|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
2,160
|
434
|
945
|
496
|
1,512
|
473
|
446
|
418
|
643
|
247
|
198
|
231
|
152
|
194
|
1,611
|
164
|
156
|
154
|
1,809
|
163
|
135
|
165
|
1,665
|
149
|
129
|
168
|
1,272
|
180
|
158
|
159
|
1,329
|
176
|
166
|
160
|
1,503
|
192
|
157
|
166
|
1,395
|
185
|
157
|
183
|
1,759
|
202
|
180
|
207
|
3,128
|
383
|
300
|
272
|
1,541
|
239
|
228
|
77
|
1,844
|
595
|
120
|
104
|
2,417
|
533
|
237
|
258
|
|
営業キャッシュフロー
|
-7,504
|
9,953
|
676
|
-9,282
|
1,900
|
10,755
|
-10,225
|
19,215
|
3,538
|
5,367
|
1,013
|
2,961
|
-3,371
|
2,280
|
-4,221
|
529
|
-8,899
|
4,968
|
6,719
|
-7,851
|
1,298
|
6,795
|
-3,932
|
9,605
|
-3,900
|
3,797
|
-3,364
|
-10,489
|
2,734
|
-6,623
|
-964
|
-
|
-5,314
|
18,101
|
-45,006
|
9,439
|
8,084
|
51,351
|
-53,031
|
-11,647
|
34,936
|
16,014
|
-5,183
|
20,467
|
-39,260
|
24,897
|
-22,952
|
38,474
|
8,183
|
-14,997
|
9,404
|
31,901
|
-25,534
|
-28,358
|
-28,038
|
6,120
|
-38,060
|
46,766
|
-37,230
|
5,672
|
2,680
|
-16,276
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-208
|
-164
|
-189
|
-155
|
-170
|
-302
|
-396
|
-507
|
-628
|
-573
|
-669
|
-821
|
-813
|
-838
|
-683
|
-689
|
-975
|
-1,563
|
-2,188
|
-2,196
|
-2,035
|
-2,128
|
-2,040
|
-2,229
|
-2,046
|
-2,843
|
-1,065
|
-998
|
-1,403
|
-1,312
|
-1,353
|
-883
|
-1,119
|
-953
|
-1,051
|
-990
|
-754
|
-597
|
-666
|
-507
|
-546
|
-497
|
-542
|
-466
|
-586
|
-499
|
-476
|
-558
|
-531
|
|
投資キャッシュフロー
|
-966
|
276
|
-87
|
592
|
112
|
337
|
539
|
497
|
-240
|
-941
|
-336
|
-2,217
|
-
|
-
|
-
|
-
|
-
|
-4,318
|
-4,263
|
-7,153
|
-3,331
|
-3,827
|
-3,140
|
15,955
|
-1,513
|
-2,032
|
-1,573
|
-5,369
|
-11,144
|
-11,030
|
-9,213
|
-
|
-4,032
|
-5,842
|
-1,501
|
-1
|
-17,894
|
-4,840
|
-32,336
|
3,907
|
2,996
|
-8,923
|
-2,487
|
-9,221
|
-4,819
|
-13,938
|
-17,021
|
-38,488
|
-14,159
|
-6,292
|
-1,978
|
-3,959
|
-8,033
|
-3,342
|
-7,980
|
-5,243
|
-29,286
|
-7,115
|
-22,747
|
-11,334
|
-5,113
|
-5,033
|
|
配当金の支払額
|
363
|
359
|
361
|
360
|
358
|
1,968
|
223
|
222
|
220
|
273
|
286
|
307
|
325
|
346
|
348
|
343
|
354
|
409
|
373
|
431
|
393
|
484
|
387
|
473
|
378
|
468
|
366
|
510
|
395
|
498
|
376
|
531
|
382
|
521
|
375
|
535
|
550
|
644
|
538
|
626
|
580
|
592
|
551
|
560
|
792
|
822
|
815
|
857
|
997
|
1,013
|
1,013
|
1,012
|
1,099
|
1,065
|
1,123
|
1,052
|
1,169
|
1,153
|
1,115
|
1,223
|
1,476
|
1,463
|
|
自己株式の取得による支出
|
2,269
|
0
|
819
|
1,095
|
1,481
|
1,499
|
2,160
|
908
|
365
|
1,501
|
1,250
|
1,524
|
1,650
|
1,400
|
1,719
|
1,250
|
1,250
|
1,250
|
1,250
|
245
|
1,050
|
1,590
|
1,556
|
1,738
|
1,296
|
1,488
|
1,503
|
1,466
|
2,174
|
1,629
|
800
|
0
|
1,244
|
1,250
|
1,250
|
1,250
|
673
|
2,162
|
1,928
|
0
|
0
|
0
|
2,700
|
1,000
|
1,000
|
500
|
500
|
500
|
1,000
|
1,500
|
2,546
|
750
|
1,500
|
1,000
|
1,500
|
3,500
|
1,000
|
2,000
|
4,360
|
3,000
|
2,000
|
3,000
|
|
財務キャッシュフロー
|
-2,757
|
-4,692
|
2,939
|
12,349
|
883
|
-8,342
|
8,456
|
-7,907
|
-2,168
|
-2,651
|
4,049
|
8,286
|
606
|
-3,712
|
5,149
|
1,206
|
9,844
|
2,800
|
3,073
|
12,720
|
6,763
|
6,562
|
11,136
|
-1,436
|
1,655
|
2,077
|
6,261
|
3,711
|
14,132
|
11,094
|
20,629
|
-
|
-3,200
|
-583
|
3,844
|
-6,230
|
12,812
|
-7,059
|
57,310
|
34,850
|
-17,330
|
-4,450
|
42,983
|
37,888
|
15,620
|
38,247
|
53,101
|
14,456
|
1,621
|
-9,576
|
-20,544
|
13,886
|
6,442
|
28,016
|
7,171
|
-2,371
|
10,340
|
-7,817
|
42,826
|
-13,262
|
19,781
|
16,755
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,180
|
-37,729
|
5,196
|
2,122
|
-16,807
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
231.4
|
-194.6
|
26.3
|
10.2
|
-82.5
|