|
(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
|
|
株式報酬費用
|
248
|
232
|
224
|
213
|
300
|
262
|
250
|
241
|
274
|
280
|
276
|
272
|
295
|
292
|
268
|
263
|
283
|
303
|
281
|
281
|
368
|
332
|
309
|
296
|
448
|
364
|
324
|
308
|
397
|
328
|
326
|
349
|
433
|
387
|
383
|
297
|
389
|
470
|
431
|
410
|
449
|
492
|
452
|
507
|
425
|
619
|
543
|
413
|
707
|
892
|
793
|
708
|
739
|
922
|
772
|
767
|
1,179
|
780
|
800
|
641
|
684
|
664
|
548
|
504
|
|
営業キャッシュフロー
|
4,079
|
3,486
|
3,577
|
5,550
|
4,013
|
3,971
|
6,349
|
6,630
|
2,972
|
4,739
|
5,147
|
6,026
|
4,285
|
-
|
5,731
|
6,038
|
3,501
|
5,453
|
5,693
|
5,771
|
4,415
|
3,440
|
5,735
|
5,427
|
4,055
|
3,845
|
5,758
|
8,150
|
3,898
|
4,707
|
6,264
|
7,241
|
6,284
|
7,413
|
8,835
|
6,900
|
4,959
|
7,587
|
-
|
9,888
|
6,158
|
11,157
|
8,179
|
9,890
|
5,548
|
8,746
|
9,900
|
5,797
|
5,891
|
809
|
1,030
|
7,703
|
-1,785
|
2,808
|
5,824
|
4,624
|
-1,223
|
2,292
|
4,054
|
3,165
|
813
|
2,050
|
2,546
|
4,288
|
|
資本的支出
|
-928
|
-1,048
|
-1,362
|
-1,869
|
-2,723
|
-2,484
|
-2,713
|
-2,844
|
-2,974
|
-2,662
|
-2,887
|
-2,504
|
-2,174
|
-2,723
|
-2,866
|
-2,948
|
-2,689
|
-2,828
|
-2,445
|
-2,143
|
-2,025
|
-1,767
|
-1,206
|
-2,328
|
-1,346
|
-2,286
|
-2,463
|
-3,530
|
-1,952
|
-2,778
|
-2,979
|
-4,069
|
-2,910
|
-4,530
|
-3,851
|
-3,890
|
-3,321
|
-3,554
|
-4,672
|
-4,666
|
-3,268
|
-3,408
|
-3,716
|
-3,867
|
-3,972
|
-3,602
|
-4,005
|
-7,154
|
-4,604
|
-7,242
|
-7,299
|
-5,699
|
-7,413
|
-5,888
|
-5,753
|
-6,696
|
-5,970
|
-5,682
|
-6,458
|
-5,834
|
-5,183
|
-3,550
|
-2,425
|
-3,488
|
|
投資キャッシュフロー
|
-2,672
|
-1,970
|
-2,925
|
-2,972
|
-644
|
-783
|
-4,107
|
-4,767
|
-2,111
|
-1,765
|
-4,852
|
-5,332
|
-5,317
|
-
|
-3,323
|
-3,921
|
-2,749
|
-4,266
|
-986
|
-1,904
|
-449
|
-1,295
|
-9,167
|
2,728
|
-15,520
|
-4,170
|
-2,683
|
-3,444
|
-2,778
|
-1,438
|
-6,316
|
-5,230
|
-4,791
|
-1,193
|
-3,435
|
-1,820
|
-2,722
|
-3,288
|
-
|
-4,485
|
-3,736
|
-10,610
|
-766
|
-5,684
|
-2,547
|
-6,904
|
-10,682
|
-5,034
|
-2,640
|
168
|
-4,574
|
-3,431
|
-8,521
|
-2,808
|
-7,394
|
-5,318
|
-2,563
|
-9,165
|
-2,764
|
-3,764
|
81
|
-2,086
|
-6,250
|
-6,566
|
|
自己株式の取得による支出
|
3
|
216
|
3
|
1,514
|
4,006
|
2,174
|
4,007
|
4,153
|
1,519
|
1,396
|
1,175
|
1,020
|
559
|
796
|
544
|
541
|
572
|
2,352
|
4,182
|
3,686
|
750
|
697
|
1,029
|
525
|
793
|
804
|
457
|
533
|
1,242
|
1,276
|
1,093
|
4
|
1,914
|
3,893
|
2,657
|
2,266
|
2,530
|
3,049
|
4,521
|
3,476
|
4,229
|
0
|
8,000
|
2,000
|
2,301
|
114
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,490
|
-
|
-
|
0
|
0
|
-
|
-
|
638
|
0
|
-
|
-
|
423
|
0
|
-
|
-
|
49
|
2,742
|
10,247
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
445
|
10,968
|
0
|
423
|
0
|
2,537
|
438
|
0
|
0
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,002
|
6,578
|
327
|
842
|
759
|
1,098
|
861
|
172
|
445
|
1,149
|
1,075
|
1,700
|
1,750
|
0
|
-
|
-
|
0
|
2,000
|
-
|
-
|
1,400
|
1,896
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
1,500
|
0
|
2,250
|
0
|
|
財務キャッシュフロー
|
-406
|
-990
|
-649
|
-2,597
|
-4,688
|
-2,745
|
183
|
-3,850
|
-1,495
|
-2,176
|
-2,004
|
4,267
|
-1,738
|
-
|
-1,306
|
-1,322
|
-1,650
|
-2,915
|
-4,607
|
-4,439
|
-2,274
|
-1,945
|
6,043
|
88
|
-782
|
1,149
|
-2,208
|
-3,898
|
-1,746
|
3,484
|
-2,560
|
-7,653
|
-1,372
|
-7,160
|
-4,607
|
-5,468
|
-2,102
|
-4,586
|
-
|
-5,144
|
4,764
|
-3,191
|
-12,793
|
-1,697
|
-3,674
|
-2,288
|
3,906
|
-3,806
|
-1,863
|
-2,802
|
3,683
|
2,343
|
7,394
|
117
|
842
|
152
|
3,630
|
11,237
|
-3,792
|
63
|
-196
|
782
|
5,152
|
5,849
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2,669
|
-4,370
|
-1,500
|
121
|
800
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.7
|
-34.5
|
-11.7
|
0.9
|
5.9
|