|
(単位:百万ドル)
|
1Q10
|
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
|
21
|
23
|
23
|
24
|
26
|
26
|
25
|
29
|
25
|
26
|
37
|
22
|
24
|
33
|
29
|
25
|
26
|
35
|
39
|
30
|
29
|
37
|
47
|
28
|
26
|
40
|
52
|
32
|
27
|
42
|
50
|
33
|
30
|
84
|
56
|
39
|
36
|
52
|
56
|
35
|
33
|
80
|
100
|
59
|
48
|
47
|
144
|
62
|
75
|
85
|
134
|
60
|
66
|
60
|
131
|
71
|
65
|
70
|
126
|
72
|
61
|
58
|
|
営業キャッシュフロー
|
-589
|
-451
|
1,303
|
615
|
94
|
452
|
98
|
-330
|
605
|
893
|
-368
|
532
|
-
|
831
|
69
|
432
|
987
|
860
|
-1,305
|
568
|
1,091
|
892
|
-369
|
1,892
|
-549
|
1,688
|
-334
|
843
|
1,319
|
-565
|
248
|
3,132
|
-
|
7,801
|
-2,595
|
2,214
|
5,402
|
4,304
|
10,118
|
-16,443
|
-80
|
13,257
|
-4,742
|
-594
|
1,815
|
5,639
|
3,053
|
-7,943
|
9,054
|
-2,107
|
9,777
|
-5,216
|
-5,011
|
20,037
|
-1,349
|
-4,252
|
19,098
|
-10,827
|
6,359
|
3,177
|
538
|
-763
|
|
資本的支出
|
-29
|
-47
|
-38
|
-39
|
-60
|
-43
|
-42
|
-34
|
-31
|
-41
|
-49
|
-62
|
-65
|
-73
|
-53
|
-112
|
-145
|
-90
|
-55
|
-70
|
-79
|
-62
|
-56
|
-139
|
-77
|
-74
|
-80
|
-84
|
-103
|
-133
|
-122
|
-131
|
-147
|
-170
|
-139
|
-171
|
-205
|
-193
|
-156
|
-179
|
-130
|
-166
|
-186
|
-239
|
-178
|
-313
|
-296
|
-241
|
-232
|
-202
|
-159
|
-239
|
-239
|
-63
|
-149
|
-89
|
-128
|
-254
|
-117
|
-128
|
-145
|
-158
|
|
投資キャッシュフロー
|
-4,435
|
-2,008
|
-1,386
|
-681
|
-1,754
|
-4,846
|
-3,720
|
-2,768
|
-2,354
|
-7,418
|
-8,035
|
-3,117
|
-
|
-2,293
|
-3,210
|
-800
|
-846
|
-3,539
|
-8,662
|
-3,906
|
-6,350
|
-9,705
|
-8,762
|
-5,072
|
-12,210
|
-12,731
|
-5,587
|
4,270
|
-5,914
|
-13,242
|
-6,539
|
-13,115
|
-
|
-14,535
|
18,285
|
2,163
|
-7,189
|
-1,295
|
-19,196
|
-58,249
|
-26,000
|
-22,406
|
-13,158
|
-17,861
|
-22,951
|
-21,693
|
-3,642
|
2,390
|
21,760
|
11,540
|
11,029
|
18,167
|
18,533
|
9,682
|
9,475
|
9,706
|
8,516
|
7,734
|
10,470
|
9,076
|
6,143
|
-1,151
|
|
配当金の支払額
|
72
|
73
|
72
|
73
|
73
|
77
|
77
|
77
|
98
|
85
|
98
|
86
|
99
|
85
|
100
|
86
|
100
|
87
|
100
|
88
|
100
|
99
|
110
|
120
|
135
|
121
|
158
|
135
|
163
|
136
|
184
|
170
|
225
|
208
|
276
|
261
|
271
|
252
|
281
|
266
|
327
|
406
|
445
|
455
|
469
|
453
|
509
|
511
|
539
|
551
|
568
|
574
|
561
|
573
|
562
|
575
|
563
|
575
|
595
|
608
|
562
|
564
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
809
|
256
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,940
|
2,842
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
998
|
0
|
0
|
348
|
-
|
-
|
-
|
-
|
643
|
0
|
0
|
1,486
|
0
|
1,936
|
0
|
1,088
|
-
|
-
|
0
|
0
|
1,089
|
0
|
0
|
1,981
|
3,970
|
2,227
|
839
|
0
|
2,971
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
201
|
1
|
1
|
2
|
112
|
1
|
1
|
2
|
204
|
525
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
351
|
1
|
2
|
2
|
2
|
2
|
2
|
252
|
1
|
627
|
277
|
2
|
3
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
7
|
607
|
-
|
-
|
264
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
3,077
|
1,689
|
700
|
984
|
1,570
|
6,697
|
1,737
|
4,393
|
2,183
|
10,665
|
2,671
|
1,888
|
-
|
1,828
|
2,586
|
27
|
1,615
|
5,454
|
7,615
|
3,344
|
6,608
|
10,425
|
7,610
|
5,699
|
10,214
|
11,440
|
4,568
|
-5,013
|
7,273
|
15,771
|
4,756
|
11,276
|
-
|
17,867
|
-12,229
|
-11,883
|
-111
|
10,284
|
58,208
|
26,298
|
18,129
|
41,347
|
20,779
|
-254
|
26,507
|
49,291
|
24,609
|
-27,979
|
-49,394
|
-15,959
|
-10,096
|
-23,274
|
-27,722
|
-153
|
-24,926
|
-16,012
|
-7,726
|
1,604
|
-20,362
|
-18,665
|
-7,385
|
16,710
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11,081
|
6,242
|
3,049
|
393
|
-921
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-207.9
|
111.5
|
52.1
|
6.4
|
-14.5
|