|
(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
|
-300
|
338
|
340
|
355
|
358
|
318
|
385
|
362
|
369
|
344
|
381
|
363
|
349
|
351
|
348
|
348
|
342
|
339
|
357
|
368
|
358
|
343
|
385
|
373
|
392
|
344
|
386
|
395
|
372
|
411
|
422
|
425
|
415
|
345
|
356
|
247
|
288
|
340
|
273
|
324
|
358
|
367
|
350
|
369
|
382
|
445
|
435
|
348
|
362
|
375
|
362
|
366
|
411
|
387
|
400
|
414
|
466
|
484
|
462
|
478
|
470
|
585
|
|
株式報酬費用
|
-74
|
55
|
37
|
36
|
36
|
36
|
28
|
37
|
34
|
41
|
35
|
33
|
36
|
39
|
38
|
38
|
38
|
40
|
48
|
55
|
54
|
58
|
62
|
65
|
61
|
66
|
69
|
69
|
69
|
72
|
68
|
70
|
68
|
72
|
75
|
79
|
75
|
81
|
71
|
76
|
71
|
87
|
85
|
91
|
90
|
75
|
101
|
92
|
85
|
92
|
131
|
161
|
215
|
120
|
159
|
211
|
133
|
141
|
153
|
185
|
151
|
136
|
|
営業キャッシュフロー
|
958
|
2,228
|
1,176
|
2,040
|
2,073
|
1,944
|
852
|
1,306
|
1,544
|
1,602
|
379
|
1,637
|
1,991
|
1,726
|
272
|
1,053
|
1,691
|
1,349
|
-85
|
948
|
1,104
|
804
|
-327
|
1,401
|
1,659
|
2,116
|
339
|
1,651
|
1,881
|
1,743
|
436
|
1,517
|
2,121
|
1,448
|
311
|
1,051
|
1,510
|
1,963
|
382
|
2,495
|
1,806
|
1,815
|
1,697
|
1,775
|
1,631
|
2,157
|
2,499
|
820
|
2,185
|
1,579
|
1,730
|
631
|
2,190
|
-312
|
1,166
|
1,466
|
3,712
|
2,474
|
1,665
|
3,087
|
8,836
|
3,225
|
|
資本的支出
|
-126
|
-
|
-102
|
-139
|
-176
|
-
|
-131
|
-180
|
-182
|
-
|
-158
|
-137
|
-254
|
-
|
-202
|
-255
|
-297
|
-
|
-189
|
-224
|
-274
|
-
|
-155
|
-246
|
-228
|
-
|
-169
|
-222
|
-243
|
-
|
-237
|
-310
|
-270
|
-
|
-204
|
-241
|
-
|
-
|
-259
|
-282
|
-394
|
-
|
-301
|
-382
|
-337
|
-
|
-366
|
-371
|
-618
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-53
|
-1,565
|
-41
|
-1,899
|
-1,009
|
-1,877
|
-653
|
-386
|
-133
|
-1,663
|
1,355
|
-1,252
|
-944
|
-1,233
|
388
|
-469
|
-1,650
|
-2,179
|
160
|
182
|
-571
|
253
|
-146
|
-1,021
|
-795
|
-1,179
|
-1,430
|
-2,249
|
-1,758
|
1,652
|
-171
|
3,133
|
-399
|
-659
|
-7,679
|
61
|
-424
|
-42
|
-1,061
|
-211
|
-314
|
-675
|
-1,284
|
-484
|
-617
|
-379
|
-1,014
|
-464
|
-924
|
-861
|
-689
|
-460
|
-3,081
|
-2,924
|
-1,178
|
-2,199
|
-4,005
|
-1,921
|
-3,352
|
-1,835
|
-2,983
|
-2,802
|
|
配当金の支払額
|
539
|
544
|
543
|
552
|
540
|
543
|
544
|
550
|
544
|
548
|
531
|
533
|
527
|
528
|
524
|
526
|
525
|
525
|
527
|
539
|
526
|
533
|
538
|
541
|
537
|
541
|
547
|
548
|
547
|
548
|
587
|
579
|
572
|
572
|
637
|
598
|
587
|
587
|
671
|
674
|
671
|
670
|
774
|
768
|
770
|
773
|
885
|
883
|
882
|
884
|
1,017
|
1,017
|
1,016
|
1,018
|
1,169
|
1,172
|
1,170
|
1,168
|
1,346
|
1,347
|
1,345
|
1,345
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,198
|
0
|
0
|
500
|
55
|
145
|
300
|
300
|
310
|
124
|
61
|
252
|
300
|
0
|
0
|
300
|
0
|
199
|
0
|
99
|
1,100
|
950
|
1,000
|
1,100
|
3,500
|
0
|
600
|
300
|
500
|
0
|
0
|
0
|
-
|
-
|
0
|
750
|
1,500
|
0
|
0
|
0
|
750
|
0
|
0
|
0
|
-
|
-
|
-
|
2,053
|
1,200
|
692
|
708
|
1,507
|
|
長期借入れによる収入
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
992
|
0
|
0
|
0
|
2,182
|
2,273
|
0
|
0
|
0
|
1,206
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
2,478
|
2
|
4,448
|
0
|
0
|
2,108
|
-
|
-
|
1,073
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
3,959
|
0
|
0
|
0
|
6,453
|
0
|
4,965
|
0
|
6,461
|
0
|
6,706
|
-1
|
|
長期借入金の返済による支出
|
-
|
0
|
54
|
0
|
0
|
0
|
1,500
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
1,002
|
31
|
0
|
0
|
1
|
1,947
|
1
|
5
|
-
|
-
|
0
|
0
|
630
|
0
|
0
|
0
|
800
|
201
|
0
|
7
|
600
|
0
|
0
|
2,266
|
276
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
710
|
849
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-1
|
|
財務キャッシュフロー
|
-547
|
-550
|
-714
|
-565
|
-441
|
-651
|
-2,057
|
-553
|
-545
|
-1,266
|
-1,731
|
-534
|
-529
|
-1,037
|
-596
|
-703
|
-406
|
1,628
|
-702
|
-944
|
-596
|
-680
|
-817
|
579
|
-598
|
274
|
-876
|
1,059
|
500
|
-543
|
-3,867
|
-832
|
432
|
-1,640
|
1,367
|
-886
|
-1,693
|
-1,114
|
106
|
-1,674
|
-280
|
-1,292
|
-1,059
|
-1,084
|
-464
|
-1,527
|
-2,878
|
-124
|
-1,264
|
-1,142
|
412
|
-1,034
|
572
|
3,545
|
-312
|
1,555
|
211
|
-226
|
1,379
|
-1,245
|
531
|
-2,879
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|