|
(単位:百万ドル)
|
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
|
2Q26
|
3Q26
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
93
|
92
|
91
|
92
|
96
|
99
|
95
|
109
|
99
|
97
|
98
|
95
|
95
|
97
|
101
|
|
株式報酬費用
|
8
|
14
|
11
|
10
|
12
|
12
|
10
|
6
|
13
|
14
|
25
|
14
|
17
|
14
|
13
|
14
|
15
|
19
|
11
|
21
|
20
|
14
|
19
|
-10
|
8
|
9
|
9
|
8
|
8
|
9
|
9
|
11
|
11
|
7
|
3
|
11
|
10
|
10
|
8
|
30
|
16
|
14
|
10
|
22
|
2
|
11
|
12
|
-1
|
23
|
36
|
9
|
10
|
-3
|
6
|
15
|
12
|
20
|
9
|
6
|
5
|
19
|
13
|
16
|
|
営業キャッシュフロー
|
108
|
210
|
623
|
412
|
315
|
175
|
289
|
273
|
323
|
154
|
303
|
630
|
166
|
391
|
386
|
614
|
233
|
184
|
322
|
740
|
66
|
251
|
377
|
543
|
336
|
216
|
342
|
337
|
141
|
284
|
421
|
111
|
94
|
167
|
494
|
369
|
207
|
220
|
479
|
936
|
284
|
256
|
528
|
398
|
139
|
122
|
490
|
424
|
263
|
34
|
405
|
292
|
443
|
411
|
676
|
484
|
268
|
485
|
592
|
345
|
120
|
210
|
564
|
|
資本的支出
|
-130
|
-83
|
-137
|
-119
|
-96
|
-65
|
-79
|
-98
|
-99
|
-82
|
-109
|
-170
|
-182
|
-152
|
-139
|
-132
|
-112
|
-91
|
-117
|
-154
|
-108
|
-69
|
-103
|
-151
|
-118
|
-1
|
-41
|
-84
|
-43
|
-81
|
-53
|
-76
|
-87
|
-48
|
-103
|
-117
|
-107
|
-78
|
-82
|
-105
|
-146
|
-137
|
-115
|
-110
|
-155
|
-103
|
-107
|
-101
|
-126
|
-63
|
-79
|
-95
|
-144
|
-71
|
-96
|
-79
|
-133
|
-83
|
-89
|
-86
|
-147
|
-72
|
-96
|
|
投資キャッシュフロー
|
-7
|
-78
|
268
|
-93
|
-150
|
-63
|
-389
|
-464
|
-366
|
-82
|
-4,854
|
-165
|
-178
|
-128
|
-138
|
-71
|
331
|
-99
|
-101
|
-174
|
-106
|
-63
|
2,493
|
-129
|
371
|
-98
|
-39
|
-301
|
-39
|
-328
|
-136
|
-75
|
-39
|
-5,164
|
-102
|
138
|
-108
|
67
|
-20
|
-94
|
-143
|
-128
|
-12
|
-59
|
-155
|
-90
|
-99
|
-92
|
-124
|
-59
|
-79
|
-95
|
-139
|
-66
|
-92
|
-80
|
-287
|
-80
|
-92
|
-85
|
502
|
-35
|
-97
|
|
配当金の支払額
|
88
|
87
|
100
|
97
|
94
|
95
|
99
|
99
|
97
|
97
|
101
|
104
|
104
|
105
|
105
|
105
|
105
|
106
|
106
|
107
|
107
|
107
|
108
|
109
|
109
|
109
|
109
|
86
|
83
|
88
|
86
|
84
|
83
|
83
|
86
|
103
|
103
|
103
|
103
|
103
|
103
|
103
|
134
|
132
|
132
|
149
|
149
|
149
|
150
|
158
|
157
|
157
|
157
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
|
自己株式の取得による支出
|
100
|
100
|
462
|
162
|
-
|
-
|
16
|
252
|
75
|
163
|
6
|
0
|
30
|
69
|
0
|
0
|
0
|
0
|
35
|
14
|
-
|
-
|
-
|
-
|
85
|
84
|
424
|
405
|
300
|
280
|
280
|
107
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
50
|
0
|
0
|
0
|
50
|
100
|
0
|
0
|
-
|
-
|
-
|
-
|
64
|
0
|
0
|
0
|
15
|
0
|
0
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
38
|
250
|
2
|
2
|
2
|
345
|
7
|
8
|
16
|
17
|
877
|
1,162
|
2
|
43
|
20
|
500
|
1,486
|
2
|
3
|
2
|
2
|
252
|
2,266
|
3
|
554
|
1
|
506
|
2
|
2
|
2
|
165
|
72
|
-
|
-
|
455
|
455
|
205
|
5
|
455
|
281
|
133
|
1,748
|
430
|
202
|
23
|
5
|
13
|
5
|
10
|
255
|
442
|
4
|
504
|
256
|
6
|
1,005
|
14
|
255
|
4
|
6
|
18
|
1,004
|
4
|
|
財務キャッシュフロー
|
-217
|
-428
|
-555
|
-234
|
-42
|
-492
|
-9
|
-309
|
53
|
286
|
4,798
|
-1,005
|
22
|
-264
|
-198
|
-596
|
-614
|
-97
|
-201
|
-520
|
14
|
-147
|
-2,452
|
-52
|
-738
|
656
|
-1,027
|
-463
|
-108
|
-124
|
-238
|
-39
|
-110
|
5,366
|
-552
|
-556
|
-271
|
-161
|
-554
|
-386
|
-260
|
-501
|
-504
|
-346
|
5
|
-30
|
-384
|
-331
|
-155
|
-3
|
-298
|
-178
|
-308
|
-377
|
-567
|
-407
|
70
|
-496
|
-490
|
-244
|
7
|
-828
|
-462
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
503
|
260
|
-27
|
138
|
468
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.7
|
9.4
|
-1.0
|
4.7
|
16.8
|