|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,320
|
-
|
-
|
-
|
3,264
|
3,264
|
3,320
|
-
|
3,362
|
3,383
|
3,477
|
3,582
|
3,548
|
3,469
|
3,333
|
3,472
|
3,777
|
3,538
|
3,492
|
3,529
|
3,551
|
3,540
|
3,878
|
3,833
|
3,849
|
4,154
|
4,020
|
4,187
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
199
|
211
|
197
|
219
|
245
|
288
|
257
|
231
|
298
|
323
|
301
|
271
|
373
|
338
|
308
|
296
|
376
|
299
|
314
|
347
|
359
|
309
|
287
|
286
|
373
|
316
|
294
|
305
|
382
|
321
|
311
|
274
|
|
営業キャッシュフロー
|
2,903
|
2,429
|
2,400
|
3,447
|
3,468
|
3,488
|
3,250
|
4,139
|
4,393
|
3,422
|
3,424
|
3,615
|
4,369
|
3,316
|
3,994
|
2,481
|
4,486
|
3,061
|
4,755
|
4,643
|
5,245
|
3,589
|
4,979
|
4,965
|
5,110
|
4,273
|
4,114
|
5,743
|
5,656
|
5,158
|
5,147
|
5,442
|
5,474
|
7,063
|
5,970
|
5,790
|
7,231
|
7,040
|
5,191
|
6,235
|
5,824
|
8,643
|
5,228
|
5,042
|
7,751
|
7,606
|
6,100
|
7,689
|
7,257
|
6,327
|
6,946
|
5,883
|
7,228
|
7,198
|
8,153
|
5,922
|
7,848
|
4,724
|
7,021
|
8,080
|
8,294
|
7,815
|
8,693
|
8,841
|
|
資本的支出
|
-925
|
-1,138
|
-1,366
|
-1,532
|
-1,106
|
-1,271
|
-1,408
|
-1,522
|
-1,174
|
-1,287
|
-1,582
|
-1,671
|
-1,361
|
-1,506
|
-1,726
|
-2,003
|
-1,448
|
-1,798
|
-1,950
|
-2,224
|
-1,726
|
-1,971
|
-2,165
|
-2,637
|
-1,885
|
-2,271
|
-2,406
|
-2,573
|
-2,078
|
-2,327
|
-2,434
|
-2,711
|
-1,973
|
-2,250
|
-2,384
|
-3,167
|
-2,092
|
-2,263
|
-2,511
|
-3,087
|
-1,881
|
-2,076
|
-2,387
|
-2,835
|
-1,859
|
-2,144
|
-2,142
|
-3,028
|
-1,856
|
-2,414
|
-2,791
|
-3,564
|
-2,664
|
-2,963
|
-3,295
|
-3,320
|
-2,630
|
-2,724
|
-2,913
|
-3,914
|
-2,252
|
-2,678
|
-3,071
|
-3,749
|
|
投資キャッシュフロー
|
-1,256
|
-1,299
|
-1,313
|
-1,843
|
-6,887
|
-1,399
|
-2,375
|
-1,847
|
-1,349
|
-1,480
|
3,339
|
-1,996
|
-2,763
|
-2,197
|
-2,367
|
-2,187
|
-1,505
|
-2,383
|
-2,192
|
-2,653
|
-1,694
|
-2,542
|
-2,968
|
-4,760
|
-2,709
|
-3,119
|
-8,324
|
-4,233
|
-3,794
|
-3,693
|
-2,540
|
-3,677
|
-2,292
|
-3,014
|
-3,284
|
-42,264
|
-3,226
|
-4,188
|
-3,498
|
-3,929
|
-3,101
|
-1,377
|
-3,495
|
-4,074
|
-2,612
|
-3,019
|
-2,775
|
-5,040
|
-2,597
|
-4,195
|
-3,366
|
-3,982
|
-3,370
|
-4,158
|
-4,190
|
4,557
|
-3,511
|
-3,368
|
-3,680
|
-5,111
|
-2,958
|
-4,945
|
-3,817
|
-4,437
|
|
配当金の支払額
|
268
|
267
|
265
|
264
|
261
|
311
|
309
|
306
|
304
|
437
|
435
|
432
|
429
|
513
|
512
|
510
|
508
|
584
|
584
|
578
|
572
|
628
|
623
|
614
|
611
|
670
|
663
|
657
|
657
|
747
|
743
|
736
|
738
|
878
|
871
|
865
|
869
|
954
|
955
|
957
|
977
|
1,051
|
1,058
|
1,054
|
1,080
|
1,150
|
1,157
|
1,145
|
1,166
|
1,211
|
1,194
|
1,170
|
1,174
|
1,213
|
1,199
|
1,180
|
1,193
|
1,225
|
1,206
|
1,190
|
1,224
|
1,238
|
1,223
|
1,209
|
|
自己株式の取得による支出
|
300
|
300
|
292
|
308
|
525
|
525
|
600
|
491
|
750
|
750
|
750
|
750
|
500
|
500
|
500
|
500
|
750
|
750
|
750
|
2,001
|
2,000
|
1,585
|
2,185
|
980
|
1,249
|
1,136
|
1,377
|
1,238
|
996
|
1,480
|
1,736
|
1,223
|
1,729
|
1,269
|
1,284
|
1,038
|
247
|
103
|
82
|
72
|
233
|
36
|
160
|
105
|
309
|
648
|
1,660
|
2,055
|
3,223
|
3,065
|
3,525
|
3,515
|
2,176
|
2,051
|
3,543
|
3,521
|
2,664
|
2,266
|
1,990
|
2,183
|
2,240
|
1,826
|
1,552
|
1,537
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,490
|
3,323
|
1,430
|
4,478
|
0
|
3,500
|
5,463
|
2,497
|
6
|
4,043
|
236
|
5,571
|
34,950
|
200
|
163
|
153
|
4,963
|
9,281
|
4,331
|
4,727
|
305
|
192
|
191
|
2,132
|
113
|
117
|
49
|
0
|
2,579
|
1,059
|
4,985
|
2
|
6
|
26
|
3,240
|
3,002
|
0
|
-
|
-
|
0
|
1,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
289
|
1,622
|
522
|
1,140
|
636
|
1,220
|
2,510
|
1,374
|
|
財務キャッシュフロー
|
1,165
|
-585
|
-573
|
-162
|
-743
|
-1,914
|
-1,066
|
-2,478
|
-2,457
|
-2,048
|
35
|
433
|
-10,718
|
-1,569
|
-1,413
|
-179
|
-1,645
|
-2,203
|
455
|
-2,627
|
-3,524
|
-1,498
|
-3,604
|
197
|
932
|
-2,117
|
2,352
|
-1,016
|
-1,141
|
-2,794
|
-1,186
|
-2,451
|
-576
|
-4,384
|
6,094
|
26,006
|
-4,325
|
-2,407
|
-2,094
|
-355
|
374
|
-1,899
|
-2,066
|
-2,922
|
-1,898
|
-7,166
|
-3,882
|
-5,672
|
-4,490
|
-4,146
|
-4,663
|
-2,885
|
-3,082
|
-1,410
|
-4,644
|
-10,714
|
-4,023
|
-1,794
|
-642
|
-4,424
|
-4,075
|
-1,806
|
-5,243
|
-3,222
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,166
|
6,042
|
5,137
|
5,622
|
5,092
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.1
|
20.2
|
16.9
|
18.0
|
15.8
|