|
(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
|
370
|
301
|
306
|
283
|
340
|
388
|
278
|
294
|
372
|
246
|
280
|
-7
|
265
|
294
|
291
|
330
|
311
|
318
|
304
|
327
|
295
|
316
|
225
|
268
|
217
|
275
|
302
|
342
|
269
|
249
|
257
|
251
|
321
|
205
|
217
|
177
|
293
|
299
|
233
|
328
|
154
|
394
|
254
|
510
|
518
|
618
|
500
|
449
|
431
|
418
|
528
|
498
|
558
|
423
|
367
|
361
|
442
|
417
|
372
|
391
|
539
|
469
|
449
|
469
|
|
営業キャッシュフロー
|
21,094
|
8,285
|
-10,167
|
21,095
|
-1,322
|
-3,852
|
8,812
|
3,046
|
7,431
|
8,435
|
6,906
|
1,776
|
4,600
|
-
|
-1,582
|
18,733
|
5,327
|
548
|
1,865
|
-6,609
|
-13,055
|
4,602
|
490
|
11,637
|
4,138
|
12,128
|
-8,452
|
-5,367
|
-1,611
|
-7,859
|
-
|
1,608
|
12,648
|
-12,729
|
14,565
|
-7,179
|
17,041
|
10,531
|
13,337
|
-136
|
23,836
|
-16,810
|
-6,867
|
-25,390
|
26,879
|
4,615
|
2,128
|
349
|
239
|
14,913
|
-7,553
|
-13,996
|
-9,865
|
-9,666
|
3,747
|
-17,752
|
4,360
|
2,525
|
-17,323
|
11,800
|
-23,976
|
11,829
|
-3,332
|
-2,410
|
|
資本的支出
|
-138
|
-298
|
-364
|
-401
|
-409
|
-316
|
-363
|
-216
|
-212
|
-224
|
-429
|
-447
|
-263
|
-320
|
-361
|
-372
|
2
|
-415
|
-120
|
-459
|
-320
|
-300
|
-344
|
-409
|
-315
|
-330
|
-296
|
-335
|
-350
|
-373
|
-454
|
-452
|
-410
|
-498
|
-453
|
-504
|
-529
|
-479
|
-452
|
-366
|
-354
|
-428
|
-123
|
-539
|
-525
|
-514
|
-619
|
-650
|
-652
|
-799
|
-857
|
-770
|
-719
|
-851
|
-913
|
-929
|
-816
|
-851
|
-916
|
-879
|
-713
|
-763
|
-713
|
-709
|
|
投資キャッシュフロー
|
-18,812
|
-802
|
-4,510
|
-5,033
|
2,545
|
2,343
|
-3,135
|
-3,789
|
-2,696
|
2,817
|
-10,481
|
-2,054
|
-3,244
|
-3,359
|
-7,386
|
-
|
-9,818
|
-14,291
|
346
|
-11,561
|
-2,905
|
-4,429
|
-64
|
-12,597
|
-9,116
|
-3,298
|
-2,574
|
-4,520
|
-2,168
|
4,863
|
-
|
-3,563
|
-6,922
|
-2,381
|
-4,763
|
-8,815
|
-7,227
|
-10,595
|
-7,899
|
-7,840
|
-21,108
|
-12,510
|
-3,820
|
-460
|
-22,561
|
3,117
|
-15,147
|
-15,306
|
158
|
-8,527
|
-4,161
|
898
|
-1,041
|
6,241
|
517
|
-8,801
|
1,054
|
-13,668
|
-6,696
|
-10,150
|
-5,034
|
-17,672
|
-10,676
|
-13,397
|
|
配当金の支払額
|
293
|
289
|
285
|
289
|
302
|
292
|
120
|
120
|
112
|
118
|
119
|
120
|
119
|
120
|
119
|
117
|
143
|
244
|
265
|
252
|
310
|
363
|
423
|
359
|
436
|
355
|
520
|
435
|
511
|
443
|
608
|
523
|
599
|
516
|
673
|
587
|
663
|
749
|
670
|
545
|
688
|
640
|
680
|
731
|
755
|
746
|
1,356
|
1,314
|
1,314
|
1,304
|
1,405
|
1,378
|
1,406
|
1,379
|
1,501
|
1,477
|
1,496
|
1,467
|
1,590
|
1,585
|
1,616
|
1,584
|
1,705
|
1,688
|
|
自己株式の取得による支出
|
262
|
13
|
23
|
19
|
273
|
10
|
28
|
6
|
183
|
8
|
31
|
5
|
306
|
8
|
137
|
240
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
7,755
|
6,002
|
12,891
|
5,875
|
14,285
|
8,311
|
7,467
|
2,662
|
5,320
|
4,102
|
6,774
|
7,450
|
10,046
|
11,652
|
3,068
|
3,173
|
7,701
|
7,124
|
11,704
|
10,211
|
11,339
|
11,570
|
7,250
|
4,023
|
13,183
|
7,445
|
6,900
|
16,098
|
18,252
|
15,270
|
11,812
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
9,693
|
7,877
|
3,092
|
7,539
|
13,046
|
11,146
|
7,744
|
7,296
|
16,043
|
10,402
|
9,941
|
6,706
|
12,018
|
10,940
|
8,126
|
7,658
|
8,786
|
12,556
|
3,389
|
8,372
|
5,334
|
7,629
|
4,652
|
9,674
|
7,961
|
7,939
|
7,002
|
7,488
|
11,538
|
6,258
|
6,684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
1,585
|
-6,071
|
10,106
|
-1,457
|
2,816
|
-68
|
-2,349
|
-5,547
|
-12,881
|
-7,658
|
-2,070
|
10,712
|
-4,162
|
-6,227
|
19,198
|
-
|
519
|
-1,362
|
13,797
|
10,189
|
9,951
|
5,753
|
6,958
|
1,703
|
3,888
|
-6,404
|
-2,895
|
12,835
|
2,722
|
4,643
|
-
|
-1,272
|
363
|
11,463
|
1,536
|
10,843
|
-15,864
|
-1,397
|
-3,919
|
9,214
|
47,954
|
3,645
|
-2,674
|
34,859
|
9,564
|
485
|
11,783
|
19,715
|
9,291
|
-7,985
|
-4,567
|
25,975
|
-6,288
|
-2,493
|
361
|
5,694
|
8,857
|
-404
|
23,048
|
15,255
|
13,045
|
21,667
|
9,076
|
23,970
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,921
|
-24,689
|
11,066
|
-4,045
|
-3,119
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67.3
|
-139.2
|
-
|
-
|
-
|