|
(単位:百万ドル)
|
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
|
|
減価償却費
|
5
|
5
|
6
|
7
|
7
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
4
|
4
|
4
|
4
|
2
|
3
|
3
|
4
|
3
|
3
|
-
|
4
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
7
|
9
|
8
|
8
|
15
|
9
|
12
|
11
|
12
|
10
|
13
|
10
|
2
|
6
|
9
|
10
|
8
|
10
|
11
|
|
営業キャッシュフロー
|
-
|
6
|
51
|
31
|
-10
|
49
|
95
|
58
|
56
|
74
|
98
|
80
|
39
|
59
|
135
|
46
|
4
|
88
|
111
|
90
|
42
|
43
|
107
|
78
|
60
|
78
|
83
|
47
|
19
|
14
|
68
|
52
|
33
|
87
|
122
|
28
|
-38
|
125
|
107
|
31
|
101
|
286
|
124
|
120
|
-18
|
69
|
-106
|
-172
|
-133
|
-107
|
421
|
-256
|
317
|
361
|
69
|
746
|
-224
|
302
|
276
|
28
|
107
|
-83
|
71
|
|
資本的支出
|
-
|
-5
|
-6
|
-6
|
-11
|
-9
|
-10
|
-5
|
-8
|
-8
|
-4
|
-6
|
-6
|
-9
|
-8
|
-6
|
-7
|
-5
|
-5
|
-6
|
-8
|
-4
|
-6
|
-4
|
-4
|
-7
|
-5
|
-5
|
-6
|
-7
|
-6
|
-8
|
-9
|
-8
|
-13
|
-11
|
-11
|
-9
|
-14
|
-16
|
-12
|
-16
|
-15
|
-11
|
-10
|
-5
|
-30
|
-16
|
-17
|
-28
|
-41
|
-14
|
-31
|
-20
|
-29
|
-21
|
-21
|
-30
|
-25
|
-21
|
-22
|
-14
|
-45
|
|
投資キャッシュフロー
|
-
|
-4
|
-257
|
-14
|
-11
|
-8
|
-50
|
-27
|
-8
|
-187
|
-1,091
|
-2
|
-2
|
-10
|
-8
|
-97
|
-49
|
-5
|
5
|
-5
|
-76
|
-4
|
-88
|
-63
|
-5
|
-2
|
-3
|
-5
|
-2
|
-7
|
7
|
-17
|
-9
|
4
|
-15
|
-39
|
-12
|
-4
|
-8
|
-111
|
-3,618
|
4
|
-12
|
44
|
-13
|
4
|
-35
|
-16
|
-16
|
-27
|
-227
|
-13
|
-32
|
-18
|
-29
|
-17
|
285
|
-20
|
-210
|
-55
|
-23
|
-24
|
-41
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
0
|
0
|
1
|
4
|
0
|
1
|
2
|
3
|
2
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27
|
53
|
75
|
0
|
0
|
0
|
3
|
0
|
6
|
50
|
50
|
0
|
1
|
0
|
25
|
100
|
2
|
150
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
50
|
300
|
25
|
50
|
25
|
25
|
25
|
0
|
|
長期借入れによる収入
|
-
|
406
|
738
|
118
|
209
|
137
|
183
|
153
|
175
|
411
|
1,559
|
-
|
-
|
248
|
670
|
404
|
201
|
305
|
256
|
319
|
474
|
426
|
308
|
323
|
703
|
705
|
351
|
288
|
373
|
417
|
424
|
493
|
301
|
199
|
198
|
423
|
459
|
221
|
200
|
585
|
3,806
|
270
|
452
|
956
|
601
|
912
|
761
|
982
|
764
|
1,394
|
1,329
|
968
|
627
|
518
|
1,176
|
2,470
|
2,286
|
768
|
1,251
|
1,829
|
1,760
|
1,484
|
1,855
|
|
長期借入金の返済による支出
|
-
|
406
|
588
|
140
|
159
|
165
|
265
|
185
|
226
|
279
|
552
|
-
|
-
|
289
|
766
|
390
|
146
|
348
|
358
|
344
|
376
|
407
|
307
|
373
|
729
|
812
|
408
|
342
|
349
|
384
|
479
|
515
|
333
|
232
|
237
|
377
|
276
|
273
|
290
|
300
|
280
|
465
|
467
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
0
|
153
|
-22
|
45
|
-20
|
-77
|
-35
|
-38
|
147
|
969
|
-50
|
-49
|
-57
|
-103
|
23
|
51
|
-80
|
-92
|
-54
|
51
|
-72
|
5
|
-35
|
-42
|
-122
|
-79
|
-51
|
-36
|
-6
|
-50
|
-29
|
-35
|
-62
|
-151
|
19
|
30
|
-69
|
-92
|
278
|
3,434
|
-206
|
-27
|
-313
|
22
|
-121
|
99
|
167
|
173
|
136
|
106
|
88
|
-109
|
-233
|
-151
|
-255
|
-327
|
-293
|
-54
|
2
|
-111
|
14
|
1
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252
|
7
|
86
|
-96
|
27
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.6
|
0.1
|
1.5
|
-1.5
|
0.5
|