|
(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
|
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
|
|
株式報酬費用
|
10
|
10
|
17
|
12
|
10
|
7
|
14
|
8
|
8
|
9
|
18
|
6
|
8
|
10
|
13
|
13
|
11
|
15
|
11
|
14
|
13
|
17
|
16
|
12
|
12
|
15
|
20
|
14
|
14
|
15
|
18
|
14
|
17
|
16
|
20
|
7
|
11
|
20
|
18
|
14
|
53
|
40
|
26
|
29
|
26
|
26
|
28
|
25
|
22
|
9
|
22
|
12
|
10
|
11
|
19
|
17
|
15
|
18
|
27
|
25
|
28
|
28
|
|
営業キャッシュフロー
|
1,290
|
734
|
412
|
1,389
|
1,215
|
750
|
322
|
1,136
|
1,018
|
523
|
399
|
1,157
|
803
|
475
|
477
|
1,196
|
1,120
|
637
|
771
|
1,515
|
1,281
|
978
|
798
|
1,883
|
1,429
|
1,024
|
932
|
1,917
|
1,449
|
1,024
|
1,064
|
2,023
|
1,349
|
1,113
|
1,116
|
2,053
|
1,245
|
916
|
-2,720
|
-2,845
|
-1,652
|
-1,503
|
-1,359
|
-879
|
-368
|
-1,212
|
3
|
-344
|
-117
|
388
|
1,137
|
1,834
|
922
|
1,768
|
2,039
|
1,205
|
911
|
925
|
2,392
|
1,383
|
1,518
|
1,263
|
|
資本的支出
|
-670
|
-741
|
-172
|
-1,450
|
-813
|
-261
|
-267
|
-1,730
|
-167
|
-168
|
-241
|
-1,206
|
-365
|
-337
|
-353
|
-976
|
-348
|
-906
|
-942
|
-439
|
-323
|
-590
|
-330
|
-1,636
|
-450
|
-646
|
-412
|
-1,447
|
-437
|
-648
|
-574
|
-1,627
|
-583
|
-965
|
-2,129
|
-892
|
-427
|
-1,326
|
-342
|
-231
|
-1,721
|
-1,774
|
-383
|
-963
|
-487
|
-2,730
|
-491
|
-538
|
-1,181
|
-1,075
|
-697
|
-837
|
-675
|
-2,138
|
-1,319
|
-577
|
-592
|
-607
|
-851
|
-647
|
-1,506
|
-566
|
|
投資キャッシュフロー
|
-642
|
-765
|
-158
|
-1,467
|
-785
|
-236
|
-248
|
-1,208
|
-144
|
-172
|
-167
|
-1,206
|
-434
|
-249
|
-349
|
-919
|
-349
|
-890
|
-974
|
-453
|
-378
|
-673
|
-459
|
-1,714
|
-449
|
-701
|
-474
|
-1,460
|
-485
|
-670
|
-591
|
-1,501
|
-514
|
-896
|
-2,059
|
-859
|
-399
|
-1,161
|
-95
|
-196
|
-1,788
|
-3,589
|
-566
|
620
|
-8
|
-3,032
|
-75
|
-360
|
-1,300
|
-1,044
|
-465
|
-813
|
-488
|
-2,163
|
-1,221
|
-577
|
-574
|
-605
|
-586
|
-624
|
-1,506
|
-597
|
|
配当金の支払額
|
79
|
79
|
79
|
198
|
197
|
197
|
194
|
194
|
196
|
195
|
582
|
195
|
193
|
194
|
194
|
194
|
194
|
194
|
194
|
194
|
196
|
232
|
232
|
227
|
262
|
256
|
254
|
253
|
290
|
290
|
323
|
323
|
357
|
352
|
348
|
346
|
347
|
344
|
345
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
208
|
|
自己株式の取得による支出
|
209
|
10
|
-
|
-
|
-
|
166
|
-
|
-
|
-
|
21
|
113
|
25
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
367
|
916
|
485
|
709
|
230
|
69
|
83
|
153
|
247
|
218
|
295
|
692
|
263
|
274
|
42
|
156
|
12
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
1,000
|
837
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
112
|
215
|
426
|
-
|
612
|
218
|
112
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-752
|
-77
|
-230
|
171
|
-549
|
-485
|
-50
|
533
|
-1,220
|
-453
|
-203
|
287
|
-113
|
-751
|
-162
|
-357
|
-669
|
160
|
151
|
-1,012
|
-648
|
567
|
-947
|
-434
|
-1,045
|
-165
|
-615
|
-320
|
-1,069
|
-448
|
-428
|
89
|
-1,368
|
247
|
612
|
-638
|
-886
|
1,089
|
8,336
|
4,274
|
4,951
|
5,216
|
-693
|
376
|
2,050
|
1,728
|
735
|
754
|
360
|
111
|
-1,663
|
-2,677
|
-860
|
237
|
-1,420
|
-770
|
-631
|
-690
|
-521
|
-1,144
|
166
|
-1,166
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
318
|
1,541
|
736
|
12
|
697
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.5
|
24.4
|
9.0
|
0.2
|
11.3
|