|
(単位:百万ドル)
|
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
|
3Q26
|
|
減価償却費
|
120
|
118
|
114
|
-
|
135
|
136
|
137
|
-
|
140
|
142
|
146
|
-
|
154
|
162
|
159
|
-
|
284
|
259
|
250
|
-
|
229
|
222
|
220
|
-
|
242
|
217
|
204
|
-
|
227
|
236
|
234
|
-
|
235
|
240
|
239
|
-
|
229
|
234
|
228
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
33
|
33
|
33
|
38
|
39
|
39
|
35
|
41
|
42
|
40
|
41
|
44
|
-
|
-
|
42
|
45
|
-
|
-
|
45
|
47
|
-
|
-
|
35
|
10
|
-
|
-
|
30
|
6
|
-
|
-
|
0
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
528
|
270
|
540
|
1,000
|
326
|
1,069
|
321
|
1,234
|
-552
|
1,011
|
-183
|
2,207
|
716
|
97
|
-341
|
2,664
|
182
|
-17
|
1,064
|
1,883
|
454
|
797
|
-685
|
3,106
|
1,859
|
1,069
|
381
|
1,435
|
741
|
598
|
-16
|
3,022
|
-1,061
|
1,379
|
-177
|
3,895
|
-51
|
-108
|
-121
|
4,654
|
-1,062
|
1,021
|
1,213
|
3,370
|
-1,622
|
1,792
|
1,377
|
2,887
|
-941
|
1,107
|
1,668
|
3,325
|
-1,052
|
965
|
254
|
4,147
|
-1,380
|
2,100
|
-2,383
|
7,748
|
-918
|
2,420
|
1,232
|
|
資本的支出
|
-52
|
-55
|
-50
|
-76
|
-58
|
-68
|
-44
|
-55
|
-46
|
-40
|
-65
|
-95
|
-68
|
-63
|
-57
|
-86
|
-86
|
-105
|
-95
|
-90
|
-77
|
-101
|
-94
|
-216
|
-76
|
-75
|
-95
|
-158
|
-75
|
-89
|
-105
|
-136
|
-101
|
-77
|
-131
|
-117
|
-87
|
-39
|
-116
|
-120
|
-72
|
-102
|
-119
|
-158
|
-93
|
-93
|
-67
|
-135
|
-71
|
-86
|
-108
|
-125
|
-78
|
-75
|
-90
|
-188
|
-106
|
-136
|
-126
|
-169
|
-189
|
-106
|
-108
|
|
投資キャッシュフロー
|
-79
|
-16
|
-371
|
-158
|
-154
|
-195
|
-81
|
-1,072
|
-150
|
-201
|
-433
|
-1,425
|
-184
|
-90
|
-148
|
-4,624
|
-112
|
-195
|
-132
|
-238
|
-17
|
-52
|
-159
|
-1,329
|
-1,154
|
-192
|
-2,273
|
-177
|
-129
|
-267
|
-87
|
-1,039
|
-875
|
-108
|
-168
|
-230
|
-129
|
-156
|
-124
|
-170
|
-130
|
-148
|
68
|
-205
|
-99
|
-58
|
-115
|
183
|
39
|
77
|
-414
|
-244
|
-149
|
-166
|
-180
|
-577
|
-87
|
-286
|
-136
|
-224
|
-3,564
|
-24
|
-269
|
|
配当金の支払額
|
33
|
47
|
46
|
45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
672
|
0
|
0
|
1,202
|
53
|
0
|
360
|
801
|
127
|
0
|
0
|
2
|
102
|
3
|
1
|
344
|
105
|
500
|
355
|
652
|
58
|
0
|
2,002
|
251
|
300
|
401
|
250
|
758
|
307
|
581
|
500
|
251
|
701
|
751
|
499
|
3
|
24
|
248
|
254
|
244
|
1,008
|
264
|
714
|
1,530
|
1,000
|
484
|
2,016
|
138
|
696
|
809
|
842
|
678
|
527
|
1,492
|
827
|
300
|
581
|
818
|
680
|
|
長期借入れによる収入
|
-
|
-
|
-
|
1,689
|
-
|
-
|
-
|
-
|
-
|
-
|
892
|
906
|
-
|
-
|
-
|
4,068
|
6
|
1
|
4
|
-8
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
498
|
991
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
1,990
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
4
|
1,139
|
-
|
-
|
-
|
-
|
230
|
3
|
7
|
113
|
96
|
402
|
498
|
602
|
-
|
-
|
386
|
1,209
|
-
|
-
|
-
|
-
|
2
|
3
|
9
|
1,098
|
-
|
-
|
-
|
-
|
2
|
3
|
1,025
|
10
|
2
|
1,634
|
10
|
2
|
2
|
2
|
408
|
862
|
268
|
3
|
9
|
8
|
-
|
-
|
9
|
9
|
-
|
-
|
1,197
|
|
財務キャッシュフロー
|
-903
|
-473
|
-20
|
-445
|
-668
|
-17
|
-12
|
-1,208
|
-425
|
-8
|
515
|
-1,038
|
-73
|
36
|
-36
|
3,692
|
-167
|
-1
|
-84
|
-716
|
-203
|
-987
|
-1,057
|
-1,206
|
-82
|
-32
|
-1,031
|
-924
|
-1,131
|
-141
|
125
|
-1,937
|
1,541
|
-1,343
|
119
|
-2,544
|
-872
|
-331
|
949
|
-2,480
|
61
|
-462
|
-775
|
-517
|
-2,151
|
-1,743
|
-438
|
-1,989
|
-1,181
|
-572
|
-1,425
|
-1,190
|
-843
|
-909
|
-622
|
-968
|
-809
|
-1,599
|
1,298
|
-2,855
|
1,176
|
-961
|
-2,026
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2,509
|
7,579
|
-1,107
|
2,314
|
1,124
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.6
|
8.3
|
-1.1
|
2.2
|
1.1
|