|
(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
|
|
減価償却費
|
517
|
486
|
547
|
555
|
564
|
569
|
525
|
483
|
457
|
455
|
442
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,233
|
1,285
|
1,335
|
1,313
|
1,360
|
1,416
|
1,296
|
1,365
|
1,422
|
1,567
|
1,487
|
1,549
|
1,557
|
1,621
|
1,671
|
1,742
|
1,821
|
1,882
|
1,921
|
1,942
|
1,956
|
1,937
|
1,915
|
1,924
|
1,955
|
1,986
|
2,030
|
2,079
|
2,094
|
2,149
|
2,212
|
2,286
|
|
株式報酬費用
|
19
|
19
|
19
|
19
|
20
|
30
|
21
|
16
|
19
|
21
|
21
|
30
|
22
|
27
|
32
|
34
|
35
|
49
|
43
|
41
|
46
|
55
|
47
|
43
|
46
|
55
|
57
|
57
|
51
|
52
|
48
|
47
|
61
|
57
|
58
|
67
|
72
|
85
|
82
|
89
|
92
|
97
|
96
|
93
|
118
|
129
|
131
|
136
|
146
|
157
|
145
|
148
|
188
|
213
|
219
|
213
|
220
|
249
|
253
|
250
|
290
|
309
|
|
営業キャッシュフロー
|
732
|
809
|
589
|
354
|
404
|
574
|
686
|
450
|
236
|
234
|
624
|
-
|
1,507
|
1,390
|
1,455
|
1,347
|
1,592
|
1,251
|
1,335
|
1,030
|
1,120
|
763
|
389
|
896
|
1,138
|
1,405
|
2,407
|
-
|
3,636
|
4,348
|
4,261
|
5,155
|
4,810
|
3,435
|
2,711
|
2,233
|
2,011
|
2,001
|
2,023
|
2,271
|
1,967
|
3,057
|
3,560
|
3,884
|
3,938
|
3,628
|
3,838
|
3,777
|
943
|
343
|
24
|
249
|
1,401
|
1,219
|
2,482
|
3,405
|
3,244
|
3,942
|
4,609
|
5,730
|
8,411
|
11,903
|
|
資本的支出
|
-465
|
-724
|
-493
|
-868
|
-697
|
-392
|
-278
|
-332
|
-434
|
-327
|
-203
|
-280
|
-526
|
-505
|
-487
|
-1,140
|
-669
|
-853
|
-734
|
-1,765
|
-990
|
-1,219
|
-1,685
|
-1,923
|
-1,264
|
-1,164
|
-1,041
|
-1,265
|
-1,956
|
-2,261
|
-2,411
|
-2,251
|
-2,700
|
-2,649
|
-2,403
|
-2,028
|
-1,943
|
-2,056
|
-1,944
|
-2,280
|
-2,738
|
-3,018
|
-2,259
|
-2,015
|
-3,265
|
-2,611
|
-2,578
|
-3,613
|
-2,449
|
-2,205
|
-1,561
|
-1,461
|
-1,796
|
-1,384
|
-2,086
|
-3,120
|
-3,206
|
-4,055
|
-2,938
|
-5,658
|
-5,389
|
-6,387
|
|
投資キャッシュフロー
|
-436
|
-802
|
-134
|
-829
|
-714
|
-469
|
-797
|
-332
|
-639
|
-360
|
-171
|
-
|
21
|
-472
|
-472
|
-1,530
|
-1,076
|
-2,126
|
-1,520
|
-1,510
|
-660
|
-366
|
-616
|
-1,426
|
-890
|
-4,476
|
-873
|
-
|
-1,434
|
-2,409
|
-2,244
|
-2,129
|
-4,427
|
-2,492
|
-2,066
|
-1,100
|
-1,189
|
-1,710
|
-1,952
|
-2,738
|
-3,418
|
-2,556
|
-2,081
|
-2,534
|
-2,485
|
-2,691
|
-2,585
|
-3,824
|
-2,266
|
-1,915
|
-1,180
|
-830
|
-1,558
|
-1,151
|
-2,002
|
-3,598
|
-3,148
|
-3,152
|
-2,589
|
-5,198
|
-4,594
|
-5,525
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42
|
31
|
2
|
1
|
26
|
218
|
1
|
639
|
135
|
12
|
0
|
1
|
13
|
20
|
2
|
0
|
-
|
-
|
-
|
-
|
1,836
|
732
|
159
|
2
|
89
|
70
|
44
|
48
|
-
|
-
|
-
|
-
|
259
|
408
|
981
|
784
|
425
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
350
|
|
長期借入れによる収入
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
173
|
639
|
0
|
309
|
0
|
1,062
|
0
|
1,150
|
-
|
-
|
1,172
|
40
|
174
|
0
|
1,992
|
33
|
16
|
2,945
|
175
|
175
|
150
|
500
|
319
|
40
|
0
|
1,800
|
0
|
1,750
|
1,250
|
0
|
3,750
|
0
|
-
|
-
|
-
|
0
|
2,000
|
0
|
0
|
0
|
3,349
|
1,872
|
1,495
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
1,748
|
0
|
-
|
-
|
|
長期借入金の返済による支出
|
635
|
177
|
250
|
76
|
48
|
53
|
51
|
51
|
52
|
535
|
77
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-798
|
-234
|
-244
|
240
|
65
|
74
|
208
|
150
|
46
|
85
|
-74
|
-
|
-735
|
-271
|
-1,228
|
286
|
-806
|
662
|
359
|
-933
|
-140
|
72
|
1,771
|
42
|
-212
|
2,553
|
-1,134
|
-
|
-1,282
|
-138
|
-3,023
|
-3,333
|
-2,435
|
952
|
-1,847
|
892
|
-992
|
-215
|
1,072
|
-182
|
-214
|
5
|
-228
|
-1,344
|
-513
|
-466
|
-1,161
|
-840
|
2,632
|
1,802
|
661
|
-112
|
-352
|
-106
|
-910
|
-474
|
-422
|
96
|
540
|
-1,064
|
-3,745
|
-2,167
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-113
|
1,671
|
72
|
3,022
|
5,516
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.4
|
18.0
|
0.6
|
22.2
|
23.1
|