|
(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
|
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
|
|
株式報酬費用
|
34
|
36
|
35
|
38
|
39
|
41
|
40
|
43
|
37
|
49
|
49
|
47
|
46
|
53
|
47
|
52
|
49
|
56
|
61
|
61
|
62
|
73
|
69
|
68
|
63
|
81
|
89
|
81
|
71
|
85
|
97
|
94
|
92
|
99
|
105
|
100
|
98
|
98
|
111
|
107
|
103
|
114
|
111
|
180
|
218
|
244
|
280
|
336
|
346
|
346
|
422
|
423
|
419
|
448
|
495
|
475
|
451
|
519
|
511
|
498
|
469
|
490
|
543
|
521
|
|
営業キャッシュフロー
|
1,044
|
-151
|
-211
|
258
|
1,138
|
-172
|
-110
|
260
|
1,278
|
-182
|
-145
|
256
|
1,449
|
-194
|
-190
|
332
|
1,388
|
-84
|
-118
|
365
|
1,475
|
-218
|
-197
|
306
|
1,602
|
-310
|
-205
|
292
|
1,802
|
-290
|
-78
|
252
|
1,975
|
-37
|
-143
|
341
|
2,248
|
-122
|
-127
|
317
|
1,937
|
287
|
45
|
279
|
2,384
|
542
|
145
|
85
|
3,320
|
339
|
328
|
284
|
3,592
|
842
|
-97
|
613
|
3,951
|
417
|
362
|
1,069
|
4,395
|
381
|
637
|
1,570
|
|
資本的支出
|
-34
|
26
|
-51
|
-84
|
-31
|
52
|
-44
|
-48
|
-33
|
-10
|
-70
|
-45
|
-32
|
18
|
-47
|
-46
|
-28
|
17
|
-55
|
-61
|
-67
|
41
|
-70
|
-324
|
-55
|
33
|
-86
|
-46
|
-46
|
76
|
-50
|
-27
|
-20
|
59
|
-35
|
-45
|
-49
|
53
|
-38
|
-30
|
-39
|
48
|
-38
|
-33
|
-30
|
48
|
-42
|
-65
|
-61
|
11
|
-77
|
-55
|
-88
|
10
|
-84
|
-63
|
-61
|
17
|
-33
|
-31
|
-35
|
15
|
-38
|
-46
|
|
投資キャッシュフロー
|
-934
|
-31
|
285
|
519
|
-24
|
-283
|
-50
|
-15
|
-17
|
-143
|
0
|
-2
|
-345
|
-138
|
949
|
-121
|
-409
|
-468
|
-61
|
26
|
-60
|
-87
|
816
|
-323
|
85
|
-207
|
98
|
-55
|
-65
|
-63
|
-75
|
-411
|
-102
|
56
|
20
|
-61
|
-260
|
-265
|
-57
|
-39
|
-15
|
14
|
-130
|
-3,136
|
-262
|
-437
|
796
|
-5,478
|
-428
|
-311
|
-256
|
-448
|
155
|
-373
|
210
|
34
|
-219
|
-252
|
-188
|
-489
|
-416
|
-1,225
|
1,198
|
-700
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
44
|
45
|
44
|
50
|
51
|
51
|
51
|
55
|
56
|
54
|
55
|
74
|
69
|
69
|
71
|
82
|
79
|
77
|
80
|
89
|
88
|
88
|
88
|
105
|
100
|
100
|
102
|
129
|
122
|
123
|
127
|
141
|
139
|
139
|
142
|
158
|
163
|
161
|
164
|
190
|
195
|
195
|
194
|
222
|
224
|
221
|
222
|
260
|
256
|
257
|
261
|
296
|
300
|
292
|
301
|
341
|
341
|
|
自己株式の取得による支出
|
200
|
150
|
330
|
530
|
250
|
250
|
255
|
331
|
207
|
107
|
100
|
100
|
92
|
0
|
1,400
|
2
|
23
|
152
|
114
|
440
|
680
|
11
|
1,253
|
472
|
465
|
74
|
175
|
208
|
90
|
366
|
168
|
85
|
19
|
0
|
95
|
179
|
134
|
148
|
140
|
138
|
45
|
0
|
-
|
-
|
378
|
463
|
335
|
539
|
463
|
524
|
510
|
507
|
478
|
472
|
584
|
551
|
572
|
281
|
557
|
717
|
752
|
746
|
854
|
933
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
13
|
12
|
13
|
12
|
13
|
12
|
13
|
12
|
13
|
12
|
13
|
12
|
13
|
0
|
325
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
500
|
4,200
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-19
|
-32
|
-177
|
-455
|
-184
|
-190
|
-226
|
-300
|
-679
|
-139
|
-33
|
-71
|
-90
|
-68
|
-1,350
|
5
|
-32
|
-174
|
-123
|
-435
|
-708
|
-71
|
-952
|
-113
|
-749
|
-126
|
-166
|
-209
|
-774
|
-483
|
158
|
100
|
-727
|
-165
|
-182
|
-295
|
-164
|
-393
|
-325
|
-217
|
-254
|
2,830
|
-1,153
|
-434
|
-992
|
-597
|
-786
|
3,858
|
-443
|
-897
|
-913
|
-442
|
-1,549
|
-1,365
|
849
|
-16
|
-1,684
|
454
|
761
|
-3,260
|
847
|
142
|
-4,372
|
-1,037
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,038
|
4,360
|
396
|
599
|
1,524
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.2
|
56.2
|
10.3
|
15.4
|
32.8
|