|
(単位:百万ドル)
|
1Q11
|
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
|
|
減価償却費
|
78
|
-
|
74
|
79
|
73
|
73
|
76
|
77
|
73
|
72
|
74
|
76
|
72
|
72
|
71
|
76
|
73
|
72
|
70
|
63
|
63
|
65
|
68
|
51
|
56
|
58
|
57
|
58
|
58
|
67
|
65
|
50
|
53
|
54
|
57
|
56
|
89
|
100
|
105
|
111
|
111
|
114
|
117
|
16
|
97
|
101
|
107
|
110
|
100
|
99
|
109
|
110
|
106
|
102
|
108
|
111
|
111
|
108
|
|
株式報酬費用
|
108
|
113
|
114
|
110
|
137
|
105
|
133
|
122
|
114
|
121
|
109
|
107
|
127
|
104
|
109
|
108
|
127
|
109
|
100
|
117
|
143
|
126
|
128
|
117
|
172
|
117
|
119
|
113
|
162
|
128
|
127
|
125
|
175
|
135
|
121
|
133
|
154
|
140
|
133
|
140
|
149
|
149
|
160
|
164
|
196
|
182
|
173
|
183
|
201
|
175
|
160
|
172
|
165
|
158
|
146
|
161
|
176
|
179
|
|
営業キャッシュフロー
|
-164
|
-
|
1,105
|
1,073
|
-156
|
881
|
1,236
|
873
|
-102
|
967
|
1,021
|
354
|
190
|
1,140
|
1,146
|
-
|
-206
|
732
|
1,284
|
1,271
|
-490
|
986
|
1,351
|
1,157
|
-565
|
467
|
1,060
|
1,192
|
-191
|
1,330
|
1,347
|
1,342
|
-141
|
-
|
1,265
|
523
|
-225
|
922
|
931
|
1,256
|
-938
|
1,707
|
995
|
1,979
|
-573
|
1,826
|
1,774
|
1,917
|
-422
|
1,645
|
1,760
|
1,973
|
-394
|
985
|
1,576
|
1,998
|
-408
|
1,365
|
|
資本的支出
|
-44
|
-
|
-30
|
-35
|
-83
|
-76
|
-59
|
-29
|
-41
|
-57
|
-23
|
-29
|
-18
|
-28
|
-14
|
-34
|
-15
|
-19
|
-6
|
-26
|
-98
|
-36
|
-26
|
-61
|
-30
|
-37
|
-21
|
-31
|
-19
|
-36
|
-45
|
-55
|
-33
|
-30
|
-45
|
-96
|
-58
|
-47
|
-55
|
-94
|
-52
|
-48
|
-40
|
-54
|
-48
|
-130
|
-37
|
-126
|
-147
|
-116
|
-136
|
-134
|
-81
|
-61
|
-78
|
-124
|
-64
|
-7
|
|
投資キャッシュフロー
|
-30
|
-
|
-78
|
-147
|
-15
|
-74
|
-82
|
-18
|
-487
|
-60
|
-4
|
285
|
31
|
-21
|
-285
|
-
|
133
|
-39
|
163
|
-18
|
-99
|
-6
|
-37
|
-323
|
46
|
-20
|
-269
|
55
|
-49
|
-312
|
-129
|
-97
|
-53
|
-
|
-558
|
-108
|
-118
|
-1,545
|
-444
|
93
|
-34
|
-124
|
-19
|
-77
|
-1,150
|
-285
|
-144
|
-358
|
-198
|
-302
|
-214
|
-416
|
-222
|
-281
|
-270
|
-186
|
-22
|
163
|
|
配当金の支払額
|
196
|
-
|
193
|
194
|
272
|
248
|
249
|
245
|
285
|
260
|
259
|
256
|
309
|
286
|
287
|
286
|
366
|
326
|
324
|
322
|
389
|
364
|
362
|
361
|
419
|
376
|
376
|
374
|
447
|
407
|
405
|
403
|
505
|
464
|
502
|
497
|
556
|
515
|
513
|
512
|
596
|
554
|
556
|
554
|
661
|
630
|
629
|
627
|
786
|
737
|
736
|
731
|
796
|
748
|
748
|
743
|
795
|
758
|
|
自己株式の取得による支出
|
114
|
-
|
147
|
0
|
106
|
2,548
|
129
|
102
|
262
|
1,043
|
170
|
170
|
461
|
254
|
269
|
259
|
575
|
257
|
256
|
256
|
498
|
279
|
276
|
278
|
562
|
279
|
277
|
281
|
562
|
284
|
287
|
288
|
719
|
321
|
515
|
532
|
1,788
|
7
|
109
|
7
|
657
|
1,125
|
10
|
17
|
568
|
305
|
309
|
303
|
936
|
507
|
384
|
505
|
721
|
383
|
396
|
384
|
634
|
519
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
997
|
0
|
0
|
0
|
0
|
787
|
0
|
0
|
-
|
-
|
-
|
-
|
697
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
999
|
1,246
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
2,979
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
1,000
|
0
|
|
財務キャッシュフロー
|
-1,755
|
-
|
-632
|
-166
|
-465
|
519
|
-939
|
-310
|
-393
|
158
|
-426
|
-283
|
-805
|
-1,388
|
-619
|
-
|
64
|
9
|
-336
|
-1,592
|
-748
|
-443
|
-509
|
-364
|
-547
|
-263
|
-370
|
-505
|
-180
|
-1,283
|
-620
|
-547
|
-874
|
-
|
-820
|
-472
|
-2,112
|
604
|
139
|
-1,214
|
628
|
-522
|
0
|
138
|
-591
|
-1,475
|
-629
|
408
|
-1,351
|
-1,921
|
-1,044
|
-1,126
|
-1,194
|
440
|
-735
|
-503
|
1,095
|
-641
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
924
|
1,498
|
1,874
|
-472
|
1,358
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.7
|
33.1
|
40.5
|
-10.0
|
28.3
|