|
(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
|
130
|
119
|
123
|
122
|
126
|
131
|
135
|
-402
|
-118
|
894
|
128
|
136
|
138
|
142
|
142
|
130
|
141
|
149
|
139
|
138
|
299
|
315
|
289
|
280
|
272
|
273
|
262
|
261
|
279
|
286
|
291
|
553
|
568
|
566
|
563
|
563
|
574
|
553
|
530
|
537
|
534
|
553
|
555
|
558
|
568
|
592
|
557
|
557
|
534
|
581
|
567
|
563
|
571
|
587
|
561
|
571
|
568
|
586
|
607
|
608
|
618
|
629
|
614
|
|
株式報酬費用
|
16
|
10
|
34
|
19
|
18
|
1
|
34
|
-88
|
-19
|
160
|
36
|
21
|
20
|
21
|
42
|
25
|
24
|
22
|
48
|
44
|
46
|
28
|
76
|
43
|
39
|
38
|
61
|
38
|
39
|
36
|
141
|
66
|
54
|
61
|
93
|
59
|
56
|
53
|
82
|
59
|
52
|
51
|
83
|
55
|
51
|
48
|
83
|
57
|
44
|
49
|
89
|
56
|
56
|
58
|
83
|
60
|
53
|
51
|
90
|
59
|
54
|
55
|
91
|
|
営業キャッシュフロー
|
506
|
464
|
469
|
237
|
467
|
538
|
313
|
297
|
525
|
557
|
225
|
317
|
446
|
727
|
355
|
413
|
439
|
539
|
286
|
228
|
538
|
678
|
463
|
-
|
834
|
705
|
315
|
725
|
384
|
1,126
|
320
|
697
|
542
|
1,306
|
245
|
782
|
932
|
1,371
|
713
|
483
|
862
|
1,481
|
1,533
|
1,188
|
975
|
951
|
674
|
444
|
-
|
973
|
399
|
185
|
1,081
|
1,325
|
855
|
514
|
1,297
|
1,178
|
693
|
164
|
1,219
|
1,354
|
657
|
|
資本的支出
|
-101
|
-208
|
-80
|
-114
|
-128
|
-195
|
-104
|
-111
|
-99
|
-174
|
-81
|
-117
|
-142
|
-183
|
-99
|
-115
|
-125
|
-253
|
-105
|
-147
|
-135
|
-209
|
-134
|
-124
|
-147
|
-288
|
-112
|
-160
|
-195
|
-260
|
-178
|
-213
|
-197
|
-307
|
-167
|
-195
|
-237
|
-358
|
-173
|
-222
|
-202
|
-213
|
-246
|
-253
|
-267
|
-465
|
-188
|
-227
|
-243
|
-315
|
-208
|
-181
|
-191
|
-294
|
-116
|
-134
|
-179
|
-296
|
-105
|
-129
|
-174
|
-352
|
-108
|
|
投資キャッシュフロー
|
-407
|
179
|
-568
|
-457
|
193
|
-209
|
-252
|
26
|
-419
|
-250
|
391
|
23
|
-119
|
-608
|
-267
|
-231
|
-232
|
-218
|
368
|
-8,197
|
-174
|
-315
|
-145
|
-
|
-148
|
-351
|
48
|
-203
|
-381
|
-347
|
-15,315
|
-225
|
242
|
-531
|
299
|
-269
|
-330
|
-441
|
-287
|
-255
|
-363
|
-327
|
-430
|
-433
|
-323
|
-694
|
-686
|
-304
|
-
|
-2,005
|
-291
|
-233
|
-329
|
137
|
-233
|
-1,056
|
-288
|
-
|
204
|
-192
|
-336
|
-494
|
-183
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
210
|
239
|
238
|
-
|
245
|
246
|
246
|
-
|
252
|
253
|
268
|
-
|
264
|
264
|
261
|
-
|
271
|
270
|
271
|
-
|
281
|
282
|
286
|
-
|
275
|
275
|
275
|
-
|
302
|
298
|
299
|
-
|
299
|
|
自己株式の取得による支出
|
99
|
200
|
836
|
220
|
215
|
227
|
399
|
600
|
250
|
249
|
299
|
56
|
50
|
43
|
189
|
24
|
187
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
220
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
0
|
0
|
0
|
750
|
0
|
0
|
250
|
250
|
|
長期借入れによる収入
|
-
|
-
|
991
|
0
|
0
|
0
|
1,488
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,164
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
1,054
|
0
|
10,408
|
0
|
2,250
|
1,372
|
713
|
751
|
0
|
0
|
2,224
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
7
|
3
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
3
|
-
|
-
|
750
|
1
|
2,189
|
0
|
1,791
|
0
|
0
|
1,833
|
890
|
1,273
|
453
|
452
|
2,977
|
862
|
303
|
2
|
3,406
|
953
|
267
|
1,731
|
1
|
3,113
|
-
|
-
|
303
|
500
|
528
|
1
|
1,187
|
439
|
-
|
-
|
-
|
0
|
875
|
1
|
333
|
580
|
-
|
|
財務キャッシュフロー
|
-179
|
-267
|
135
|
-292
|
-253
|
-307
|
959
|
-682
|
-334
|
-314
|
-379
|
-122
|
-331
|
-138
|
-298
|
-124
|
-279
|
-106
|
6,033
|
1,359
|
-725
|
-477
|
-145
|
-
|
-700
|
-485
|
-955
|
-906
|
13,294
|
-456
|
1,938
|
-373
|
-616
|
-1,007
|
-734
|
-798
|
-768
|
-923
|
-413
|
1,623
|
20
|
-1,208
|
-592
|
-301
|
-1,271
|
-1,142
|
-327
|
1,131
|
-
|
-549
|
-534
|
-
|
-1,794
|
-997
|
-862
|
1,705
|
1,120
|
-
|
-1,928
|
-39
|
-841
|
-809
|
-302
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
588
|
35
|
1,045
|
1,002
|
549
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
11.4
|
0.7
|
19.0
|
17.0
|
10.5
|