|
(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
|
874
|
876
|
858
|
545
|
890
|
839
|
924
|
938
|
1,085
|
1,087
|
1,148
|
1,191
|
1,259
|
1,303
|
1,334
|
1,451
|
1,266
|
1,317
|
1,360
|
318
|
1,029
|
1,116
|
1,123
|
1,276
|
1,102
|
1,070
|
1,046
|
1,050
|
942
|
989
|
995
|
1,076
|
921
|
947
|
1,023
|
1,086
|
973
|
1,031
|
1,706
|
2,271
|
2,242
|
2,119
|
1,915
|
1,754
|
2,194
|
2,371
|
1,916
|
1,966
|
1,643
|
1,728
|
1,736
|
1,819
|
1,721
|
1,709
|
1,712
|
1,723
|
1,693
|
1,775
|
1,926
|
1,977
|
1,917
|
1,936
|
2,061
|
1,619
|
|
営業キャッシュフロー
|
2,259
|
2,080
|
2,341
|
2,742
|
2,222
|
3,353
|
3,082
|
3,652
|
2,773
|
3,202
|
2,554
|
2,819
|
2,721
|
3,522
|
3,590
|
3,150
|
2,704
|
2,871
|
2,645
|
2,866
|
566
|
811
|
1,026
|
965
|
689
|
1,129
|
656
|
921
|
652
|
1,853
|
1,070
|
1,421
|
1,009
|
1,756
|
2,404
|
2,500
|
948
|
2,013
|
2,405
|
2,009
|
1,339
|
436
|
852
|
1,404
|
910
|
3,324
|
3,118
|
3,231
|
3,239
|
5,329
|
4,267
|
3,975
|
2,870
|
3,070
|
3,129
|
3,239
|
2,007
|
2,394
|
3,682
|
3,556
|
2,148
|
2,960
|
2,790
|
2,634
|
|
資本的支出
|
-848
|
-868
|
-1,100
|
-1,124
|
-1,325
|
-1,633
|
-2,011
|
-2,549
|
-2,412
|
-2,713
|
-2,591
|
-2,510
|
-2,070
|
-2,210
|
-2,271
|
-2,486
|
-2,269
|
-2,658
|
-2,598
|
-1,405
|
-1,675
|
-1,390
|
-1,127
|
-1,080
|
-646
|
-601
|
-598
|
-872
|
-722
|
-770
|
-947
|
-1,160
|
-1,032
|
-1,287
|
-1,319
|
-1,337
|
-1,259
|
-1,211
|
-1,714
|
-2,171
|
-1,293
|
-382
|
-246
|
-614
|
-579
|
-698
|
-656
|
-937
|
-858
|
-972
|
-1,147
|
-1,520
|
-1,461
|
-1,646
|
-1,619
|
-1,544
|
-1,783
|
-1,771
|
-1,683
|
-1,781
|
-1,908
|
-1,998
|
-1,768
|
-753
|
|
投資キャッシュフロー
|
-1,054
|
-1,295
|
-2,225
|
-4,504
|
-1,741
|
-2,550
|
-2,197
|
-3,415
|
-2,415
|
-3,747
|
-2,709
|
-3,784
|
-2,195
|
-2,104
|
-2,321
|
-1,573
|
-2,373
|
-1,715
|
-2,742
|
-1,640
|
-2,206
|
-1,683
|
-1,229
|
-305
|
-637
|
-697
|
-642
|
-2,766
|
-819
|
-543
|
-899
|
-953
|
-971
|
-1,315
|
586
|
-1,506
|
-1,415
|
-1,288
|
-25,023
|
-1,272
|
-1,509
|
-572
|
-286
|
1,589
|
-273
|
-735
|
-146
|
-20
|
-662
|
-1,293
|
-1,019
|
-1,898
|
-1,598
|
-1,939
|
-1,474
|
-1,969
|
-1,810
|
-1,871
|
-9,119
|
-1,790
|
-731
|
-1,999
|
-1,259
|
-1,810
|
|
自己株式の取得による支出
|
-
|
-
|
0
|
56
|
13
|
30
|
116
|
115
|
15
|
137
|
52
|
379
|
6
|
22
|
36
|
879
|
946
|
630
|
507
|
417
|
207
|
329
|
50
|
7
|
7
|
8
|
7
|
0
|
-
|
-
|
6
|
13
|
-
|
-
|
811
|
340
|
237
|
0
|
0
|
0
|
-
|
-
|
0
|
8
|
3
|
-
|
-
|
-
|
36
|
532
|
1,899
|
632
|
732
|
445
|
434
|
187
|
-
|
-
|
0
|
18
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
1,485
|
-
|
-
|
-
|
-
|
978
|
0
|
0
|
0
|
0
|
-108
|
21,665
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
227
|
72
|
12
|
0
|
1,523
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
624
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
700
|
2,010
|
0
|
0
|
-
|
-
|
-
|
-
|
500
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
174
|
0
|
4,381
|
-
|
3,259
|
3,849
|
1,217
|
-
|
22
|
0
|
0
|
0
|
-
|
-
|
-
|
507
|
518
|
1,762
|
1,304
|
170
|
|
財務キャッシュフロー
|
-491
|
-345
|
-318
|
2,237
|
-959
|
-898
|
1,168
|
-486
|
-371
|
1,204
|
-482
|
-1,197
|
31
|
-480
|
-538
|
-1,946
|
-1,385
|
-1,093
|
610
|
-334
|
9
|
1,481
|
0
|
-6
|
-77
|
143
|
-579
|
904
|
-572
|
-
|
-583
|
-602
|
-104
|
-685
|
-1,398
|
-915
|
-814
|
-726
|
26,232
|
-2,497
|
-1,019
|
-935
|
303
|
-2,861
|
-352
|
-259
|
-5,422
|
-2,531
|
-3,429
|
-4,586
|
-3,370
|
-2,330
|
-1,080
|
-1,816
|
-1,539
|
-455
|
-328
|
39
|
5,335
|
-1,202
|
-932
|
-1,243
|
-1,695
|
-974
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,775
|
240
|
962
|
1,022
|
1,881
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.3
|
3.5
|
15.0
|
15.4
|
107.4
|