|
(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
|
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
|
|
減価償却費
|
1,210
|
1,264
|
1,255
|
1,242
|
1,225
|
1,262
|
1,303
|
1,285
|
1,306
|
1,201
|
1,163
|
1,170
|
1,158
|
1,120
|
1,117
|
1,087
|
1,055
|
1,075
|
1,028
|
1,003
|
1,023
|
1,007
|
79
|
85
|
85
|
83
|
84
|
89
|
90
|
129
|
127
|
132
|
140
|
168
|
181
|
190
|
205
|
198
|
198
|
197
|
196
|
203
|
186
|
196
|
200
|
197
|
193
|
181
|
209
|
209
|
212
|
217
|
212
|
205
|
209
|
208
|
208
|
197
|
205
|
306
|
208
|
214
|
|
株式報酬費用
|
166
|
121
|
180
|
147
|
148
|
210
|
175
|
169
|
150
|
141
|
184
|
107
|
107
|
102
|
170
|
130
|
132
|
128
|
187
|
129
|
160
|
233
|
61
|
40
|
39
|
42
|
75
|
48
|
46
|
85
|
63
|
55
|
65
|
107
|
66
|
60
|
64
|
109
|
63
|
49
|
57
|
115
|
76
|
69
|
70
|
133
|
70
|
70
|
70
|
167
|
95
|
91
|
85
|
177
|
94
|
96
|
85
|
192
|
140
|
100
|
90
|
182
|
|
営業キャッシュフロー
|
3,273
|
3,151
|
3,070
|
3,962
|
3,207
|
2,400
|
1,193
|
2,473
|
2,846
|
4,059
|
2,562
|
3,556
|
2,674
|
2,816
|
2,990
|
2,995
|
3,647
|
2,701
|
744
|
1,464
|
1,673
|
2,609
|
-108
|
1,575
|
1,065
|
698
|
767
|
455
|
1,775
|
996
|
1,050
|
1,514
|
968
|
862
|
861
|
2,343
|
588
|
1,285
|
-510
|
1,667
|
1,874
|
1,022
|
1,446
|
1,093
|
2,848
|
1,657
|
508
|
394
|
1,904
|
-16
|
636
|
976
|
1,975
|
121
|
581
|
1,424
|
1,623
|
374
|
38
|
1,661
|
1,624
|
383
|
|
資本的支出
|
-1,130
|
-1,232
|
-926
|
-1,100
|
-1,128
|
-1,385
|
-883
|
-1,080
|
-870
|
-873
|
-633
|
-767
|
-880
|
-919
|
-997
|
-840
|
-1,060
|
-956
|
-947
|
-779
|
-916
|
-961
|
-120
|
-86
|
-81
|
-146
|
-101
|
-75
|
-61
|
-129
|
-113
|
-117
|
-187
|
-189
|
-114
|
-172
|
-196
|
-198
|
-149
|
-117
|
-116
|
-131
|
-121
|
-158
|
-172
|
-273
|
-179
|
-195
|
-144
|
-192
|
-130
|
-137
|
-150
|
-158
|
-119
|
-162
|
-153
|
-302
|
-183
|
-215
|
-197
|
-233
|
|
投資キャッシュフロー
|
-2,353
|
-5,066
|
-363
|
-1,219
|
-911
|
-11,466
|
-751
|
-1,267
|
-825
|
-610
|
-644
|
-554
|
-661
|
-944
|
-217
|
-977
|
-804
|
-794
|
-838
|
-801
|
-3,088
|
-807
|
-111
|
-144
|
139
|
164
|
-86
|
-155
|
-1,482
|
-1,723
|
621
|
299
|
87
|
-318
|
296
|
-189
|
-227
|
-498
|
118
|
-551
|
-85
|
-3
|
-312
|
-297
|
-400
|
-280
|
-182
|
-211
|
-2,876
|
-435
|
-6
|
-129
|
-20
|
-228
|
-49
|
-237
|
-132
|
-300
|
-833
|
20
|
-64
|
-269
|
|
自己株式の取得による支出
|
2,568
|
3,963
|
2,290
|
2,700
|
4,600
|
500
|
780
|
350
|
365
|
124
|
253
|
797
|
3
|
479
|
565
|
831
|
582
|
750
|
1,571
|
600
|
400
|
301
|
797
|
300
|
100
|
0
|
386
|
200
|
300
|
500
|
800
|
700
|
598
|
700
|
700
|
500
|
500
|
700
|
100
|
1,000
|
1,307
|
1,400
|
1,600
|
1,500
|
1,749
|
1,500
|
1,000
|
1,000
|
800
|
100
|
0
|
0
|
0
|
500
|
100
|
600
|
900
|
100
|
100
|
200
|
400
|
300
|
|
長期借入れによる収入
|
71
|
3,035
|
2,117
|
99
|
5,082
|
4,644
|
3,035
|
2,017
|
48
|
54
|
45
|
154
|
55
|
25
|
2,005
|
0
|
0
|
870
|
299
|
1,288
|
4,406
|
14,765
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
-
|
40
|
24
|
30
|
-
|
9
|
49
|
2,993
|
-
|
20
|
28
|
2,004
|
-
|
30
|
2,030
|
2,026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-333
|
-1,874
|
-3,702
|
61
|
-2,081
|
4,156
|
-372
|
-1,008
|
-823
|
-1,657
|
-630
|
-2,351
|
-2,002
|
-2,960
|
1,229
|
-3,087
|
-3,465
|
-1,248
|
-2,120
|
1,186
|
3,818
|
-1,540
|
-13,526
|
-483
|
-204
|
-210
|
-638
|
-408
|
451
|
-795
|
-2,899
|
135
|
-2,084
|
-2,343
|
-968
|
-791
|
-743
|
-1,119
|
241
|
-491
|
-1,604
|
-1,723
|
-1,870
|
-781
|
-1,588
|
-2,282
|
757
|
726
|
-1,269
|
-925
|
-459
|
-1,069
|
-441
|
-708
|
-432
|
-826
|
-1,116
|
-433
|
631
|
-1,537
|
-721
|
-673
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
-145
|
1,446
|
1,427
|
150
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5
|
-1.1
|
10.4
|
9.7
|
1.0
|