|
(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
|
|
株式報酬費用
|
47
|
47
|
57
|
53
|
93
|
66
|
69
|
64
|
66
|
64
|
75
|
75
|
71
|
66
|
78
|
77
|
62
|
60
|
78
|
84
|
66
|
58
|
72
|
76
|
56
|
48
|
68
|
75
|
54
|
45
|
70
|
74
|
46
|
42
|
61
|
67
|
48
|
41
|
63
|
69
|
50
|
42
|
61
|
69
|
50
|
50
|
74
|
85
|
68
|
62
|
104
|
111
|
79
|
68
|
106
|
116
|
87
|
78
|
116
|
129
|
93
|
81
|
|
営業キャッシュフロー
|
710
|
1,230
|
516
|
631
|
1,138
|
971
|
449
|
675
|
1,202
|
1,088
|
360
|
675
|
1,150
|
1,199
|
462
|
775
|
1,383
|
1,272
|
609
|
820
|
1,409
|
1,430
|
547
|
1,069
|
1,413
|
1,585
|
795
|
917
|
1,722
|
1,929
|
1,112
|
-
|
2,106
|
2,145
|
1,107
|
1,796
|
1,992
|
1,754
|
851
|
1,720
|
1,443
|
2,125
|
1,850
|
2,121
|
2,428
|
2,357
|
2,144
|
1,768
|
2,766
|
2,042
|
1,160
|
1,399
|
1,937
|
1,924
|
1,017
|
1,571
|
1,732
|
1,998
|
849
|
1,860
|
2,190
|
2,254
|
|
資本的支出
|
-219
|
-301
|
-194
|
-276
|
-193
|
-153
|
-103
|
-146
|
-150
|
-96
|
-84
|
-98
|
-123
|
-107
|
-77
|
-80
|
-103
|
-125
|
-123
|
-125
|
-139
|
-164
|
-124
|
-158
|
-139
|
-110
|
-127
|
-151
|
-186
|
-231
|
-189
|
-249
|
-370
|
-323
|
-251
|
-284
|
-149
|
-163
|
-161
|
-130
|
-146
|
-212
|
-308
|
-900
|
-486
|
-1,282
|
-443
|
-597
|
-790
|
-967
|
-982
|
-1,446
|
-1,495
|
-1,148
|
-1,248
|
-1,064
|
-1,316
|
-1,192
|
-1,123
|
-1,305
|
-1,197
|
-925
|
|
投資キャッシュフロー
|
-51
|
-548
|
63
|
-544
|
-4,694
|
-997
|
270
|
321
|
-1,441
|
-189
|
22
|
309
|
-211
|
-123
|
-305
|
802
|
-383
|
-491
|
158
|
-174
|
389
|
-675
|
573
|
65
|
-603
|
-685
|
267
|
-8
|
-488
|
-898
|
266
|
-
|
-1,768
|
1,505
|
1,173
|
-258
|
-914
|
-1,921
|
826
|
1,437
|
-2,189
|
-996
|
-1,109
|
127
|
-884
|
-2,229
|
-1,668
|
1,225
|
-2,113
|
-1,027
|
28
|
-2,385
|
-1,694
|
-311
|
-3,329
|
0
|
-487
|
614
|
1,253
|
-1,335
|
-681
|
-676
|
|
配当金の支払額
|
149
|
153
|
153
|
150
|
148
|
193
|
195
|
195
|
194
|
235
|
232
|
309
|
308
|
326
|
325
|
323
|
319
|
356
|
356
|
354
|
348
|
386
|
383
|
382
|
382
|
499
|
500
|
498
|
495
|
611
|
611
|
606
|
602
|
736
|
724
|
722
|
721
|
841
|
841
|
823
|
825
|
937
|
940
|
942
|
942
|
1,062
|
1,063
|
1,060
|
1,051
|
1,123
|
1,125
|
1,125
|
1,126
|
1,181
|
1,183
|
1,185
|
1,187
|
1,240
|
1,238
|
1,235
|
1,236
|
1,290
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
679
|
721
|
734
|
734
|
720
|
743
|
670
|
698
|
670
|
654
|
790
|
627
|
630
|
527
|
500
|
475
|
550
|
650
|
650
|
706
|
873
|
1,018
|
1,200
|
2,009
|
1,152
|
863
|
456
|
489
|
1,641
|
882
|
15
|
15
|
100
|
146
|
139
|
142
|
589
|
1,182
|
996
|
848
|
103
|
79
|
46
|
65
|
3
|
71
|
318
|
537
|
653
|
302
|
119
|
403
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
498
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
494
|
-
|
-
|
0
|
0
|
743
|
0
|
748
|
0
|
749
|
749
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
799
|
1,397
|
1,603
|
0
|
0
|
2,980
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-624
|
-456
|
-555
|
3,071
|
636
|
-563
|
-518
|
-997
|
257
|
-693
|
-405
|
-1,197
|
-684
|
-884
|
-219
|
-1,926
|
-910
|
-888
|
-724
|
-704
|
-1,849
|
-888
|
-839
|
-1,180
|
-676
|
-1,115
|
-1,143
|
-842
|
-1,078
|
-671
|
-1,317
|
-
|
-1,755
|
-2,714
|
-998
|
-1,445
|
-998
|
-1,289
|
-1,596
|
-1,381
|
-726
|
-844
|
-1,406
|
-1,041
|
470
|
-1,160
|
-1,602
|
-2,696
|
-1,286
|
-1,134
|
239
|
-52
|
-1,116
|
-1,215
|
1,831
|
-1,314
|
-1,396
|
-2,001
|
-2,539
|
-244
|
-1,242
|
-1,664
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
806
|
-274
|
555
|
993
|
1,329
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.1
|
-6.7
|
12.5
|
20.9
|
30.0
|