|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
38
|
69
|
63
|
29
|
41
|
142
|
79
|
43
|
67
|
103
|
107
|
59
|
100
|
138
|
112
|
110
|
126
|
149
|
129
|
107
|
121
|
154
|
134
|
101
|
|
営業キャッシュフロー
|
2,683
|
3,774
|
2,497
|
3,729
|
3,793
|
-235
|
2,075
|
3,904
|
3,427
|
-361
|
211
|
6,078
|
3,840
|
315
|
2,220
|
4,750
|
5,369
|
2,168
|
2,413
|
5,210
|
6,455
|
2,092
|
4,092
|
7,742
|
5,160
|
2,798
|
4,336
|
5,615
|
4,998
|
3,147
|
3,514
|
-
|
5,179
|
-
|
3,544
|
6,463
|
4,732
|
2,900
|
-473
|
9,115
|
11,088
|
4,539
|
4,492
|
756
|
7,008
|
3,531
|
-1,084
|
2,947
|
3,812
|
1,178
|
2,800
|
5,035
|
4,591
|
2,492
|
1,385
|
5,508
|
5,502
|
3,028
|
3,679
|
6,317
|
7,402
|
3,884
|
|
資本的支出
|
-1,068
|
-959
|
-929
|
-1,093
|
-1,113
|
-1,158
|
-1,093
|
-1,191
|
-1,319
|
-1,885
|
-1,483
|
-1,594
|
-1,582
|
-1,938
|
-1,516
|
-1,912
|
-1,881
|
-2,154
|
-1,800
|
-1,733
|
-1,825
|
-1,838
|
-1,511
|
-1,695
|
-1,706
|
-2,080
|
-1,706
|
-1,558
|
-1,672
|
-2,113
|
-1,779
|
-1,909
|
-1,981
|
-2,116
|
-1,633
|
-1,920
|
-1,805
|
-2,274
|
-1,780
|
-1,175
|
-1,256
|
-1,531
|
-1,368
|
-1,513
|
-1,574
|
-1,772
|
-1,370
|
-1,699
|
-1,732
|
-2,065
|
-1,780
|
-1,949
|
-2,212
|
-2,295
|
-2,094
|
-2,100
|
-1,992
|
-2,498
|
-1,818
|
-2,088
|
-2,125
|
-2,784
|
|
投資キャッシュフロー
|
1,167
|
1,677
|
6,894
|
-4,071
|
-1,832
|
-4,032
|
-4,511
|
-3,038
|
-5,074
|
-1,667
|
-3,851
|
-7,212
|
-4,257
|
-4,411
|
-5,662
|
-6,023
|
-3,909
|
-5,530
|
-4,960
|
-3,990
|
-7,714
|
-9,498
|
-6,975
|
-5,134
|
-5,949
|
-7,294
|
-3,639
|
-5,223
|
-3,680
|
-6,850
|
-6,544
|
-
|
-3,573
|
-
|
-1,334
|
-2,490
|
-4,547
|
-5,350
|
-3,114
|
-11,101
|
1,345
|
-5,745
|
-491
|
6,669
|
-1,170
|
-2,263
|
3,315
|
827
|
-3,517
|
-4,972
|
-1,977
|
-4,180
|
-4,062
|
-7,409
|
-5,880
|
-6,041
|
-5,588
|
-6,861
|
210
|
-3,221
|
-7,377
|
-7,661
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
27
|
32
|
33
|
33
|
10
|
77
|
77
|
49
|
0
|
862
|
1,102
|
0
|
-
|
-
|
38
|
0
|
145
|
0
|
0
|
0
|
0
|
131
|
0
|
0
|
89
|
0
|
75
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32
|
150
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,076
|
-
|
15,411
|
10,822
|
9,472
|
-
|
26,691
|
17,612
|
10,022
|
-
|
6,931
|
4,757
|
7,612
|
-
|
12,489
|
6,379
|
13,987
|
-
|
13,912
|
12,489
|
10,181
|
15,077
|
16,488
|
12,472
|
14,619
|
13,733
|
11,979
|
8,490
|
16,510
|
12,709
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,636
|
-
|
13,277
|
12,490
|
9,080
|
-
|
12,948
|
10,397
|
27,296
|
-
|
14,892
|
11,791
|
9,439
|
-
|
12,975
|
11,722
|
12,698
|
-
|
12,242
|
9,971
|
9,606
|
10,146
|
14,225
|
10,920
|
10,418
|
10,117
|
16,223
|
8,605
|
12,713
|
12,762
|
|
財務キャッシュフロー
|
-112
|
-11,061
|
-3,282
|
-3,723
|
-2,209
|
4,973
|
370
|
-717
|
-35
|
4,087
|
1,967
|
708
|
1,667
|
3,791
|
1,988
|
-186
|
611
|
1,010
|
4,584
|
-843
|
3,396
|
7,185
|
4,336
|
-1,291
|
-2,877
|
7,290
|
1,120
|
-2,158
|
-127
|
4,559
|
2,414
|
-
|
144
|
-
|
1,873
|
-2,681
|
-1,632
|
-689
|
12,454
|
6,937
|
-19,360
|
2,284
|
-7,793
|
-6,405
|
-1,222
|
-8,078
|
-1,661
|
-4,579
|
1,696
|
7,055
|
-3,874
|
3,413
|
-338
|
3,383
|
-458
|
842
|
3,311
|
3,790
|
-6,120
|
-1,288
|
3,850
|
353
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
530
|
1,861
|
4,229
|
5,277
|
1,100
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
4.6
|
8.4
|
10.4
|
2.4
|