|
(単位:百万ドル)
|
1Q10
|
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
|
-
|
-
|
-
|
155
|
161
|
165
|
158
|
159
|
156
|
159
|
153
|
152
|
151
|
157
|
152
|
156
|
157
|
160
|
153
|
154
|
156
|
205
|
293
|
291
|
292
|
298
|
339
|
346
|
348
|
358
|
352
|
354
|
354
|
360
|
368
|
368
|
752
|
956
|
914
|
916
|
931
|
954
|
953
|
972
|
1,058
|
1,034
|
1,013
|
975
|
932
|
926
|
895
|
887
|
463
|
430
|
428
|
431
|
432
|
446
|
456
|
481
|
479
|
468
|
|
株式報酬費用
|
16
|
18
|
15
|
15
|
14
|
18
|
26
|
16
|
17
|
23
|
13
|
13
|
12
|
14
|
13
|
13
|
13
|
15
|
19
|
16
|
23
|
39
|
30
|
38
|
33
|
36
|
26
|
35
|
25
|
21
|
20
|
25
|
21
|
18
|
19
|
24
|
95
|
264
|
56
|
69
|
57
|
101
|
157
|
84
|
79
|
63
|
57
|
88
|
53
|
17
|
20
|
44
|
52
|
38
|
31
|
56
|
55
|
44
|
47
|
49
|
40
|
45
|
|
営業キャッシュフロー
|
271
|
285
|
260
|
263
|
275
|
372
|
203
|
258
|
255
|
328
|
207
|
157
|
311
|
384
|
222
|
256
|
208
|
477
|
231
|
211
|
255
|
439
|
385
|
435
|
522
|
583
|
454
|
74
|
551
|
662
|
354
|
469
|
465
|
705
|
294
|
526
|
921
|
669
|
383
|
1,230
|
1,411
|
1,418
|
836
|
1,028
|
1,833
|
1,113
|
896
|
1,024
|
878
|
1,141
|
632
|
1,087
|
1,091
|
1,525
|
206
|
546
|
641
|
782
|
457
|
382
|
1,011
|
758
|
|
資本的支出
|
-21
|
-43
|
-21
|
-30
|
-38
|
-36
|
-25
|
-43
|
-31
|
-27
|
-31
|
-29
|
-32
|
-41
|
-38
|
-40
|
-34
|
-38
|
-42
|
-39
|
-26
|
-28
|
-34
|
-36
|
-40
|
-35
|
-44
|
-25
|
-29
|
-47
|
-54
|
-29
|
-32
|
-12
|
-37
|
-141
|
-283
|
-440
|
-306
|
-261
|
-293
|
-291
|
-298
|
-314
|
-265
|
-409
|
-412
|
-340
|
-331
|
-370
|
-279
|
-287
|
-215
|
-249
|
-202
|
-183
|
-243
|
-18
|
-37
|
-39
|
-59
|
-19
|
|
投資キャッシュフロー
|
2
|
-424
|
-79
|
-68
|
-83
|
-71
|
-65
|
-133
|
264
|
-91
|
-196
|
-88
|
-63
|
-120
|
-82
|
-125
|
-193
|
-586
|
-102
|
125
|
-106
|
-1,816
|
-146
|
-150
|
-154
|
-169
|
671
|
-125
|
310
|
-166
|
-127
|
-146
|
-159
|
-236
|
-143
|
-141
|
-6,883
|
-334
|
-616
|
-330
|
-269
|
301
|
-321
|
-2
|
-274
|
-1,174
|
-290
|
161
|
-39
|
-205
|
-293
|
-298
|
-265
|
-496
|
9,381
|
-213
|
-325
|
-665
|
-1,676
|
-450
|
-576
|
-340
|
|
配当金の支払額
|
19
|
20
|
16
|
16
|
15
|
12
|
58
|
58
|
58
|
58
|
64
|
63
|
63
|
64
|
69
|
68
|
67
|
69
|
73
|
72
|
73
|
85
|
85
|
86
|
84
|
86
|
95
|
97
|
97
|
96
|
106
|
105
|
105
|
105
|
113
|
113
|
215
|
215
|
216
|
217
|
217
|
218
|
244
|
242
|
238
|
237
|
287
|
287
|
284
|
280
|
309
|
309
|
308
|
305
|
209
|
200
|
199
|
192
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
32
|
6
|
-
|
-
|
188
|
175
|
136
|
50
|
99
|
225
|
105
|
125
|
129
|
116
|
203
|
152
|
150
|
15
|
155
|
151
|
0
|
12
|
18
|
8
|
1
|
13
|
17
|
26
|
3
|
107
|
424
|
213
|
401
|
217
|
423
|
0
|
-1
|
31
|
46
|
3
|
53
|
10
|
494
|
414
|
1,205
|
1
|
77
|
301
|
1,012
|
548
|
14
|
1
|
1
|
506
|
1,342
|
1,180
|
510
|
1,013
|
537
|
287
|
308
|
293
|
|
長期借入れによる収入
|
1,841
|
2,949
|
2,732
|
2,429
|
1,748
|
2,638
|
4,632
|
2,852
|
1,402
|
2,274
|
2,206
|
4,945
|
1,643
|
1,699
|
1,839
|
2,591
|
1,659
|
1,847
|
1,686
|
1,807
|
1,169
|
8,554
|
1,639
|
1,088
|
3,036
|
1,982
|
1,381
|
2,317
|
4,202
|
1,715
|
1,971
|
3,732
|
2,365
|
18,303
|
5,952
|
13,249
|
6,224
|
7,927
|
10,958
|
16,067
|
10,100
|
10,570
|
13,858
|
13,111
|
13,600
|
13,504
|
15,902
|
14,887
|
19,217
|
25,329
|
20,233
|
23,517
|
20,711
|
28,658
|
13,441
|
0
|
2,335
|
9,654
|
12,488
|
12,269
|
13,402
|
17,269
|
|
長期借入金の返済による支出
|
2,042
|
2,853
|
2,913
|
2,588
|
1,765
|
2,695
|
4,599
|
2,832
|
1,734
|
2,422
|
1,990
|
4,786
|
1,591
|
2,054
|
1,529
|
2,447
|
1,609
|
1,777
|
1,558
|
1,961
|
1,242
|
6,798
|
1,791
|
1,269
|
3,369
|
2,320
|
2,443
|
2,114
|
5,037
|
2,095
|
1,711
|
3,810
|
2,204
|
18,423
|
5,754
|
4,274
|
5,969
|
8,675
|
10,391
|
16,805
|
10,450
|
11,421
|
14,364
|
13,332
|
12,948
|
12,796
|
16,609
|
14,749
|
17,991
|
25,061
|
20,582
|
23,959
|
21,327
|
28,645
|
21,379
|
17
|
2,787
|
8,992
|
12,029
|
11,803
|
13,323
|
17,193
|
|
財務キャッシュフロー
|
-239
|
85
|
-141
|
-158
|
-216
|
-272
|
-76
|
-65
|
-484
|
-298
|
68
|
7
|
-98
|
-524
|
42
|
-82
|
-169
|
10
|
-98
|
-386
|
-128
|
1,626
|
-239
|
-222
|
-430
|
-418
|
-1,114
|
124
|
-943
|
-547
|
-173
|
-316
|
-305
|
-442
|
-275
|
8,790
|
76
|
-1,010
|
477
|
-874
|
-796
|
-1,558
|
-1,381
|
-874
|
-782
|
499
|
-1,085
|
-517
|
-288
|
-683
|
-896
|
-801
|
-961
|
-835
|
-9,446
|
-1,399
|
-1,161
|
-544
|
-265
|
-85
|
-436
|
-393
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
764
|
420
|
343
|
952
|
739
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.4
|
16.6
|
13.1
|
35.0
|
26.3
|