|
(単位:百万ドル)
|
1Q10
|
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
|
423
|
445
|
422
|
429
|
463
|
429
|
450
|
382
|
461
|
477
|
472
|
476
|
524
|
539
|
516
|
525
|
543
|
542
|
526
|
543
|
542
|
504
|
500
|
512
|
536
|
574
|
531
|
511
|
518
|
517
|
525
|
502
|
489
|
523
|
530
|
538
|
565
|
547
|
568
|
562
|
563
|
562
|
580
|
569
|
546
|
546
|
561
|
552
|
553
|
522
|
553
|
563
|
551
|
575
|
600
|
606
|
614
|
622
|
622
|
632
|
646
|
635
|
|
営業キャッシュフロー
|
674
|
760
|
323
|
654
|
1,152
|
999
|
600
|
587
|
1,031
|
720
|
543
|
571
|
1,083
|
989
|
767
|
761
|
1,362
|
998
|
610
|
727
|
1,011
|
941
|
532
|
719
|
1,000
|
746
|
529
|
290
|
893
|
910
|
557
|
522
|
779
|
525
|
501
|
551
|
1,064
|
698
|
659
|
789
|
921
|
319
|
-50
|
796
|
1,264
|
289
|
537
|
277
|
993
|
776
|
959
|
866
|
1,405
|
1,063
|
521
|
1,025
|
1,562
|
1,379
|
536
|
1,261
|
2,134
|
1,218
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-948
|
-1
|
-2
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-2
|
0
|
-
|
-
|
0
|
-5
|
-173
|
0
|
-
|
-1,574
|
-1,661
|
-2,009
|
-1,889
|
-2,128
|
|
投資キャッシュフロー
|
-516
|
-580
|
-897
|
-931
|
-568
|
-1,052
|
-750
|
-751
|
-824
|
-1,317
|
-662
|
-644
|
-753
|
-544
|
-656
|
-736
|
-778
|
-787
|
-700
|
-671
|
-817
|
-423
|
-1,879
|
-389
|
-717
|
-868
|
-812
|
-959
|
-1,058
|
-1,014
|
-975
|
-956
|
-1,071
|
-1,106
|
-951
|
-1,075
|
-1,000
|
-1,486
|
-1,046
|
-1,153
|
-1,058
|
-1,517
|
-1,514
|
-1,313
|
-1,036
|
-2,317
|
-1,552
|
-1,673
|
-1,145
|
-1,341
|
-1,284
|
-1,162
|
-1,134
|
-1,050
|
-1,288
|
-1,179
|
-1,536
|
-1,848
|
-1,711
|
-2,031
|
-1,471
|
-1,899
|
|
自己株式の取得による支出
|
-
|
212
|
54
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
165
|
25
|
0
|
74
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
42
|
1,598
|
411
|
663
|
460
|
1,455
|
1,034
|
290
|
964
|
1,188
|
564
|
1,409
|
952
|
820
|
753
|
478
|
435
|
1,432
|
488
|
377
|
1,340
|
1,296
|
2,870
|
986
|
1,651
|
1,292
|
236
|
800
|
186
|
586
|
2,506
|
853
|
2,245
|
2,431
|
3,444
|
1,947
|
1,742
|
2,171
|
3,195
|
2,005
|
2,970
|
4,449
|
3,676
|
1,332
|
1,260
|
2,039
|
2,553
|
1,297
|
1,465
|
703
|
1,614
|
875
|
1,115
|
668
|
2,206
|
2,862
|
1,873
|
957
|
2,448
|
1,070
|
523
|
1,708
|
|
長期借入金の返済による支出
|
100
|
2,064
|
278
|
277
|
391
|
1,489
|
859
|
340
|
829
|
1,101
|
849
|
1,160
|
1,096
|
708
|
735
|
488
|
310
|
787
|
685
|
699
|
910
|
1,166
|
1,903
|
1,516
|
809
|
1,081
|
811
|
54
|
356
|
362
|
734
|
1,835
|
1,612
|
2,784
|
2,299
|
1,915
|
1,645
|
1,759
|
1,614
|
1,978
|
1,793
|
2,766
|
1,346
|
1,554
|
1,146
|
781
|
1,224
|
3,069
|
705
|
997
|
834
|
1,439
|
1,110
|
1,751
|
835
|
1,544
|
1,820
|
854
|
852
|
746
|
1,429
|
472
|
|
財務キャッシュフロー
|
-212
|
-819
|
5
|
80
|
-128
|
-241
|
139
|
-239
|
257
|
379
|
-153
|
119
|
-277
|
-72
|
57
|
-285
|
-167
|
141
|
-153
|
-328
|
-65
|
-209
|
1,085
|
-427
|
27
|
1
|
177
|
519
|
-224
|
337
|
841
|
39
|
466
|
72
|
952
|
174
|
254
|
256
|
1,424
|
-165
|
440
|
1,716
|
1,546
|
-539
|
84
|
1,470
|
1,272
|
1,273
|
575
|
-215
|
2,070
|
-481
|
54
|
-1,401
|
1,929
|
213
|
29
|
-85
|
1,827
|
431
|
-323
|
1,091
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
-
|
-194
|
-1,124
|
-747
|
245
|
-910
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
-
|
-7.1
|
-39.5
|
-22.4
|
6.5
|
-30.7
|