|
(単位:百万ドル)
|
1Q10
|
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
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
360
|
369
|
378
|
393
|
393
|
402
|
399
|
417
|
410
|
410
|
416
|
422
|
425
|
427
|
424
|
404
|
|
営業キャッシュフロー
|
747
|
675
|
844
|
980
|
506
|
1,081
|
998
|
906
|
444
|
847
|
1,013
|
642
|
731
|
848
|
920
|
768
|
599
|
846
|
857
|
1,041
|
690
|
892
|
930
|
858
|
754
|
838
|
896
|
553
|
1,043
|
523
|
1,295
|
611
|
966
|
1,043
|
1,397
|
1,235
|
1,173
|
1,094
|
1,470
|
1,113
|
1,178
|
1,006
|
944
|
1,135
|
1,232
|
1,167
|
1,420
|
1,280
|
1,299
|
1,231
|
1,725
|
1,364
|
1,251
|
1,232
|
1,566
|
1,500
|
1,084
|
1,089
|
1,686
|
1,388
|
1,255
|
635
|
1,337
|
1,386
|
|
資本的支出
|
-331
|
-356
|
-405
|
-733
|
-390
|
-557
|
-489
|
-861
|
-469
|
-754
|
-607
|
-511
|
-491
|
-594
|
-602
|
-626
|
-475
|
-481
|
-601
|
-892
|
-598
|
-690
|
-621
|
-653
|
-425
|
-641
|
-524
|
-808
|
-441
|
-514
|
-507
|
-578
|
-368
|
-455
|
-417
|
-505
|
-353
|
-416
|
-422
|
-466
|
-381
|
-420
|
-408
|
-417
|
-306
|
-448
|
-466
|
-571
|
-331
|
-480
|
-626
|
-696
|
-443
|
-572
|
-575
|
-691
|
-524
|
-542
|
-625
|
-838
|
-719
|
-776
|
-730
|
-677
|
|
投資キャッシュフロー
|
-313
|
-306
|
-432
|
-705
|
-376
|
-555
|
-470
|
-1,186
|
-77
|
-652
|
-596
|
-952
|
-265
|
-656
|
-322
|
-984
|
-227
|
-423
|
-970
|
-563
|
-500
|
-1,074
|
-377
|
-941
|
41
|
-522
|
-412
|
-905
|
-286
|
-681
|
-112
|
-416
|
-316
|
-439
|
-832
|
-97
|
-870
|
-386
|
-473
|
-373
|
144
|
-147
|
-190
|
-456
|
-297
|
-230
|
-936
|
-414
|
-368
|
-651
|
-625
|
-487
|
-480
|
-500
|
-575
|
-732
|
-504
|
-544
|
-674
|
-883
|
-647
|
-807
|
-691
|
-706
|
|
配当金の支払額
|
93
|
91
|
91
|
97
|
96
|
132
|
126
|
126
|
125
|
145
|
145
|
143
|
143
|
153
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
129
|
129
|
127
|
131
|
131
|
129
|
127
|
157
|
262
|
258
|
249
|
266
|
263
|
278
|
258
|
499
|
1,000
|
170
|
836
|
974
|
1,000
|
1,855
|
796
|
860
|
1,111
|
606
|
577
|
39
|
48
|
203
|
551
|
701
|
1,064
|
570
|
1,016
|
1,499
|
1,195
|
1,021
|
1,067
|
863
|
971
|
581
|
247
|
563
|
402
|
1,025
|
751
|
421
|
112
|
112
|
|
長期借入れによる収入
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
600
|
300
|
0
|
0
|
800
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
600
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
2,000
|
0
|
0
|
1,000
|
1,000
|
0
|
1,000
|
0
|
500
|
0
|
0
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
600
|
0
|
0
|
300
|
|
長期借入金の返済による支出
|
17
|
54
|
32
|
10
|
524
|
46
|
25
|
10
|
413
|
42
|
26
|
27
|
413
|
42
|
324
|
1
|
209
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
18
|
500
|
360
|
0
|
30
|
36
|
6
|
87
|
85
|
8
|
142
|
4
|
4
|
3
|
2
|
2
|
552
|
2
|
2
|
1
|
9
|
601
|
|
財務キャッシュフロー
|
-470
|
-729
|
-409
|
381
|
-888
|
192
|
-1,200
|
483
|
-523
|
-180
|
-366
|
401
|
-545
|
-283
|
-621
|
217
|
-489
|
-325
|
19
|
-288
|
-298
|
59
|
-450
|
170
|
-692
|
-481
|
-447
|
352
|
-430
|
-152
|
-1,212
|
-385
|
929
|
-1,264
|
-1,222
|
-943
|
27
|
-1,043
|
-329
|
-1,303
|
-285
|
-463
|
-247
|
-448
|
-1,109
|
-906
|
-1,291
|
-806
|
-1,234
|
-1,792
|
487
|
-1,230
|
-1,438
|
-1,067
|
-587
|
-775
|
-450
|
-790
|
-606
|
-1,216
|
-402
|
-580
|
-421
|
-622
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
550
|
536
|
-141
|
607
|
709
|
|
FCFマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|