
1,886
|
1,173
|
640
|
-
|
1,963
|
1,083
|
150
|
1,787
|
1,851
|
1,077
|
-380
|
122
|
920
|
-577
|
-207
|
1,152
|
1,596
|
279
|
1,695
|
2,684
|
2
|
2,173
|
2,889
|
1,737
|
1,372
|
1,346
|
2,704
|
2,525
|
2,373
|
721
|
3,283
|
3,201
|
1,435
|
1,490
|
|
資本的支出
|
-
|
-5
|
-9
|
-9
|
-10
|
-12
|
-18
|
-14
|
-15
|
-11
|
-17
|
-16
|
-22
|
-21
|
-28
|
-30
|
-33
|
-29
|
-41
|
-32
|
-54
|
-43
|
-48
|
-54
|
-61
|
-55
|
-52
|
-71
|
-77
|
-77
|
-65
|
-132
|
-104
|
-121
|
-86
|
-111
|
-88
|
-82
|
-87
|
-80
|
-70
|
-72
|
-64
|
-65
|
-59
|
-79
|
-101
|
-109
|
-86
|
-98
|
-75
|
-88
|
-92
|
-71
|
-94
|
-130
|
-146
|
-77
|
-76
|
-121
|
-64
|
-64
|
-73
|
|
投資キャッシュフロー
|
-
|
-30
|
-393
|
55
|
-156
|
-739
|
-
|
-372
|
-731
|
-599
|
137
|
-17
|
-970
|
-1,216
|
39
|
-41
|
1,576
|
-1,818
|
-2,067
|
-1,141
|
-1,440
|
-95
|
-1,221
|
147
|
-787
|
-1,564
|
-1,131
|
-893
|
-645
|
-2,106
|
-559
|
1,635
|
-
|
42
|
409
|
2,109
|
4,080
|
765
|
96
|
1,733
|
1,042
|
-72
|
-66
|
-65
|
-71
|
-79
|
-783
|
-121
|
-122
|
-785
|
510
|
1,586
|
-39
|
-22
|
-39
|
69
|
137
|
-2
|
-75
|
-118
|
-61
|
-63
|
-71
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
299
|
295
|
291
|
315
|
319
|
312
|
310
|
259
|
|
自己株式の取得による支出
|
-
|
0
|
3
|
157
|
1
|
3
|
0
|
254
|
0
|
0
|
1
|
76
|
346
|
459
|
0
|
96
|
0
|
148
|
504
|
308
|
677
|
1,280
|
821
|
259
|
265
|
232
|
256
|
209
|
345
|
567
|
704
|
718
|
1,186
|
2,205
|
1,860
|
2,773
|
2,718
|
1,349
|
1,347
|
1,281
|
13
|
5
|
4
|
137
|
13
|
9
|
4
|
1,049
|
1,239
|
1,990
|
2,343
|
2,150
|
3,099
|
2,640
|
2,488
|
1,856
|
1,662
|
1,764
|
1,227
|
2,170
|
1,498
|
653
|
2,119
|
|
長期借入れによる収入
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
1,000
|
0
|
0
|
0
|
0
|
980
|
0
|
0
|
-
|
-
|
2,282
|
0
|
1,619
|
0
|
0
|
779
|
2
|
992
|
0
|
0
|
1,051
|
0
|
993
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
2,015
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
2,959
|
0
|
0
|
1,877
|
-
|
-
|
0
|
1,726
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,086
|
0
|
-
|
-
|
0
|
778
|
500
|
0
|
0
|
0
|
-
|
-
|
-
|
198
|
1,530
|
1,921
|
1,519
|
0
|
|
財務キャッシュフロー
|
-
|
-119
|
38
|
-148
|
-9
|
-1
|
-
|
730
|
-53
|
0
|
-10
|
-71
|
524
|
-452
|
-406
|
-142
|
-52
|
2,118
|
-497
|
1,214
|
-661
|
-1,263
|
-21
|
-134
|
674
|
-219
|
-265
|
843
|
-424
|
401
|
-901
|
-2,205
|
-
|
-2,204
|
-1,839
|
-2,548
|
-2,939
|
-1,389
|
-1,344
|
-1,281
|
2,874
|
-61
|
-4
|
1,869
|
-2,007
|
-1,096
|
-5
|
-2,139
|
-1,238
|
-1,999
|
479
|
-2,562
|
-1,225
|
-2,632
|
-2,490
|
784
|
-1,966
|
-3,165
|
143
|
-3,967
|
-1,797
|
-2,484
|
-667
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
645
|
3,162
|
3,137
|
1,371
|
1,417
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.8
|
66.4
|
46.1
|
15.2
|
22.3
|