|
(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
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
2,318
|
2,280
|
2,246
|
2,216
|
2,070
|
2,075
|
1,870
|
1,919
|
1,838
|
1,626
|
1,699
|
1,632
|
1,807
|
1,832
|
1,902
|
1,893
|
1,892
|
2,070
|
2,096
|
2,271
|
2,131
|
2,329
|
2,271
|
2,382
|
2,247
|
2,329
|
2,425
|
2,061
|
1,979
|
1,625
|
1,608
|
1,633
|
1,412
|
1,438
|
1,494
|
1,612
|
1,546
|
1,490
|
1,566
|
1,488
|
1,411
|
1,158
|
1,411
|
1,541
|
1,886
|
1,867
|
1,672
|
1,783
|
1,823
|
1,810
|
1,872
|
1,999
|
1,942
|
2,010
|
2,095
|
2,223
|
2,211
|
2,334
|
2,390
|
2,746
|
2,838
|
2,917
|
2,999
|
|
営業キャッシュフロー
|
3,040
|
3,475
|
4,339
|
6,191
|
1,947
|
6,274
|
5,613
|
5,812
|
4,182
|
2,350
|
3,520
|
3,870
|
4,730
|
3,741
|
3,705
|
3,911
|
6,336
|
3,622
|
4,180
|
2,597
|
1,870
|
2,172
|
1,934
|
1,596
|
421
|
1,259
|
1,280
|
1,443
|
1,790
|
1,751
|
-
|
2,481
|
2,399
|
3,342
|
3,410
|
3,783
|
2,894
|
2,891
|
2,337
|
2,982
|
2,105
|
157
|
868
|
1,672
|
2,080
|
4,251
|
4,797
|
5,868
|
5,068
|
7,914
|
8,740
|
6,592
|
5,403
|
3,854
|
5,445
|
5,263
|
4,985
|
4,919
|
5,763
|
6,115
|
3,485
|
5,878
|
4,318
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,332
|
-2,407
|
-2,174
|
-2,137
|
-1,821
|
-1,133
|
-916
|
-999
|
-966
|
-1,020
|
-1,088
|
-1,517
|
-1,535
|
-1,999
|
-1,599
|
-1,617
|
-1,637
|
-1,729
|
-1,675
|
-1,595
|
-1,649
|
-876
|
-1,132
|
-1,058
|
-1,200
|
-1,265
|
-1,302
|
-1,557
|
2,332
|
619
|
403
|
-
|
188
|
238
|
187
|
-
|
173
|
5
|
39
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-2,157
|
3,840
|
4,101
|
-1,119
|
-2,211
|
-2,683
|
-3,245
|
1,124
|
-3,010
|
-2,915
|
-2,773
|
-2,114
|
-2,244
|
-3,225
|
-2,557
|
2,379
|
-3,676
|
-4,237
|
-3,802
|
-3,357
|
-3,116
|
-2,664
|
-2,249
|
-626
|
-2,065
|
-2,122
|
275
|
53
|
-974
|
7,197
|
-
|
-469
|
-78
|
-1,949
|
-1,638
|
-178
|
-1,477
|
-1,461
|
150
|
-3,830
|
-1,932
|
-530
|
-1,116
|
-543
|
-1,215
|
734
|
532
|
-8,595
|
-611
|
-2,091
|
-3,105
|
-2,934
|
-1,448
|
-2,316
|
-2,384
|
-5,852
|
-2,141
|
-4,151
|
-2,658
|
-2,346
|
-2,461
|
-3,179
|
-850
|
|
自己株式の取得による支出
|
-
|
-
|
868
|
2,608
|
1,636
|
3,149
|
3,199
|
3,139
|
1,899
|
3,050
|
149
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112
|
963
|
970
|
955
|
500
|
646
|
927
|
926
|
752
|
1,250
|
749
|
749
|
726
|
0
|
0
|
166
|
375
|
606
|
1,243
|
1,399
|
1,425
|
2,300
|
2,799
|
2,746
|
1,700
|
1,300
|
1,300
|
1,100
|
1,325
|
1,021
|
1,167
|
1,500
|
1,222
|
1,274
|
1,022
|
|
財務キャッシュフロー
|
-574
|
-4,066
|
-4,687
|
-3,492
|
-3,061
|
-4,235
|
-4,322
|
-4,687
|
-3,270
|
-2,081
|
-532
|
1,402
|
-330
|
-1,845
|
-1,085
|
-3,873
|
-1,354
|
-789
|
-973
|
542
|
-1,019
|
1,555
|
-990
|
-975
|
4,137
|
-1,120
|
-347
|
-1,906
|
-1,344
|
-4,599
|
-
|
-2,586
|
-3,776
|
-3,003
|
-1,263
|
-1,317
|
-1,173
|
-1,654
|
-1,132
|
-1,270
|
-1,230
|
-649
|
-177
|
-652
|
-1,015
|
-1,203
|
-2,086
|
-2,031
|
-3,137
|
-5,078
|
-4,330
|
-5,508
|
-3,326
|
-2,725
|
29
|
-2,639
|
-2,825
|
-2,043
|
-2,198
|
-3,137
|
-2,483
|
-2,324
|
-2,158
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
5,802
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
44.5
|
-
|
-
|
-
|
-
|