|
(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
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
100
|
67
|
83
|
76
|
123
|
95
|
98
|
85
|
140
|
102
|
87
|
92
|
99
|
77
|
79
|
76
|
105
|
83
|
81
|
95
|
125
|
86
|
95
|
100
|
157
|
105
|
107
|
116
|
196
|
136
|
124
|
141
|
208
|
150
|
154
|
126
|
243
|
155
|
127
|
172
|
231
|
157
|
139
|
152
|
256
|
170
|
165
|
209
|
299
|
205
|
171
|
250
|
362
|
242
|
247
|
208
|
372
|
222
|
237
|
187
|
375
|
197
|
223
|
|
営業キャッシュフロー
|
1,205
|
723
|
2,904
|
1,441
|
1,224
|
1,195
|
4,964
|
-415
|
3,586
|
2,185
|
-298
|
1,682
|
1,053
|
1,474
|
3,396
|
1,068
|
1,408
|
1,014
|
3,200
|
2,429
|
2,269
|
1,163
|
2,797
|
3,511
|
2,318
|
1,683
|
7,203
|
-1,409
|
6,456
|
2,171
|
7,546
|
-2,577
|
8,369
|
4,007
|
941
|
2,396
|
3,234
|
5,874
|
3,150
|
6,205
|
2,943
|
10,003
|
3,127
|
6,101
|
6,005
|
5,540
|
7,580
|
3,218
|
5,319
|
6,871
|
18,549
|
-4,533
|
16,327
|
11,032
|
6,902
|
-5,193
|
1,144
|
6,746
|
13,945
|
2,369
|
5,456
|
7,188
|
5,945
|
|
資本的支出
|
-132
|
-211
|
-205
|
-
|
-213
|
-303
|
-
|
-261
|
-269
|
-196
|
-321
|
-284
|
-323
|
-302
|
-361
|
-321
|
-353
|
-363
|
-405
|
-404
|
-373
|
-343
|
-356
|
-484
|
-425
|
-388
|
-407
|
-485
|
-507
|
-418
|
-466
|
-632
|
-477
|
-483
|
-545
|
-558
|
-562
|
-415
|
-444
|
-650
|
-469
|
-451
|
-557
|
-574
|
-568
|
-562
|
-629
|
-695
|
-555
|
-657
|
-724
|
-866
|
-760
|
-829
|
-838
|
-959
|
-743
|
-853
|
-991
|
-912
|
-898
|
-886
|
-890
|
|
投資キャッシュフロー
|
-583
|
-235
|
-2,816
|
-1,705
|
-1,337
|
-221
|
-1,365
|
-1,249
|
-2,398
|
-1,005
|
-1,057
|
-4,189
|
-904
|
-114
|
-1,255
|
-816
|
-603
|
-275
|
-980
|
-676
|
-1,525
|
-1,325
|
-14,570
|
-975
|
-4,181
|
-2,232
|
-2,328
|
-614
|
-2,289
|
-1,367
|
-2,239
|
-2,704
|
-4,517
|
-2,181
|
-4,547
|
-1,140
|
-1,416
|
-5,462
|
-4,433
|
-1,388
|
-1,533
|
-2,952
|
-2,869
|
-5,178
|
-3,707
|
-5,502
|
-1,879
|
716
|
-3,673
|
-8,587
|
-847
|
-15,369
|
-11,020
|
-728
|
-2,639
|
-1,187
|
-6,340
|
-7,417
|
-5,651
|
-1,119
|
-74
|
-1,442
|
-4,558
|
|
配当金の支払額
|
-
|
-
|
139
|
136
|
135
|
174
|
172
|
170
|
168
|
218
|
217
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
626
|
615
|
651
|
625
|
620
|
635
|
839
|
900
|
991
|
818
|
785
|
490
|
543
|
791
|
1,014
|
822
|
911
|
1,026
|
1,087
|
984
|
896
|
57
|
177
|
70
|
500
|
480
|
137
|
163
|
682
|
363
|
128
|
327
|
2,650
|
500
|
500
|
850
|
3,002
|
1,499
|
600
|
399
|
1,691
|
0
|
850
|
1,709
|
1,650
|
1,250
|
1,050
|
1,050
|
2,500
|
2,500
|
1,000
|
1,000
|
2,000
|
3,000
|
1,500
|
1,500
|
3,072
|
0
|
956
|
4,972
|
3,000
|
2,545
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
747
|
0
|
0
|
1,487
|
995
|
0
|
485
|
2,486
|
2,235
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
2,485
|
0
|
0
|
1,483
|
1,342
|
0
|
0
|
3,949
|
0
|
3,964
|
0
|
2,971
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-1
|
-
|
-
|
0
|
8,897
|
6,401
|
-7
|
0
|
0
|
5,925
|
0
|
11,886
|
0
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
833
|
500
|
0
|
250
|
955
|
0
|
0
|
0
|
0
|
0
|
631
|
355
|
1,077
|
483
|
0
|
49
|
172
|
0
|
640
|
0
|
416
|
0
|
0
|
625
|
601
|
1,000
|
500
|
495
|
1,392
|
725
|
750
|
1,531
|
1,100
|
0
|
1,500
|
0
|
1,250
|
0
|
0
|
500
|
-
|
-
|
-
|
1,650
|
1,150
|
750
|
0
|
1,250
|
1,100
|
0
|
1,000
|
915
|
1,375
|
750
|
0
|
0
|
750
|
1,000
|
750
|
500
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-502
|
-425
|
-494
|
-190
|
780
|
-989
|
305
|
-2,586
|
1,044
|
-1,263
|
-1,307
|
1,997
|
1,503
|
-3,670
|
-1,516
|
-1,263
|
-573
|
-1,849
|
-1,388
|
-1,483
|
496
|
-617
|
11,951
|
409
|
1,502
|
-1,861
|
-301
|
-351
|
1,525
|
-2,337
|
-3,645
|
1,016
|
2,422
|
-1,635
|
-4,480
|
-672
|
-272
|
915
|
-56
|
-6,212
|
9,303
|
-6,279
|
-5,018
|
-1,596
|
787
|
-218
|
-4,397
|
-3,627
|
2,304
|
946
|
-3,416
|
4,392
|
13,190
|
-10,459
|
-7,104
|
-7,156
|
8,231
|
-1,196
|
-2,205
|
-8,342
|
99
|
-7,947
|
-2,765
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|