|
(単位:百万ドル)
|
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
|
1Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
32
|
31
|
33
|
39
|
38
|
36
|
53
|
43
|
42
|
44
|
42
|
39
|
40
|
41
|
46
|
42
|
44
|
45
|
48
|
47
|
46
|
46
|
54
|
48
|
48
|
51
|
54
|
53
|
55
|
58
|
65
|
64
|
64
|
65
|
65
|
65
|
67
|
66
|
93
|
71
|
70
|
73
|
107
|
84
|
81
|
74
|
118
|
101
|
95
|
99
|
148
|
113
|
114
|
115
|
170
|
134
|
132
|
141
|
195
|
159
|
158
|
156
|
207
|
|
営業キャッシュフロー
|
298
|
525
|
425
|
704
|
599
|
698
|
181
|
603
|
656
|
411
|
16
|
224
|
364
|
19
|
372
|
437
|
584
|
407
|
60
|
298
|
334
|
471
|
207
|
481
|
981
|
797
|
646
|
898
|
1,366
|
699
|
1,466
|
611
|
633
|
1,077
|
834
|
800
|
787
|
826
|
987
|
635
|
867
|
1,315
|
1,421
|
1,187
|
1,686
|
1,148
|
2,658
|
415
|
1,469
|
857
|
2,270
|
2,292
|
2,583
|
1,555
|
2,325
|
1,392
|
2,385
|
2,575
|
925
|
1,571
|
2,634
|
2,828
|
1,686
|
|
資本的支出
|
-37
|
-36
|
-24
|
-57
|
-55
|
-73
|
-37
|
-39
|
-45
|
-41
|
-49
|
-51
|
-
|
-
|
-48
|
-65
|
-65
|
-63
|
-49
|
-64
|
-51
|
-51
|
-68
|
-47
|
-50
|
-88
|
-64
|
-77
|
-80
|
-124
|
-203
|
-121
|
-133
|
-165
|
-133
|
-118
|
-93
|
-97
|
-102
|
-71
|
-87
|
-162
|
-121
|
-204
|
-137
|
-206
|
-144
|
-210
|
-210
|
-223
|
-287
|
-255
|
-255
|
-309
|
-229
|
-257
|
-297
|
-407
|
-381
|
-510
|
-584
|
-785
|
-646
|
|
投資キャッシュフロー
|
-138
|
-15
|
-79
|
45
|
252
|
492
|
-4,157
|
-259
|
-281
|
37
|
253
|
-61
|
-34
|
57
|
153
|
-69
|
-192
|
-53
|
-50
|
-90
|
-84
|
-57
|
-109
|
-5
|
-322
|
11
|
-367
|
-1,281
|
-349
|
-529
|
1,352
|
22
|
-674
|
-129
|
-66
|
-129
|
-162
|
-86
|
-162
|
165
|
8
|
-141
|
-216
|
-219
|
-194
|
-587
|
-138
|
-413
|
-616
|
-190
|
-299
|
-322
|
-425
|
-489
|
-447
|
-149
|
-660
|
-1,071
|
-897
|
221
|
-1,967
|
-139
|
-780
|
|
配当金の支払額
|
93
|
93
|
93
|
93
|
105
|
106
|
104
|
104
|
115
|
111
|
108
|
108
|
120
|
120
|
120
|
122
|
121
|
122
|
122
|
123
|
123
|
119
|
115
|
113
|
108
|
108
|
108
|
108
|
107
|
107
|
106
|
105
|
199
|
195
|
192
|
189
|
196
|
194
|
192
|
193
|
202
|
200
|
201
|
202
|
219
|
216
|
214
|
211
|
225
|
223
|
220
|
219
|
268
|
268
|
266
|
266
|
331
|
337
|
326
|
325
|
349
|
400
|
365
|
|
自己株式の取得による支出
|
99
|
150
|
150
|
118
|
25
|
175
|
200
|
200
|
500
|
516
|
48
|
100
|
50
|
47
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
700
|
625
|
900
|
196
|
171
|
130
|
282
|
375
|
385
|
782
|
2,500
|
1,250
|
751
|
750
|
625
|
528
|
500
|
200
|
199
|
200
|
50
|
-
|
-
|
1,500
|
1,500
|
1,803
|
1,800
|
1,000
|
1,500
|
250
|
800
|
439
|
700
|
700
|
820
|
861
|
1,442
|
1,318
|
1,670
|
1,056
|
851
|
337
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-193
|
-215
|
-230
|
-166
|
1,606
|
-250
|
-302
|
-261
|
-609
|
-582
|
-138
|
-141
|
-130
|
-110
|
-92
|
-59
|
-119
|
-78
|
-83
|
-69
|
-744
|
1,809
|
-1,933
|
-968
|
-301
|
-230
|
-194
|
1,836
|
-683
|
-438
|
-1,029
|
-2,562
|
-1,455
|
-882
|
-1,016
|
-747
|
-727
|
-625
|
-530
|
1,172
|
-1,806
|
-173
|
-343
|
-883
|
-1,731
|
-1,634
|
-2,252
|
-1,936
|
-1,228
|
-1,627
|
-418
|
-928
|
-720
|
-966
|
-1,157
|
-1,022
|
-522
|
-1,769
|
-1,786
|
-1,903
|
-1,457
|
-831
|
-931
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
544
|
1,061
|
2,050
|
2,043
|
1,040
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.6
|
14.9
|
28.1
|
30.0
|
14.8
|