|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2
|
-1
|
-1
|
-1
|
-1
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
3
|
3
|
3
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
7
|
6
|
5
|
4
|
4
|
5
|
3
|
3
|
5
|
4
|
5
|
4
|
6
|
12
|
7
|
7
|
9
|
|
営業キャッシュフロー
|
45
|
46
|
46
|
41
|
71
|
47
|
14
|
81
|
46
|
35
|
86
|
71
|
102
|
-18
|
108
|
91
|
62
|
22
|
83
|
66
|
38
|
27
|
54
|
87
|
126
|
16
|
-
|
125
|
82
|
19
|
79
|
125
|
73
|
46
|
87
|
56
|
150
|
9
|
92
|
113
|
157
|
115
|
61
|
185
|
171
|
196
|
209
|
219
|
144
|
1
|
153
|
232
|
84
|
56
|
112
|
123
|
-67
|
363
|
285
|
272
|
106
|
|
資本的支出
|
-4
|
-8
|
-10
|
-13
|
-8
|
-9
|
-12
|
-12
|
-13
|
-9
|
-10
|
-10
|
-12
|
-7
|
-13
|
-16
|
-10
|
-15
|
-15
|
-13
|
-12
|
-9
|
-10
|
-22
|
-12
|
-5
|
-7
|
-14
|
-12
|
-9
|
-14
|
-15
|
-22
|
-11
|
-13
|
-25
|
-25
|
-18
|
-18
|
-12
|
-14
|
-6
|
-10
|
-6
|
-13
|
-9
|
-9
|
-18
|
-18
|
-10
|
-8
|
-7
|
-4
|
-3
|
-6
|
-6
|
-11
|
-9
|
-15
|
-15
|
-11
|
|
投資キャッシュフロー
|
414
|
-302
|
-206
|
-887
|
148
|
8
|
-332
|
-209
|
-840
|
-238
|
-668
|
-7
|
-111
|
-287
|
-151
|
-331
|
-664
|
25
|
-428
|
-172
|
-758
|
-413
|
-357
|
61
|
-795
|
-229
|
-
|
-90
|
-333
|
-80
|
-4
|
-458
|
-1,211
|
-271
|
-545
|
-515
|
-1,671
|
231
|
-2,705
|
-671
|
-1,348
|
-1,087
|
-582
|
-396
|
-2,173
|
-815
|
-1,706
|
-389
|
-937
|
-42
|
-398
|
-145
|
-690
|
158
|
-1,115
|
-589
|
-1,719
|
663
|
-1,998
|
-2,143
|
-2,143
|
|
配当金の支払額
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
14
|
14
|
15
|
15
|
15
|
17
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
30
|
32
|
32
|
40
|
|
自己株式の取得による支出
|
2
|
2
|
2
|
1
|
1
|
2
|
5
|
0
|
14
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
5
|
0
|
0
|
2
|
12
|
0
|
0
|
2
|
4
|
0
|
10
|
0
|
5
|
0
|
20
|
50
|
4
|
0
|
0
|
0
|
59
|
0
|
0
|
4
|
4
|
0
|
0
|
1
|
22
|
9
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
15
|
0
|
1
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
1
|
0
|
1
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
11
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
1
|
13
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
9
|
0
|
0
|
1
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
0
|
188
|
0
|
|
財務キャッシュフロー
|
-950
|
272
|
202
|
1,078
|
925
|
-651
|
-698
|
26
|
1,618
|
763
|
-348
|
876
|
650
|
-1,000
|
-454
|
675
|
1,168
|
-801
|
320
|
123
|
508
|
164
|
329
|
-64
|
1,021
|
-156
|
-
|
-149
|
1,417
|
-727
|
-534
|
844
|
1,826
|
40
|
242
|
-25
|
2,395
|
-491
|
3,342
|
426
|
2,668
|
1,666
|
1,777
|
886
|
5,087
|
-1,910
|
-3,075
|
63
|
339
|
2,005
|
460
|
99
|
2,205
|
1,200
|
-926
|
2,725
|
2,957
|
1,135
|
2,098
|
-284
|
966
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-78
|
354
|
270
|
257
|
95
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.9
|
48.0
|
31.8
|
29.3
|
10.7
|