|
(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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
336
|
329
|
342
|
393
|
397
|
363
|
388
|
414
|
396
|
353
|
345
|
353
|
350
|
351
|
340
|
363
|
339
|
364
|
387
|
406
|
425
|
406
|
428
|
438
|
490
|
398
|
470
|
479
|
462
|
437
|
411
|
419
|
439
|
436
|
397
|
398
|
371
|
393
|
|
株式報酬費用
|
149
|
159
|
174
|
201
|
193
|
256
|
247
|
241
|
264
|
283
|
283
|
267
|
281
|
274
|
282
|
250
|
274
|
253
|
273
|
249
|
271
|
233
|
247
|
247
|
236
|
213
|
239
|
246
|
227
|
202
|
248
|
222
|
189
|
224
|
230
|
222
|
246
|
339
|
294
|
309
|
296
|
313
|
392
|
422
|
424
|
425
|
496
|
498
|
516
|
521
|
634
|
628
|
614
|
608
|
602
|
705
|
644
|
697
|
759
|
702
|
659
|
663
|
888
|
|
営業キャッシュフロー
|
951
|
1,093
|
48
|
1,768
|
1,264
|
1,820
|
1,779
|
1,888
|
922
|
1,409
|
1,975
|
2,216
|
2,077
|
2,510
|
2,781
|
1,814
|
2,673
|
1,619
|
2,364
|
-658
|
2,116
|
1,684
|
2,739
|
-
|
1,840
|
-
|
1,379
|
815
|
82
|
-
|
1,762
|
516
|
2,053
|
-
|
356
|
794
|
4,909
|
-
|
1,118
|
1,083
|
1,872
|
1,741
|
3,175
|
2,911
|
3,373
|
1,077
|
2,057
|
2,698
|
2,895
|
1,446
|
3,095
|
1,457
|
2,657
|
4,090
|
2,949
|
3,554
|
3,052
|
2,647
|
4,587
|
2,554
|
2,875
|
3,996
|
4,965
|
|
資本的支出
|
-117
|
-113
|
-102
|
-79
|
-219
|
-193
|
-359
|
-276
|
-399
|
-250
|
-205
|
-289
|
-314
|
-240
|
-210
|
-587
|
-158
|
-230
|
-253
|
-196
|
-366
|
-179
|
-128
|
-125
|
-136
|
-150
|
-129
|
-122
|
-177
|
-262
|
-226
|
-185
|
-214
|
-159
|
-152
|
-170
|
-248
|
-317
|
-296
|
-345
|
-418
|
-348
|
-469
|
-483
|
-506
|
-430
|
-583
|
-491
|
-554
|
-634
|
-398
|
-453
|
-306
|
-293
|
-214
|
-184
|
-387
|
-256
|
-277
|
-214
|
-294
|
-407
|
-549
|
|
投資キャッシュフロー
|
-569
|
157
|
554
|
-1,179
|
-1,938
|
-1,926
|
-2,068
|
-1,505
|
-3,302
|
-2
|
-1,227
|
-2,444
|
-2,316
|
4,409
|
445
|
-2,903
|
906
|
-87
|
-1,736
|
1,046
|
-1,530
|
-1,352
|
-716
|
-
|
-794
|
-
|
681
|
79
|
-1,102
|
-
|
-3,261
|
4,742
|
1,134
|
-
|
-152
|
-109
|
-208
|
-
|
-203
|
-1,566
|
-3,156
|
-338
|
-1,202
|
-1,832
|
-372
|
50
|
-112
|
-526
|
-4,876
|
-290
|
-133
|
-224
|
1,737
|
-618
|
-1,256
|
-939
|
-1,043
|
-385
|
-671
|
-1,289
|
1,631
|
-471
|
-1,721
|
|
配当金の支払額
|
309
|
305
|
309
|
316
|
360
|
361
|
362
|
367
|
429
|
425
|
428
|
431
|
604
|
592
|
590
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
1,178
|
123
|
-
|
-
|
0
|
-
|
99
|
0
|
373
|
841
|
250
|
0
|
1,039
|
3,321
|
1,002
|
1,002
|
1,350
|
1,195
|
1,664
|
1,947
|
5,405
|
2,230
|
2,050
|
1,548
|
100
|
225
|
444
|
283
|
300
|
315
|
225
|
200
|
1,000
|
21,155
|
1,019
|
0
|
69
|
705
|
762
|
1,578
|
110
|
0
|
444
|
1,521
|
630
|
771
|
1,178
|
951
|
500
|
500
|
1,270
|
903
|
400
|
400
|
784
|
731
|
1,303
|
1,303
|
1,750
|
1,748
|
2,849
|
2,444
|
2,650
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,880
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,929
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-386
|
-255
|
561
|
1,058
|
53
|
-154
|
-191
|
638
|
-187
|
-1,017
|
-275
|
14
|
-1,272
|
-3,312
|
-1,073
|
-868
|
-1,976
|
-1,563
|
-2,203
|
-1,213
|
3,904
|
-2,749
|
-2,665
|
-
|
-943
|
-
|
-1,104
|
-666
|
8,771
|
-
|
-165
|
-709
|
-5,463
|
-
|
-1,887
|
-644
|
-915
|
-
|
-1,659
|
-2,209
|
-1,003
|
-836
|
-1,645
|
-2,143
|
-1,608
|
-1,402
|
-2,446
|
-1,598
|
-1,960
|
-1,192
|
-1,015
|
-2,543
|
-1,988
|
-1,117
|
-2,041
|
-1,580
|
-3,449
|
-2,199
|
-3,008
|
-2,781
|
-3,971
|
-3,436
|
-3,882
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,310
|
2,340
|
2,581
|
3,589
|
4,416
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.9
|
21.3
|
24.9
|
31.8
|
36.0
|