|
(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
|
|
減価償却費
|
542
|
558
|
584
|
633
|
558
|
588
|
586
|
674
|
681
|
769
|
748
|
751
|
679
|
613
|
681
|
797
|
752
|
787
|
837
|
875
|
956
|
1,028
|
988
|
983
|
868
|
797
|
811
|
768
|
737
|
741
|
759
|
646
|
417
|
444
|
489
|
533
|
498
|
494
|
544
|
586
|
561
|
509
|
518
|
486
|
396
|
385
|
349
|
398
|
337
|
391
|
471
|
504
|
491
|
497
|
499
|
559
|
557
|
600
|
638
|
692
|
619
|
|
株式報酬費用
|
24
|
30
|
30
|
28
|
20
|
28
|
29
|
27
|
17
|
29
|
27
|
26
|
12
|
22
|
17
|
9
|
21
|
20
|
24
|
22
|
26
|
25
|
20
|
26
|
25
|
22
|
22
|
4
|
22
|
22
|
21
|
21
|
13
|
19
|
21
|
19
|
27
|
21
|
18
|
19
|
29
|
18
|
16
|
16
|
25
|
19
|
17
|
16
|
33
|
16
|
17
|
17
|
35
|
18
|
16
|
18
|
39
|
20
|
20
|
21
|
43
|
|
営業キャッシュフロー
|
825
|
981
|
1,246
|
1,478
|
1,135
|
1,689
|
1,022
|
1,138
|
988
|
1,240
|
1,862
|
1,570
|
819
|
1,247
|
1,254
|
1,550
|
1,163
|
945
|
1,338
|
1,072
|
373
|
724
|
292
|
627
|
-60
|
197
|
332
|
326
|
349
|
165
|
88
|
343
|
210
|
-
|
423
|
881
|
238
|
675
|
443
|
286
|
445
|
266
|
136
|
486
|
591
|
785
|
615
|
899
|
-156
|
1,509
|
1,339
|
1,252
|
638
|
974
|
986
|
1,344
|
885
|
1,893
|
1,510
|
1,312
|
1,401
|
|
資本的支出
|
-788
|
-901
|
-1,462
|
-2,341
|
-1,082
|
-1,375
|
-2,434
|
-2,115
|
-1,878
|
-1,978
|
-2,160
|
-1,779
|
-1,509
|
-1,472
|
-1,407
|
-1,452
|
-1,444
|
-904
|
-1,362
|
-1,564
|
-1,237
|
-1,186
|
-963
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-622
|
-920
|
-1,451
|
-2,266
|
-734
|
-1,421
|
-2,320
|
-2,091
|
-1,772
|
-1,993
|
-1,617
|
-1,669
|
-249
|
962
|
-1,463
|
1,390
|
-262
|
636
|
1,569
|
-1,538
|
-1,152
|
-1,189
|
-956
|
-909
|
-613
|
-527
|
-526
|
-424
|
-290
|
-401
|
90
|
1,959
|
-422
|
-
|
5
|
-665
|
-680
|
-617
|
-721
|
-825
|
-818
|
-570
|
-426
|
107
|
-385
|
-60
|
-370
|
-510
|
-522
|
-659
|
-727
|
-647
|
-841
|
-821
|
-1,004
|
-1,447
|
-958
|
-1,152
|
-1,086
|
-1,741
|
-1,010
|
|
配当金の支払額
|
66
|
32
|
33
|
0
|
68
|
34
|
34
|
0
|
68
|
34
|
34
|
35
|
35
|
34
|
85
|
81
|
79
|
77
|
76
|
71
|
72
|
72
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
993
|
1,043
|
692
|
903
|
1,077
|
67
|
11
|
64
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
371
|
519
|
230
|
245
|
25
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
190
|
150
|
290
|
20
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
17
|
4
|
0
|
10
|
408
|
390
|
13
|
45
|
182
|
185
|
0
|
350
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
600
|
110
|
5
|
0
|
1,496
|
-5
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
1,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
20
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
800
|
|
長期借入金の返済による支出
|
-
|
-
|
11
|
12
|
35
|
14
|
1
|
50
|
82
|
326
|
24
|
1
|
24
|
853
|
413
|
-19
|
333
|
167
|
53
|
37
|
17
|
17
|
17
|
16
|
17
|
43
|
765
|
630
|
26
|
51
|
30
|
352
|
434
|
157
|
19
|
23
|
3
|
2
|
3
|
0
|
-
|
-
|
-
|
-
|
3
|
2
|
503
|
2
|
505
|
5
|
0
|
0
|
-
|
-
|
-
|
-
|
3
|
2
|
303
|
5
|
805
|
|
財務キャッシュフロー
|
-195
|
-68
|
1,195
|
43
|
-41
|
-42
|
-69
|
477
|
829
|
766
|
-126
|
213
|
-756
|
-1,893
|
-171
|
-1,447
|
-1,422
|
-224
|
-992
|
-1,190
|
-148
|
-100
|
2,756
|
-11
|
1,514
|
-132
|
628
|
-699
|
-105
|
42
|
-144
|
19
|
-909
|
-
|
-332
|
-526
|
48
|
-150
|
-67
|
221
|
908
|
-130
|
-71
|
-139
|
-79
|
-161
|
-256
|
-95
|
-665
|
-61
|
-387
|
-503
|
-183
|
-27
|
-190
|
-227
|
-177
|
-154
|
-585
|
-264
|
-238
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|