|
(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
|
132
|
136
|
135
|
136
|
136
|
141
|
143
|
144
|
139
|
152
|
156
|
161
|
161
|
176
|
180
|
184
|
189
|
194
|
216
|
227
|
249
|
240
|
247
|
262
|
258
|
261
|
263
|
266
|
266
|
270
|
272
|
345
|
343
|
344
|
350
|
372
|
360
|
365
|
369
|
377
|
377
|
379
|
388
|
384
|
373
|
377
|
386
|
391
|
391
|
360
|
342
|
366
|
364
|
376
|
384
|
399
|
407
|
401
|
432
|
435
|
448
|
456
|
431
|
|
株式報酬費用
|
28
|
31
|
36
|
34
|
37
|
37
|
39
|
36
|
38
|
38
|
37
|
33
|
34
|
36
|
47
|
43
|
51
|
40
|
51
|
52
|
52
|
53
|
57
|
51
|
49
|
59
|
55
|
49
|
43
|
27
|
61
|
55
|
68
|
65
|
97
|
94
|
63
|
52
|
90
|
56
|
41
|
60
|
99
|
76
|
80
|
63
|
95
|
53
|
57
|
64
|
85
|
74
|
69
|
74
|
94
|
78
|
63
|
71
|
100
|
77
|
66
|
74
|
126
|
|
営業キャッシュフロー
|
417
|
329
|
673
|
-5
|
457
|
485
|
466
|
109
|
551
|
623
|
1,067
|
305
|
665
|
870
|
-1,402
|
418
|
850
|
741
|
1,425
|
575
|
778
|
969
|
1,636
|
549
|
1,081
|
1,308
|
1,495
|
443
|
1,150
|
1,084
|
1,834
|
454
|
1,215
|
8,433
|
2,379
|
390
|
1,169
|
1,108
|
1,836
|
-1,362
|
-368
|
1,490
|
1,835
|
883
|
1,748
|
1,520
|
1,870
|
161
|
1,264
|
1,099
|
1,593
|
767
|
1,702
|
1,945
|
2,384
|
506
|
1,670
|
1,535
|
2,072
|
292
|
1,001
|
1,381
|
1,597
|
|
資本的支出
|
-102
|
-156
|
-129
|
-111
|
-134
|
-160
|
-154
|
-161
|
-203
|
-340
|
-243
|
-243
|
-298
|
-369
|
-257
|
-248
|
-308
|
-350
|
-292
|
-315
|
-337
|
-361
|
-332
|
-337
|
-362
|
-411
|
-308
|
-331
|
-388
|
-495
|
-430
|
-468
|
-512
|
-569
|
-432
|
-415
|
-436
|
-526
|
-395
|
-364
|
-381
|
-346
|
-325
|
-324
|
-338
|
-485
|
-417
|
-456
|
-424
|
-546
|
-517
|
-486
|
-633
|
-700
|
-596
|
-660
|
-725
|
-799
|
-693
|
-590
|
-568
|
-456
|
-324
|
|
投資キャッシュフロー
|
-161
|
-100
|
-37
|
-103
|
-78
|
-803
|
-20
|
-268
|
-398
|
-290
|
28
|
-642
|
-386
|
-413
|
-194
|
-356
|
-574
|
305
|
-523
|
-351
|
-420
|
-228
|
-361
|
-593
|
-606
|
-665
|
-402
|
-164
|
-105
|
-181
|
395
|
-1,634
|
-458
|
-665
|
-511
|
-201
|
204
|
-505
|
-387
|
-362
|
-584
|
-380
|
-273
|
-307
|
-408
|
666
|
-401
|
-480
|
-496
|
-770
|
-280
|
-628
|
-500
|
-865
|
-569
|
-696
|
-586
|
-850
|
-856
|
-644
|
-596
|
-391
|
-323
|
|
配当金の支払額
|
-
|
96
|
96
|
97
|
97
|
97
|
126
|
128
|
129
|
129
|
156
|
157
|
157
|
158
|
195
|
196
|
195
|
195
|
239
|
240
|
240
|
208
|
297
|
294
|
293
|
293
|
364
|
363
|
362
|
360
|
428
|
419
|
412
|
483
|
446
|
447
|
436
|
430
|
484
|
481
|
479
|
479
|
528
|
529
|
530
|
530
|
576
|
563
|
561
|
562
|
608
|
609
|
607
|
607
|
648
|
645
|
645
|
646
|
691
|
693
|
693
|
693
|
705
|
|
自己株式の取得による支出
|
-
|
116
|
11
|
48
|
261
|
234
|
15
|
0
|
0
|
533
|
424
|
163
|
0
|
0
|
38
|
251
|
305
|
163
|
215
|
131
|
574
|
515
|
245
|
1,338
|
5
|
405
|
408
|
638
|
168
|
828
|
1,601
|
1,591
|
869
|
3,072
|
5,115
|
2,713
|
145
|
2,249
|
1,091
|
-2,790
|
0
|
3,398
|
-
|
-
|
-
|
-
|
-3,521
|
7,518
|
15
|
0
|
191
|
287
|
220
|
285
|
1,266
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
748
|
0
|
0
|
0
|
0
|
0
|
848
|
0
|
-
|
-
|
754
|
0
|
-
|
-
|
0
|
0
|
998
|
1,598
|
0
|
2,988
|
0
|
-
|
-
|
0
|
-
|
1,739
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
|
長期借入金の返済による支出
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
350
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-500
|
-750
|
0
|
2,500
|
-
|
-
|
-
|
2,000
|
-
|
-
|
0
|
0
|
750
|
1,075
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-210
|
-206
|
-10
|
-52
|
-307
|
-241
|
-27
|
14
|
-77
|
-657
|
-434
|
-285
|
-66
|
675
|
568
|
-412
|
-454
|
-328
|
-669
|
-308
|
-22
|
-1,260
|
-529
|
-935
|
368
|
-656
|
-1,155
|
-163
|
-505
|
-1,179
|
-1,040
|
-373
|
-956
|
-876
|
-5,859
|
-2,919
|
1,355
|
-2,634
|
-1,123
|
1,273
|
2,343
|
-780
|
-966
|
-1,712
|
-491
|
-484
|
-3,969
|
260
|
-1,365
|
-565
|
-1,008
|
-276
|
-830
|
-878
|
-2,409
|
-15
|
-651
|
-645
|
-755
|
-667
|
1,056
|
-1,933
|
-743
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,379
|
-298
|
434
|
925
|
1,274
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.7
|
-3.4
|
4.6
|
9.7
|
12.8
|