|
(単位:百万ドル)
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q17
|
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
|
|
減価償却費
|
615
|
553
|
687
|
573
|
673
|
621
|
564
|
631
|
786
|
612
|
611
|
537
|
591
|
591
|
612
|
608
|
621
|
596
|
628
|
567
|
651
|
507
|
498
|
541
|
-
|
599
|
549
|
560
|
578
|
566
|
546
|
564
|
516
|
465
|
487
|
481
|
464
|
461
|
457
|
446
|
444
|
451
|
436
|
486
|
489
|
533
|
516
|
478
|
430
|
415
|
438
|
451
|
422
|
401
|
422
|
861
|
823
|
789
|
761
|
626
|
635
|
606
|
659
|
|
株式報酬費用
|
391
|
407
|
430
|
400
|
383
|
341
|
354
|
337
|
369
|
306
|
302
|
272
|
240
|
309
|
347
|
353
|
339
|
369
|
308
|
367
|
396
|
376
|
330
|
395
|
-
|
372
|
352
|
400
|
402
|
392
|
393
|
399
|
392
|
403
|
389
|
374
|
404
|
395
|
384
|
391
|
399
|
438
|
436
|
463
|
424
|
453
|
477
|
477
|
479
|
496
|
601
|
623
|
633
|
661
|
802
|
811
|
800
|
827
|
921
|
945
|
948
|
1,055
|
934
|
|
営業キャッシュフロー
|
3,232
|
1,667
|
2,609
|
2,979
|
2,824
|
2,333
|
3,101
|
2,969
|
3,088
|
2,465
|
3,349
|
3,094
|
3,986
|
2,649
|
2,873
|
3,198
|
3,612
|
2,491
|
2,883
|
3,040
|
4,138
|
2,766
|
3,922
|
3,064
|
-
|
2,730
|
-
|
3,373
|
-
|
3,080
|
4,070
|
2,416
|
4,100
|
3,763
|
3,797
|
4,329
|
3,942
|
3,587
|
3,800
|
4,237
|
3,802
|
4,096
|
2,974
|
3,880
|
4,504
|
3,427
|
2,461
|
3,661
|
3,677
|
3,962
|
4,739
|
5,219
|
5,966
|
2,371
|
808
|
3,971
|
3,730
|
3,661
|
2,241
|
4,057
|
4,234
|
3,212
|
1,822
|
|
資本的支出
|
-309
|
-326
|
-326
|
-278
|
-244
|
-265
|
-284
|
-281
|
-296
|
-265
|
-287
|
-291
|
-317
|
-315
|
-262
|
-373
|
-325
|
-285
|
-265
|
-357
|
-320
|
-262
|
-314
|
-304
|
-390
|
-275
|
-251
|
-230
|
-
|
-168
|
-211
|
-241
|
-214
|
-212
|
-261
|
-228
|
-208
|
-202
|
-189
|
-171
|
-208
|
-171
|
-187
|
-172
|
-162
|
-122
|
-110
|
-106
|
-139
|
-176
|
-170
|
-270
|
-233
|
-134
|
-170
|
-168
|
-198
|
-217
|
-210
|
-261
|
-217
|
-323
|
-283
|
|
投資キャッシュフロー
|
-698
|
-167
|
-482
|
-1,812
|
-473
|
-3,191
|
1,106
|
-4,159
|
2,429
|
-6,530
|
-666
|
-3,457
|
-1,115
|
-2,755
|
565
|
-2,948
|
-1,505
|
-2,877
|
-759
|
-2,592
|
-3,860
|
-950
|
-1,437
|
-2,364
|
-
|
-5,396
|
-
|
-1,710
|
-
|
-2,495
|
3,990
|
5,760
|
8,069
|
2,675
|
3,867
|
5,606
|
2,689
|
1,922
|
843
|
236
|
499
|
-2,710
|
182
|
-3,105
|
348
|
-1,020
|
1,051
|
653
|
869
|
-799
|
-494
|
-2,594
|
-1,220
|
952
|
2,213
|
-22,815
|
-828
|
479
|
1,022
|
505
|
-273
|
156
|
-1,306
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
329
|
322
|
322
|
432
|
425
|
744
|
743
|
905
|
918
|
914
|
896
|
974
|
974
|
973
|
974
|
1,070
|
1,069
|
1,068
|
1,065
|
1,308
|
687
|
1,308
|
1,292
|
1,463
|
-
|
1,400
|
1,461
|
1,539
|
1,600
|
1,500
|
1,500
|
1,500
|
1,479
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,600
|
1,600
|
1,600
|
1,500
|
1,600
|
1,543
|
1,560
|
1,560
|
1,593
|
1,589
|
1,580
|
1,583
|
1,615
|
1,606
|
1,592
|
1,593
|
1,627
|
1,625
|
1,617
|
1,617
|
|
自己株式の取得による支出
|
2,424
|
2,701
|
1,849
|
1,014
|
1,332
|
1,881
|
474
|
513
|
1,892
|
183
|
462
|
909
|
1,219
|
1,898
|
3,782
|
2,285
|
1,448
|
1,088
|
1,108
|
1,129
|
999
|
1,210
|
1,134
|
810
|
1,393
|
1,023
|
968
|
525
|
-
|
1,686
|
3,771
|
6,105
|
5,985
|
5,076
|
4,986
|
5,980
|
4,675
|
784
|
864
|
1,011
|
0
|
800
|
769
|
527
|
781
|
273
|
4,832
|
242
|
2,342
|
556
|
1,204
|
1,269
|
1,264
|
1,300
|
1,204
|
1,268
|
2,015
|
2,003
|
1,240
|
1,505
|
1,252
|
1,992
|
1,363
|
|
長期借入れによる収入
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
0
|
7,997
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
6,232
|
0
|
0
|
748
|
5,482
|
1,395
|
0
|
0
|
0
|
0
|
1,530
|
720
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
21,622
|
7,659
|
5,732
|
4,674
|
6,982
|
1,904
|
1,559
|
2,682
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
113
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,252
|
2
|
3
|
503
|
1
|
1
|
852
|
10
|
3,001
|
-
|
1
|
0
|
4,150
|
0
|
748
|
5,482
|
3,645
|
2,500
|
0
|
0
|
5,250
|
1,530
|
2,720
|
2,500
|
0
|
1,500
|
-
|
-
|
-
|
0
|
2,000
|
0
|
1,050
|
500
|
-
|
-
|
-
|
0
|
750
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-1,914
|
-2,285
|
-999
|
544
|
-1,324
|
-2,057
|
-393
|
-910
|
-2,179
|
-961
|
-609
|
-1,362
|
-68
|
-2,565
|
-3,353
|
652
|
-1,622
|
-1,953
|
-1,714
|
-1,375
|
2,729
|
-2,935
|
-1,929
|
1,881
|
-
|
3,618
|
-
|
-4,445
|
-
|
-1,250
|
-1,479
|
-19,081
|
-9,954
|
-6,945
|
-6,271
|
-9,541
|
-5,132
|
-8,668
|
-4,757
|
-2,602
|
-2,859
|
-2,373
|
-2,178
|
-5,219
|
-2,269
|
-3,970
|
-4,399
|
-4,097
|
-3,496
|
-2,855
|
-2,626
|
-3,495
|
-2,650
|
-3,800
|
1,079
|
14,072
|
-4,507
|
-2,784
|
-3,945
|
-5,137
|
-3,949
|
-3,863
|
-1,439
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,031
|
3,796
|
4,017
|
2,889
|
1,539
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.5
|
26.8
|
27.4
|
19.4
|
10.0
|