|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
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
|
383
|
393
|
405
|
408
|
415
|
424
|
466
|
425
|
436
|
493
|
500
|
505
|
528
|
535
|
534
|
514
|
528
|
538
|
545
|
539
|
1,436
|
2,437
|
2,495
|
2,550
|
2,595
|
2,701
|
2,742
|
2,710
|
2,592
|
2,482
|
2,534
|
2,550
|
2,500
|
2,415
|
2,461
|
2,497
|
2,428
|
2,370
|
2,409
|
2,441
|
2,354
|
2,270
|
2,280
|
2,294
|
2,240
|
2,177
|
2,192
|
2,206
|
2,172
|
2,130
|
2,188
|
2,190
|
2,170
|
2,145
|
2,168
|
2,181
|
2,176
|
2,160
|
2,194
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
76
|
69
|
65
|
64
|
63
|
72
|
70
|
71
|
72
|
85
|
82
|
71
|
77
|
90
|
90
|
83
|
88
|
134
|
100
|
98
|
98
|
147
|
104
|
109
|
110
|
208
|
168
|
164
|
152
|
214
|
153
|
146
|
138
|
222
|
157
|
151
|
143
|
|
営業キャッシュフロー
|
447
|
460
|
405
|
454
|
469
|
468
|
485
|
541
|
484
|
538
|
595
|
577
|
632
|
520
|
630
|
528
|
531
|
689
|
611
|
424
|
1,590
|
2,801
|
3,226
|
2,843
|
2,945
|
2,908
|
3,258
|
2,699
|
3,096
|
2,804
|
3,168
|
2,686
|
2,761
|
2,943
|
3,358
|
3,220
|
3,529
|
3,664
|
4,149
|
3,751
|
3,999
|
4,263
|
4,226
|
3,647
|
3,734
|
3,757
|
3,787
|
3,323
|
3,311
|
3,944
|
3,855
|
3,212
|
3,853
|
3,905
|
3,460
|
4,236
|
3,600
|
4,480
|
3,761
|
|
資本的支出
|
-356
|
-324
|
-304
|
-340
|
-468
|
-488
|
-449
|
-412
|
-422
|
-425
|
-566
|
-539
|
-570
|
-569
|
-543
|
-351
|
-432
|
-509
|
-548
|
-429
|
-1,260
|
-1,748
|
-1,888
|
-1,555
|
-2,148
|
-2,393
|
-2,585
|
-2,183
|
-2,391
|
-2,118
|
-2,433
|
-1,665
|
-1,597
|
-1,651
|
-2,282
|
-1,461
|
-1,877
|
-2,014
|
-2,063
|
-1,821
|
-1,881
|
-1,861
|
-2,072
|
-1,857
|
-2,193
|
-2,406
|
-2,920
|
-2,464
|
-2,834
|
-2,961
|
-2,856
|
-2,791
|
-2,853
|
-2,563
|
-3,062
|
-2,399
|
-2,874
|
-3,051
|
-3,335
|
|
投資キャッシュフロー
|
-381
|
-313
|
-410
|
-365
|
-420
|
-494
|
-458
|
-432
|
-414
|
-1,080
|
-517
|
-499
|
-567
|
-4,099
|
-4,139
|
-441
|
6,683
|
-20,107
|
-3,167
|
-536
|
-7,567
|
-1,802
|
-1,385
|
-1,712
|
-1,843
|
-2,328
|
-2,215
|
-2,738
|
-2,369
|
-2,323
|
-2,306
|
-2,080
|
-1,666
|
-1,731
|
-1,854
|
-1,850
|
-1,751
|
-1,986
|
-2,570
|
-1,956
|
-2,016
|
-1,790
|
-1,992
|
-1,787
|
-2,295
|
-2,264
|
-2,768
|
-2,739
|
-2,850
|
-2,894
|
-2,644
|
-2,907
|
-2,729
|
-2,439
|
-2,579
|
-2,804
|
-2,621
|
-3,157
|
-3,038
|
|
自己株式の取得による支出
|
207
|
0
|
116
|
3
|
1
|
0
|
7
|
5
|
5
|
1
|
4
|
11
|
6
|
1
|
1
|
16
|
7
|
1
|
14
|
16
|
83
|
349
|
1,114
|
895
|
3,328
|
3,525
|
3,967
|
617
|
1,664
|
933
|
1,185
|
940
|
861
|
2,767
|
2,305
|
2,352
|
1,155
|
3,361
|
4,349
|
3,652
|
3,516
|
3,666
|
4,597
|
3,333
|
3,687
|
2,225
|
1,032
|
912
|
326
|
783
|
1,194
|
516
|
361
|
222
|
114
|
802
|
1,451
|
2,113
|
766
|
|
長期借入れによる収入
|
1,846
|
1,715
|
240
|
1,469
|
1,348
|
1,536
|
1,477
|
1,315
|
3,395
|
1,859
|
213
|
293
|
337
|
4,284
|
3,892
|
332
|
2,981
|
19,749
|
2,983
|
2,139
|
3,858
|
0
|
6,347
|
4,640
|
2,506
|
4,969
|
13,161
|
2,929
|
2,699
|
5,924
|
2,268
|
6,884
|
3,830
|
2,443
|
6,528
|
4,339
|
2,983
|
3,030
|
5,402
|
5,289
|
5,669
|
4,305
|
5,713
|
6,713
|
9,918
|
4,897
|
4,115
|
7,104
|
3,944
|
3,543
|
7,471
|
5,921
|
8,822
|
2,645
|
8,505
|
1,393
|
3,723
|
6,903
|
3,466
|
|
長期借入金の返済による支出
|
1,666
|
1,700
|
279
|
1,539
|
1,380
|
635
|
2,347
|
1,355
|
3,470
|
1,352
|
343
|
388
|
413
|
713
|
466
|
392
|
10,153
|
366
|
415
|
727
|
3,343
|
50
|
6,401
|
3,475
|
2,054
|
5
|
10,973
|
2,185
|
1,315
|
5,464
|
1,805
|
5,572
|
4,551
|
763
|
2,423
|
3,589
|
4,303
|
1,819
|
2,383
|
3,164
|
2,595
|
3,892
|
2,495
|
2,954
|
8,993
|
3,712
|
3,652
|
6,740
|
3,995
|
3,650
|
7,553
|
5,716
|
10,068
|
4,115
|
9,761
|
1,609
|
3,184
|
6,128
|
3,876
|
|
財務キャッシュフロー
|
-44
|
-7
|
-157
|
-87
|
-48
|
889
|
-888
|
-51
|
-91
|
539
|
-98
|
-95
|
-60
|
3,580
|
3,502
|
-70
|
-7,204
|
19,388
|
2,561
|
1,385
|
5,254
|
-389
|
-1,471
|
254
|
-3,328
|
890
|
-2,586
|
-6
|
-530
|
-594
|
-757
|
255
|
-1,875
|
-1,461
|
1,448
|
-1,983
|
-2,612
|
-2,494
|
-1,864
|
-2,024
|
-1,044
|
-3,718
|
-2,099
|
-30
|
-3,387
|
-1,496
|
-854
|
-695
|
-517
|
-957
|
-1,073
|
-353
|
-1,143
|
-1,358
|
-1,125
|
-1,072
|
-1,196
|
-1,451
|
-646
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
398
|
1,837
|
726
|
1,429
|
426
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
13.4
|
5.3
|
10.5
|
3.1
|