|
(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
|
16
|
21
|
24
|
25
|
24
|
25
|
25
|
26
|
28
|
18
|
25
|
35
|
25
|
11
|
20
|
36
|
28
|
18
|
23
|
35
|
30
|
18
|
27
|
38
|
31
|
19
|
30
|
44
|
35
|
23
|
31
|
45
|
37
|
28
|
32
|
48
|
39
|
46
|
79
|
97
|
104
|
73
|
86
|
100
|
83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
637
|
554
|
2,031
|
1,822
|
495
|
217
|
1,873
|
762
|
35
|
1,028
|
465
|
1,843
|
-558
|
3,589
|
632
|
245
|
627
|
1,754
|
-583
|
629
|
1,887
|
982
|
-130
|
991
|
-561
|
2,372
|
158
|
1,330
|
1,471
|
1,676
|
308
|
1,119
|
1,551
|
1,371
|
-745
|
934
|
1,775
|
-444
|
4,628
|
-24
|
425
|
2,408
|
-33
|
3,336
|
-218
|
4,807
|
-188
|
3,965
|
3,770
|
3,534
|
118
|
3,730
|
2,407
|
2,376
|
-990
|
845
|
1,534
|
775
|
746
|
914
|
1,497
|
2,582
|
|
資本的支出
|
-263
|
-58
|
-48
|
-56
|
-72
|
-48
|
-21
|
-40
|
-56
|
-28
|
-56
|
-109
|
-51
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-99
|
-76
|
-139
|
-128
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
453
|
-1,071
|
-2,275
|
-2,664
|
-5,899
|
-6,988
|
-2,255
|
-2,844
|
1,825
|
-3,811
|
1,459
|
-3,250
|
1,774
|
-4,223
|
-1,665
|
-1,877
|
54
|
-575
|
783
|
-122
|
-1,300
|
-999
|
-1,781
|
-273
|
-432
|
1,804
|
-706
|
-1,851
|
-586
|
-2,166
|
203
|
-1,766
|
-1,170
|
-2,214
|
-477
|
-2,330
|
-6,593
|
17,748
|
-19,515
|
7,546
|
-2,118
|
-29,565
|
3,119
|
-10,144
|
-12,897
|
-12,134
|
-34
|
-10,771
|
-8,404
|
-10,763
|
-2,050
|
11,567
|
8,348
|
4,993
|
5,903
|
24,149
|
-3,494
|
-7,960
|
-1,631
|
-7,705
|
-3,635
|
-4,792
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
158
|
916
|
465
|
344
|
286
|
200
|
375
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
506
|
610
|
0
|
500
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
500
|
750
|
500
|
750
|
|
長期借入れによる収入
|
-
|
0
|
999
|
1,000
|
0
|
11
|
1,058
|
14
|
756
|
499
|
10
|
1,130
|
1,499
|
1,525
|
2,407
|
0
|
1,598
|
1,505
|
18
|
999
|
1,249
|
6
|
-
|
-
|
0
|
850
|
3,947
|
703
|
850
|
3,383
|
7
|
1,748
|
15
|
999
|
2,015
|
18
|
3,620
|
1,431
|
24,288
|
1,508
|
774
|
74
|
1,299
|
2,034
|
1,293
|
102
|
66
|
877
|
2,518
|
12,316
|
35,029
|
5,855
|
7,288
|
2,771
|
8,130
|
74
|
6,171
|
8,424
|
552
|
28,090
|
22,265
|
18,848
|
|
長期借入金の返済による支出
|
1
|
253
|
127
|
265
|
1,470
|
328
|
9
|
188
|
4,341
|
574
|
766
|
7
|
502
|
359
|
523
|
1,517
|
1,222
|
650
|
2
|
1,264
|
192
|
975
|
1,137
|
1,871
|
1,565
|
1,276
|
4,645
|
626
|
1,713
|
469
|
41
|
1,003
|
801
|
688
|
1,103
|
2,293
|
863
|
5,006
|
782
|
25,130
|
1,755
|
611
|
3,032
|
1,514
|
1,327
|
2,086
|
1,699
|
4,132
|
1,160
|
306
|
8,444
|
30,708
|
10,457
|
5,409
|
7,750
|
4,492
|
4,506
|
10,049
|
3,669
|
15,817
|
25,015
|
18,583
|
|
財務キャッシュフロー
|
-1,501
|
448
|
59
|
1,428
|
7,022
|
6,711
|
90
|
1,897
|
-2,224
|
3,033
|
-2,465
|
1,288
|
-1,126
|
330
|
1,088
|
1,860
|
-1,112
|
-871
|
-526
|
115
|
-428
|
948
|
978
|
-883
|
1,352
|
-3,212
|
645
|
-503
|
-1,196
|
505
|
-483
|
589
|
-281
|
1,677
|
207
|
1,125
|
5,135
|
-1,114
|
32,170
|
-2,673
|
-2,396
|
8,917
|
10,178
|
1,233
|
6,385
|
7,795
|
9,049
|
797
|
3,746
|
6,425
|
17,107
|
-21,883
|
-10,933
|
-6,557
|
-572
|
-19,100
|
721
|
7,313
|
3,288
|
6,071
|
-2,461
|
1,735
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|