|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33
|
36
|
39
|
42
|
39
|
40
|
39
|
39
|
38
|
39
|
38
|
40
|
45
|
40
|
43
|
43
|
33
|
25
|
25
|
28
|
43
|
49
|
45
|
51
|
30
|
52
|
53
|
55
|
|
株式報酬費用
|
2
|
0
|
0
|
0
|
1
|
13
|
4
|
4
|
3
|
3
|
3
|
3
|
1
|
30
|
27
|
27
|
38
|
24
|
24
|
22
|
32
|
20
|
19
|
2
|
6
|
9
|
8
|
8
|
9
|
10
|
11
|
16
|
12
|
12
|
12
|
11
|
13
|
12
|
12
|
9
|
10
|
8
|
10
|
20
|
10
|
7
|
7
|
9
|
13
|
9
|
10
|
13
|
10
|
11
|
9
|
20
|
14
|
13
|
15
|
35
|
18
|
13
|
20
|
|
営業キャッシュフロー
|
-73
|
14
|
103
|
385
|
-18
|
19
|
21
|
-14
|
-43
|
105
|
199
|
-42
|
-164
|
610
|
491
|
-237
|
-1,035
|
-78
|
-153
|
277
|
-1,728
|
33
|
513
|
418
|
-923
|
896
|
357
|
277
|
-193
|
602
|
602
|
61
|
-406
|
-119
|
724
|
-784
|
-657
|
189
|
423
|
-919
|
1,079
|
1,146
|
768
|
-1,496
|
514
|
1,068
|
1,486
|
-1,216
|
1,224
|
1,437
|
357
|
-1,819
|
417
|
-489
|
-44
|
-1,258
|
77
|
-671
|
1,709
|
-2,665
|
-979
|
184
|
1,964
|
|
資本的支出
|
-7
|
-7
|
-8
|
-25
|
-5
|
-18
|
-10
|
-8
|
-19
|
-15
|
-19
|
-21
|
-21
|
-34
|
-36
|
-48
|
-75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-26
|
-26
|
-30
|
79
|
-97
|
-49
|
-36
|
-70
|
-50
|
-44
|
-59
|
-57
|
|
投資キャッシュフロー
|
127
|
-10
|
-163
|
-164
|
-180
|
157
|
-91
|
-63
|
539
|
-32
|
421
|
-523
|
3,111
|
646
|
638
|
-1,072
|
567
|
159
|
-225
|
-54
|
267
|
142
|
533
|
-163
|
-513
|
32
|
-80
|
-82
|
124
|
76
|
-223
|
-26
|
-257
|
264
|
-127
|
1,074
|
127
|
-100
|
603
|
-50
|
-115
|
-25
|
2
|
-33
|
-97
|
-128
|
-144
|
-106
|
-129
|
127
|
45
|
-37
|
-82
|
-139
|
243
|
-146
|
34
|
427
|
-107
|
-58
|
-100
|
-55
|
-88
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
8
|
46
|
4
|
3
|
21
|
27
|
3
|
91
|
4
|
9
|
24
|
25
|
35
|
3
|
28
|
43
|
24
|
2
|
559
|
73
|
214
|
150
|
8
|
137
|
310
|
185
|
128
|
193
|
130
|
0
|
51
|
87
|
338
|
284
|
116
|
121
|
50
|
114
|
0
|
4
|
43
|
0
|
0
|
0
|
56
|
1
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235
|
51
|
584
|
410
|
317
|
408
|
1,037
|
664
|
188
|
771
|
797
|
2,301
|
|
財務キャッシュフロー
|
9
|
23
|
146
|
-116
|
69
|
48
|
-164
|
-62
|
-461
|
-94
|
-36
|
-63
|
47
|
-840
|
-274
|
796
|
145
|
514
|
439
|
-182
|
708
|
-209
|
-979
|
-174
|
411
|
-508
|
-19
|
345
|
525
|
-283
|
-26
|
216
|
874
|
-676
|
-237
|
-39
|
206
|
667
|
754
|
-317
|
-654
|
747
|
-502
|
1,069
|
-294
|
-201
|
418
|
-1,084
|
-973
|
-574
|
-214
|
-282
|
57
|
1,242
|
42
|
320
|
3,178
|
301
|
-282
|
2,026
|
859
|
172
|
533
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1,639
|
-2,715
|
-1,023
|
126
|
1,908
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
57.5
|
-109.8
|
-41.0
|
4.3
|
64.7
|