|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
2Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
4,826
|
4,838
|
4,891
|
4,850
|
4,584
|
4,602
|
4,618
|
4,573
|
4,560
|
4,499
|
4,512
|
4,572
|
4,529
|
4,571
|
4,615
|
4,680
|
4,617
|
4,550
|
4,578
|
4,696
|
6,265
|
6,477
|
6,563
|
6,576
|
6,579
|
6,129
|
6,127
|
6,147
|
6,042
|
6,071
|
5,994
|
6,378
|
8,166
|
7,892
|
7,206
|
7,101
|
6,949
|
6,961
|
7,222
|
7,285
|
7,030
|
6,979
|
5,809
|
5,761
|
5,619
|
-
|
5,539
|
4,450
|
4,514
|
4,595
|
4,631
|
4,675
|
4,705
|
4,766
|
5,047
|
5,072
|
5,087
|
5,374
|
5,190
|
5,251
|
5,317
|
5,128
|
|
営業キャッシュフロー
|
7,253
|
8,557
|
9,540
|
9,643
|
7,732
|
9,025
|
10,393
|
7,498
|
7,796
|
9,663
|
11,485
|
10,232
|
8,199
|
9,512
|
9,168
|
7,917
|
8,799
|
8,070
|
6,738
|
9,160
|
10,797
|
9,185
|
7,900
|
10,307
|
-
|
-
|
9,218
|
8,942
|
11,114
|
-
|
8,947
|
-
|
12,346
|
12,080
|
11,052
|
14,284
|
11,389
|
11,943
|
8,866
|
12,059
|
12,123
|
10,082
|
9,927
|
10,910
|
-
|
-
|
5,732
|
-
|
10,094
|
10,348
|
6,678
|
9,922
|
10,336
|
11,378
|
7,547
|
9,093
|
10,235
|
-
|
9,049
|
9,763
|
10,152
|
11,320
|
|
資本的支出
|
-3,156
|
-4,700
|
-5,314
|
-6,360
|
-4,133
|
-5,272
|
-5,220
|
-5,485
|
-4,261
|
-4,481
|
-4,877
|
-5,846
|
-4,252
|
-5,413
|
-5,900
|
-
|
-5,716
|
-5,933
|
-3,848
|
-4,480
|
-5,028
|
-
|
-4,451
|
-5,251
|
-5,581
|
-
|
-5,784
|
-4,966
|
-5,006
|
-
|
-5,957
|
-5,002
|
-5,736
|
-4,063
|
-5,121
|
-5,421
|
-5,141
|
-3,752
|
-4,938
|
-4,434
|
-3,911
|
-2,392
|
-4,033
|
-3,959
|
-
|
-
|
-4,748
|
-4,728
|
-5,921
|
-4,229
|
-4,335
|
-4,270
|
-4,647
|
-4,601
|
-3,758
|
-4,360
|
-5,302
|
-6,843
|
-4,277
|
-4,897
|
-4,887
|
-6,781
|
|
投資キャッシュフロー
|
-3,529
|
-7,774
|
-3,653
|
-6,493
|
-4,075
|
-5,375
|
-5,575
|
-6,225
|
-4,737
|
-3,688
|
-4,826
|
-6,429
|
-5,357
|
-4,508
|
-8,795
|
-4,464
|
-6,082
|
-1,619
|
-21,587
|
-6,073
|
-15,387
|
-6,097
|
-4,308
|
-5,709
|
-
|
-
|
-6,171
|
-3,777
|
-5,318
|
-
|
-7,152
|
-
|
-7,352
|
-3,158
|
-5,401
|
-1,898
|
-5,703
|
-3,688
|
-5,022
|
-5,256
|
-3,448
|
178
|
-26,852
|
-
|
-481
|
-
|
-12,651
|
-
|
-5,700
|
-3,888
|
-3,818
|
-5,423
|
-4,545
|
-5,874
|
-2,961
|
-4,016
|
-5,150
|
-
|
-4,958
|
-6,086
|
-3,389
|
-4,344
|
|
配当金の支払額
|
2,479
|
2,481
|
2,476
|
2,480
|
2,540
|
2,542
|
2,545
|
2,545
|
2,606
|
2,581
|
2,551
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,066
|
6,689
|
3,751
|
-
|
5,911
|
3,306
|
1,917
|
1,894
|
1,237
|
159
|
0
|
0
|
0
|
-
|
-
|
-
|
247
|
68
|
177
|
281
|
2
|
3
|
145
|
419
|
13
|
32
|
189
|
51
|
169
|
2,008
|
5,463
|
17
|
3
|
15
|
176
|
-
|
15
|
-
|
197
|
675
|
3
|
15
|
188
|
1
|
1
|
4
|
157
|
2
|
43
|
13
|
218
|
961
|
1,490
|
1,831
|
|
長期借入れによる収入
|
0
|
0
|
2,235
|
0
|
-
|
-
|
4,950
|
1
|
2,986
|
3,949
|
0
|
6,551
|
4,875
|
1,541
|
0
|
5,624
|
2,987
|
5,577
|
16,572
|
17,386
|
9
|
2
|
5,978
|
4,162
|
0
|
0
|
12,440
|
11,675
|
22,646
|
2,032
|
2,565
|
23,913
|
11,847
|
3,550
|
9,182
|
848
|
5,004
|
2,005
|
4,357
|
16,703
|
10,927
|
1
|
9,097
|
-
|
834
|
-
|
30,296
|
-29,817
|
0
|
2,500
|
3,366
|
6,267
|
0
|
371
|
-
|
-
|
2
|
15
|
2,956
|
3,473
|
7,598
|
0
|
|
長期借入金の返済による支出
|
2,512
|
2,149
|
619
|
4,014
|
1,264
|
26
|
8
|
6,276
|
2,204
|
4,831
|
1,007
|
691
|
1,791
|
32
|
308
|
5,567
|
1,867
|
1,641
|
596
|
2,323
|
7,043
|
80
|
2,296
|
6,833
|
1,559
|
135
|
3,053
|
3,065
|
4,191
|
2,030
|
4,911
|
24,536
|
14,132
|
9,064
|
9,840
|
6,284
|
8,244
|
3,224
|
4,422
|
12,862
|
20,299
|
2,381
|
902
|
253
|
498
|
1,489
|
802
|
23,423
|
199
|
706
|
5,945
|
1,664
|
4,280
|
155
|
4,685
|
2,225
|
203
|
3,184
|
1,526
|
94
|
229
|
3,679
|
|
財務キャッシュフロー
|
-4,909
|
-1,962
|
-4,018
|
-4,959
|
-3,703
|
-1,210
|
2,113
|
-8,850
|
-3,802
|
-6,266
|
-6,593
|
-1,012
|
-3,835
|
-4,331
|
-3,550
|
-1,485
|
-2,445
|
1,243
|
10,690
|
13,425
|
-10,164
|
-4,169
|
1,295
|
-7,398
|
-
|
-
|
6,049
|
5,568
|
17,086
|
-
|
-3,502
|
-
|
-9,959
|
-12,310
|
-4,421
|
-10,362
|
-7,558
|
-2,742
|
-6,099
|
188
|
-15,857
|
-10,239
|
18,483
|
-6,583
|
-
|
-
|
24,251
|
-
|
-4,939
|
-5,161
|
-3,711
|
2,181
|
-7,754
|
-6,330
|
-7,815
|
-5,478
|
-5,562
|
-
|
-553
|
-45
|
2,989
|
-8,777
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
4,772
|
4,866
|
5,265
|
4,539
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
15.6
|
15.8
|
17.1
|
13.6
|