|
(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
|
4Q25
|
|
営業キャッシュフロー
|
7,117
|
9,756
|
8,340
|
8,150
|
5,035
|
7,757
|
8,720
|
8,268
|
5,957
|
9,314
|
9,487
|
6,728
|
7,531
|
9,617
|
11,239
|
10,431
|
7,139
|
7,665
|
8,353
|
7,474
|
10,169
|
8,737
|
9,520
|
10,504
|
7,419
|
5,411
|
4,799
|
5,086
|
1,681
|
8,237
|
7,303
|
8,084
|
6,648
|
9,785
|
9,811
|
8,095
|
7,081
|
8,755
|
10,912
|
8,998
|
8,824
|
14,728
|
8,920
|
9,296
|
9,694
|
10,744
|
10,724
|
8,377
|
6,821
|
10,844
|
10,534
|
8,942
|
8,289
|
9,731
|
10,778
|
8,677
|
7,084
|
9,485
|
9,911
|
10,432
|
7,782
|
8,975
|
11,266
|
9,114
|
|
資本的支出
|
-3,456
|
-4,229
|
-4,158
|
-4,615
|
-4,363
|
-4,555
|
-3,628
|
-3,698
|
-3,565
|
-3,865
|
-3,885
|
-4,860
|
-3,602
|
-4,014
|
-4,191
|
-4,797
|
-4,150
|
-4,344
|
-4,130
|
-4,567
|
-3,665
|
-4,488
|
-4,387
|
-5,235
|
-3,387
|
-3,886
|
-4,125
|
-5,661
|
-3,067
|
-3,944
|
-4,271
|
-5,965
|
-4,552
|
-3,286
|
-4,188
|
-4,632
|
-4,268
|
-3,699
|
-4,365
|
-
|
-5,274
|
-4,576
|
-4,318
|
-4,024
|
-4,494
|
-4,222
|
-5,145
|
-6,425
|
-5,821
|
-4,670
|
-5,320
|
-7,276
|
-5,958
|
-4,112
|
-4,094
|
-4,603
|
-4,376
|
-3,695
|
-3,948
|
-5,071
|
-4,145
|
-3,808
|
-4,310
|
-4,748
|
|
投資キャッシュフロー
|
-3,656
|
-1,953
|
-4,550
|
-4,895
|
-4,375
|
-5,497
|
-3,540
|
-3,838
|
-3,673
|
-3,911
|
-7,841
|
-5,077
|
-3,599
|
-4,236
|
-2,188
|
-4,810
|
-4,531
|
-1,815
|
-4,084
|
-5,426
|
-13,176
|
-6,995
|
-4,425
|
-5,447
|
-3,436
|
6,089
|
-5,192
|
-8,444
|
-4,833
|
-5,050
|
-3,818
|
-5,671
|
-5,285
|
-3,443
|
-4,408
|
-4,798
|
-4,803
|
-3,786
|
-3,568
|
-5,424
|
-6,980
|
-5,144
|
-6,345
|
-5,043
|
-49,653
|
-4,748
|
-2,617
|
-10,135
|
-7,995
|
-6,661
|
-8,664
|
-5,342
|
-6,110
|
-4,090
|
-5,408
|
-7,824
|
-5,245
|
-3,865
|
-4,003
|
-5,561
|
-3,752
|
-3,438
|
-4,490
|
-4,980
|
|
配当金の支払額
|
1,347
|
1,343
|
1,344
|
1,378
|
1,379
|
1,380
|
1,380
|
1,416
|
1,291
|
1,296
|
1,300
|
1,343
|
1,472
|
1,474
|
1,474
|
1,516
|
1,517
|
2,066
|
2,070
|
2,150
|
2,153
|
2,113
|
2,107
|
2,165
|
2,302
|
2,303
|
2,303
|
2,354
|
2,354
|
2,356
|
2,357
|
2,405
|
2,407
|
2,438
|
2,438
|
2,489
|
2,489
|
2,492
|
2,493
|
2,542
|
2,547
|
2,543
|
2,546
|
2,596
|
2,601
|
2,597
|
2,599
|
2,648
|
2,654
|
2,724
|
2,688
|
2,739
|
2,744
|
2,743
|
2,744
|
2,794
|
2,796
|
2,802
|
2,801
|
2,850
|
2,856
|
2,856
|
2,857
|
2,912
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
153
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
5,000
|
74
|
60
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
6,440
|
0
|
70
|
4,550
|
-
|
-
|
-
|
-
|
500
|
-1
|
48,667
|
0
|
16,952
|
3,293
|
1,330
|
9,392
|
6,497
|
0
|
0
|
170
|
-
|
-
|
-
|
4,812
|
13,054
|
2,955
|
5,906
|
5,792
|
1,956
|
2,628
|
1,348
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,433
|
-6,079
|
-3,157
|
-1,981
|
6,679
|
-10,027
|
-1,096
|
-1,392
|
-9,737
|
-1,311
|
-1,933
|
-8,272
|
-1,550
|
-9,068
|
45,871
|
-8,803
|
-53,229
|
-2,981
|
-2,827
|
1,332
|
-3,205
|
-3,120
|
-4,228
|
-4,462
|
-2,607
|
-14,489
|
3,977
|
-203
|
4,579
|
-2,911
|
-3,581
|
-4,821
|
-1,316
|
-6,549
|
-4,556
|
-2,956
|
-2,657
|
-5,386
|
-6,258
|
-3,863
|
2,563
|
-8,795
|
-1,505
|
9,062
|
27,956
|
-11,406
|
-3,081
|
-5,192
|
245
|
-4,082
|
-1,616
|
-3,076
|
-2,383
|
-3,203
|
-6,055
|
-3,016
|
-1,428
|
-5,634
|
-4,415
|
-5,623
|
-5,893
|
-4,378
|
-2,551
|
7,209
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,361
|
3,637
|
5,167
|
6,956
|
4,366
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.0
|
10.9
|
15.0
|
20.6
|
12.0
|