|
(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
|
97
|
109
|
121
|
130
|
112
|
103
|
111
|
129
|
128
|
126
|
134
|
143
|
137
|
139
|
134
|
97
|
98
|
102
|
107
|
107
|
107
|
114
|
112
|
108
|
110
|
118
|
113
|
112
|
89
|
81
|
85
|
86
|
93
|
133
|
49
|
85
|
89
|
109
|
91
|
183
|
118
|
113
|
127
|
134
|
122
|
121
|
128
|
-22
|
109
|
109
|
106
|
112
|
117
|
115
|
115
|
115
|
128
|
120
|
123
|
124
|
135
|
138
|
139
|
142
|
|
株式報酬費用
|
10
|
12
|
11
|
31
|
17
|
14
|
8
|
20
|
19
|
18
|
17
|
15
|
17
|
24
|
19
|
18
|
17
|
26
|
20
|
20
|
21
|
29
|
28
|
22
|
26
|
37
|
23
|
25
|
45
|
24
|
26
|
23
|
45
|
35
|
26
|
21
|
54
|
30
|
25
|
23
|
53
|
24
|
23
|
23
|
55
|
24
|
21
|
20
|
79
|
28
|
30
|
28
|
76
|
35
|
30
|
28
|
64
|
36
|
33
|
31
|
73
|
35
|
27
|
28
|
|
営業キャッシュフロー
|
910
|
334
|
1,047
|
1,014
|
1,883
|
1,011
|
-235
|
-293
|
1,895
|
178
|
663
|
-179
|
1,225
|
1,366
|
-
|
768
|
340
|
625
|
590
|
521
|
503
|
447
|
567
|
901
|
395
|
307
|
498
|
914
|
536
|
112
|
588
|
258
|
265
|
1,028
|
634
|
929
|
534
|
274
|
-363
|
1,379
|
433
|
1,519
|
63
|
-1,644
|
-366
|
489
|
1,239
|
1,342
|
1,687
|
958
|
1,710
|
2,073
|
1,321
|
480
|
636
|
2,072
|
386
|
679
|
1,860
|
-101
|
1,233
|
1,306
|
1,046
|
929
|
|
資本的支出
|
-42
|
-49
|
-60
|
-73
|
-57
|
-62
|
-99
|
-101
|
-95
|
-98
|
-78
|
-91
|
-61
|
-77
|
-60
|
-76
|
-61
|
-46
|
-49
|
-60
|
-45
|
-33
|
-40
|
-46
|
-41
|
-46
|
-61
|
-38
|
-52
|
-59
|
-44
|
-45
|
-48
|
-50
|
-47
|
-47
|
-57
|
-62
|
-61
|
-63
|
-74
|
-59
|
-102
|
-70
|
-60
|
-66
|
-98
|
-85
|
-63
|
-80
|
-97
|
-108
|
-113
|
-135
|
-117
|
-126
|
-65
|
-91
|
-113
|
-145
|
-117
|
-143
|
-160
|
-164
|
|
投資キャッシュフロー
|
740
|
1,285
|
-464
|
147
|
-1,305
|
14
|
-2,838
|
-1,156
|
-1,988
|
-354
|
31
|
-4,222
|
-316
|
-1,591
|
-
|
-4,824
|
-632
|
-2,552
|
-1,736
|
-4,018
|
-1,031
|
-2,088
|
-1,051
|
239
|
-1,184
|
-1,080
|
57
|
-680
|
1,307
|
-463
|
62
|
-492
|
163
|
321
|
-1,385
|
-3,240
|
-1,121
|
953
|
-1,159
|
530
|
-14,181
|
-18,510
|
1,098
|
-309
|
-2,322
|
2,710
|
-2,713
|
-5,643
|
-1,617
|
2,244
|
-1,724
|
-3,774
|
-2,363
|
401
|
-6,693
|
-833
|
-229
|
1,280
|
-1,155
|
1,143
|
-67
|
2,442
|
-3,364
|
-857
|
|
配当金の支払額
|
59
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
229
|
215
|
229
|
210
|
243
|
230
|
242
|
228
|
227
|
294
|
265
|
225
|
276
|
287
|
280
|
320
|
289
|
297
|
284
|
285
|
297
|
|
自己株式の取得による支出
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
215
|
240
|
25
|
241
|
155
|
0
|
342
|
990
|
273
|
318
|
235
|
500
|
400
|
913
|
200
|
350
|
300
|
-
|
-
|
-
|
-
|
180
|
347
|
550
|
316
|
-
|
-
|
-
|
-
|
200
|
0
|
0
|
0
|
-
|
-
|
200
|
300
|
225
|
0
|
300
|
0
|
|
長期借入れによる収入
|
1
|
-
|
-
|
-
|
1,260
|
203
|
31
|
6
|
500
|
12
|
4
|
7
|
1,300
|
0
|
1,248
|
2,496
|
1,745
|
3,013
|
841
|
971
|
-
|
-
|
-
|
749
|
1,494
|
1,245
|
996
|
0
|
0
|
697
|
747
|
1,046
|
645
|
250
|
1,543
|
0
|
1,790
|
1,303
|
10
|
763
|
1,260
|
1,251
|
18
|
28
|
25
|
19
|
12
|
506
|
12
|
995
|
996
|
2,023
|
6
|
29
|
4,248
|
3
|
1,495
|
1,011
|
740
|
3
|
998
|
30
|
38
|
17
|
|
長期借入金の返済による支出
|
971
|
182
|
167
|
1,153
|
203
|
655
|
639
|
110
|
444
|
54
|
1,517
|
1,144
|
2
|
1,256
|
59
|
908
|
186
|
320
|
455
|
438
|
956
|
444
|
409
|
396
|
2,088
|
364
|
325
|
2,342
|
714
|
917
|
163
|
175
|
686
|
711
|
1,377
|
110
|
1,504
|
1,099
|
1,409
|
200
|
180
|
1,270
|
1,204
|
145
|
131
|
2,454
|
940
|
78
|
870
|
772
|
60
|
60
|
917
|
516
|
74
|
150
|
2,400
|
142
|
130
|
2,610
|
867
|
113
|
898
|
104
|
|
財務キャッシュフロー
|
-1,835
|
-1,536
|
-584
|
-1,217
|
-616
|
-766
|
3,041
|
1,764
|
-335
|
334
|
-597
|
4,352
|
-1,164
|
429
|
-
|
4,347
|
267
|
2,086
|
959
|
3,463
|
357
|
1,506
|
154
|
-1,055
|
547
|
834
|
-750
|
-6
|
-2,030
|
349
|
-648
|
543
|
-904
|
-1,335
|
799
|
2,892
|
655
|
-1,212
|
2,019
|
-1,892
|
13,752
|
16,930
|
-1,386
|
2,104
|
2,663
|
-3,036
|
1,402
|
4,082
|
-15
|
-2,814
|
-355
|
2,099
|
356
|
-1,067
|
6,300
|
-934
|
-503
|
-1,918
|
-327
|
-1,243
|
-1,171
|
-3,785
|
2,247
|
526
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-246
|
1,116
|
1,163
|
886
|
765
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.7
|
45.9
|
46.8
|
35.2
|
31.0
|