|
(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
|
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
|
327
|
339
|
342
|
348
|
333
|
344
|
346
|
324
|
320
|
305
|
422
|
477
|
444
|
439
|
452
|
486
|
467
|
468
|
483
|
489
|
479
|
479
|
443
|
462
|
466
|
494
|
496
|
506
|
512
|
527
|
543
|
558
|
581
|
592
|
593
|
667
|
942
|
922
|
967
|
980
|
859
|
1,164
|
1,153
|
1,123
|
1,132
|
1,158
|
1,144
|
1,014
|
999
|
1,047
|
1,048
|
1,034
|
1,044
|
1,074
|
1,059
|
1,059
|
1,072
|
1,094
|
1,139
|
1,052
|
1,076
|
1,091
|
1,159
|
|
株式報酬費用
|
45
|
43
|
24
|
42
|
52
|
76
|
57
|
44
|
48
|
48
|
54
|
60
|
70
|
63
|
83
|
59
|
60
|
58
|
85
|
37
|
51
|
51
|
6
|
50
|
48
|
48
|
16
|
40
|
47
|
49
|
49
|
47
|
55
|
62
|
64
|
70
|
64
|
92
|
105
|
87
|
48
|
118
|
77
|
84
|
143
|
116
|
99
|
103
|
109
|
106
|
102
|
100
|
112
|
107
|
106
|
112
|
111
|
105
|
109
|
111
|
113
|
113
|
182
|
|
営業キャッシュフロー
|
1,154
|
1,400
|
1,676
|
1,676
|
1,361
|
1,258
|
1,959
|
2,012
|
1,312
|
1,714
|
1,625
|
-
|
1,409
|
1,939
|
1,543
|
-
|
1,335
|
1,742
|
1,948
|
-
|
1,310
|
1,538
|
1,196
|
2,654
|
795
|
1,776
|
1,965
|
1,876
|
993
|
2,146
|
-29
|
2,521
|
453
|
2,102
|
1,762
|
2,005
|
1,500
|
2,111
|
2,490
|
661
|
681
|
1,622
|
1,370
|
723
|
1,326
|
1,932
|
3,161
|
476
|
1,286
|
778
|
4,628
|
-863
|
719
|
3,316
|
-
|
342
|
2,733
|
2,523
|
1,561
|
1,305
|
458
|
4,639
|
4,165
|
|
資本的支出
|
-147
|
-155
|
-177
|
-386
|
-180
|
-210
|
-215
|
-378
|
-188
|
-243
|
-317
|
-641
|
-295
|
-369
|
-383
|
-641
|
-333
|
-406
|
-415
|
-557
|
-348
|
-358
|
-338
|
-608
|
-286
|
-363
|
-394
|
-656
|
-325
|
-446
|
-443
|
-800
|
-337
|
-372
|
-413
|
-780
|
-363
|
-467
|
-529
|
-412
|
-371
|
-389
|
-623
|
-387
|
-360
|
-433
|
-
|
-439
|
-479
|
-515
|
-
|
-520
|
-526
|
-564
|
-805
|
-467
|
-537
|
-552
|
-1,069
|
-513
|
-530
|
-614
|
-970
|
|
投資キャッシュフロー
|
-2,124
|
-235
|
-327
|
-501
|
-201
|
-106
|
9
|
-409
|
-112
|
-12,160
|
-5,723
|
-
|
339
|
-231
|
-707
|
-
|
-442
|
-431
|
-603
|
-
|
173
|
-729
|
-860
|
-
|
-483
|
-859
|
-507
|
-
|
-139
|
-851
|
-668
|
-
|
-976
|
738
|
-781
|
-
|
-394
|
-823
|
-756
|
-1,283
|
3,339
|
2,096
|
-
|
582
|
-343
|
-378
|
-1,225
|
-518
|
-618
|
-755
|
-938
|
-579
|
-623
|
-859
|
-
|
693
|
-733
|
-715
|
-779
|
-678
|
-509
|
471
|
-549
|
|
自己株式の取得による支出
|
500
|
650
|
494
|
556
|
727
|
773
|
675
|
0
|
0
|
0
|
0
|
-
|
335
|
335
|
330
|
200
|
335
|
335
|
425
|
405
|
3,000
|
0
|
1,000
|
6,000
|
0
|
36
|
492
|
1,726
|
933
|
437
|
60
|
23
|
25
|
27
|
20
|
253
|
29
|
40
|
42
|
47
|
0
|
0
|
0
|
375
|
632
|
993
|
327
|
743
|
1,036
|
616
|
408
|
562
|
596
|
1,429
|
10,283
|
56
|
44
|
294
|
50
|
50
|
0
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31
|
910
|
18
|
2,411
|
10,980
|
46
|
32
|
24
|
17
|
17,207
|
-15,223
|
15
|
5
|
-
|
-
|
-
|
2,081
|
-
|
-
|
-
|
-
|
2,971
|
3
|
0
|
9,940
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-24
|
17
|
993
|
1,099
|
1
|
427
|
26
|
39
|
646
|
13,836
|
1,202
|
14
|
1,030
|
286
|
21
|
2,240
|
1,707
|
-
|
-
|
0
|
1
|
-
|
-
|
172
|
403
|
950
|
750
|
0
|
800
|
9
|
780
|
1,500
|
1,140
|
|
財務キャッシュフロー
|
1,318
|
-913
|
-713
|
-2,845
|
-879
|
-230
|
-1,301
|
-1,595
|
-837
|
10,214
|
4,609
|
-
|
-1,019
|
-1,968
|
-1,239
|
-
|
-995
|
-848
|
-1,231
|
-
|
-1,384
|
-162
|
-315
|
-
|
2,038
|
-1,110
|
-1,131
|
-
|
-929
|
877
|
-241
|
-
|
-910
|
699
|
11,050
|
-
|
-1,077
|
-689
|
-1,128
|
1,362
|
-2,694
|
-724
|
-
|
-1,544
|
-1,575
|
-2,063
|
-1,574
|
-1,745
|
-1,882
|
617
|
-2,849
|
1,096
|
-628
|
-2,377
|
-
|
-2,007
|
-1,584
|
-1,158
|
-1,868
|
-1,056
|
-353
|
-3,923
|
-2,154
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
492
|
792
|
-72
|
4,025
|
3,195
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.3
|
3.9
|
-0.3
|
17.9
|
13.2
|