|
(単位:百万ドル)
|
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
|
|
減価償却費
|
682
|
613
|
568
|
583
|
607
|
623
|
657
|
689
|
760
|
758
|
738
|
677
|
718
|
803
|
759
|
707
|
664
|
671
|
653
|
588
|
566
|
575
|
534
|
469
|
431
|
425
|
434
|
431
|
415
|
369
|
369
|
383
|
384
|
419
|
386
|
416
|
357
|
391
|
373
|
267
|
291
|
330
|
339
|
327
|
334
|
327
|
317
|
296
|
310
|
324
|
322
|
294
|
314
|
269
|
361
|
329
|
338
|
369
|
|
営業キャッシュフロー
|
1,418
|
-288
|
2,142
|
2,798
|
-95
|
204
|
2,254
|
1,159
|
952
|
-1,864
|
932
|
581
|
945
|
945
|
247
|
1,496
|
2,211
|
1,141
|
1,188
|
1,234
|
1,167
|
978
|
1,175
|
895
|
1,303
|
706
|
1,097
|
912
|
1,335
|
806
|
1,081
|
763
|
1,289
|
917
|
814
|
348
|
1,442
|
1,135
|
1,170
|
452
|
1,461
|
959
|
1,641
|
1,831
|
1,602
|
1,173
|
1,432
|
1,588
|
1,660
|
-17
|
1,341
|
1,575
|
992
|
620
|
940
|
947
|
1,202
|
640
|
|
投資キャッシュフロー
|
-52
|
-7,302
|
-4,070
|
-2,073
|
-1,588
|
-8,824
|
705
|
4,961
|
-2,136
|
-7,073
|
2,147
|
-2,057
|
-85
|
-3,217
|
805
|
-5,997
|
-1,827
|
-2,728
|
651
|
-1,910
|
-1,522
|
-5,903
|
-663
|
-2,653
|
-353
|
-5,058
|
-4,402
|
-1,715
|
-2,729
|
-5,663
|
-2,041
|
-466
|
-641
|
-621
|
-325
|
11,630
|
-300
|
-2,578
|
452
|
-543
|
-1,484
|
-9,523
|
-5,685
|
-3,750
|
-4,473
|
-3,355
|
-382
|
-2,098
|
-1,735
|
-3,073
|
3,501
|
-1,107
|
1,060
|
1,537
|
-1,341
|
2,909
|
-2,381
|
-4,451
|
|
配当金の支払額
|
200
|
200
|
200
|
201
|
200
|
201
|
200
|
201
|
200
|
209
|
68
|
66
|
66
|
68
|
67
|
1,251
|
38
|
1,215
|
15
|
15
|
40
|
38
|
38
|
37
|
55
|
54
|
58
|
57
|
64
|
63
|
70
|
69
|
67
|
67
|
72
|
72
|
73
|
72
|
73
|
71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
168
|
169
|
204
|
190
|
190
|
185
|
195
|
250
|
309
|
211
|
229
|
300
|
299
|
104
|
0
|
1
|
1
|
219
|
502
|
679
|
594
|
584
|
600
|
415
|
51
|
27
|
2
|
0
|
4
|
29
|
1
|
1
|
7
|
34
|
1
|
1
|
23
|
|
長期借入れによる収入
|
10,675
|
7,854
|
10,749
|
8,374
|
8,397
|
11,881
|
4,253
|
3,784
|
5,310
|
13,965
|
9,402
|
5,554
|
3,986
|
8,228
|
8,820
|
8,987
|
6,037
|
6,821
|
4,244
|
4,776
|
2,209
|
2,926
|
4,488
|
4,842
|
3,972
|
4,667
|
6,665
|
6,275
|
1,816
|
3,645
|
1,766
|
2,824
|
848
|
1,477
|
788
|
1,584
|
802
|
486
|
56
|
138
|
59
|
2,744
|
1,059
|
3,157
|
651
|
2,258
|
3,129
|
922
|
842
|
812
|
123
|
426
|
2,317
|
1,471
|
24
|
929
|
1,618
|
2,102
|
|
長期借入金の返済による支出
|
11,625
|
5,897
|
10,024
|
5,892
|
6,992
|
17,001
|
11,445
|
6,320
|
8,960
|
5,167
|
10,683
|
6,056
|
4,500
|
9,187
|
9,778
|
9,206
|
4,470
|
7,896
|
8,490
|
5,815
|
6,453
|
5,654
|
7,573
|
6,793
|
8,010
|
5,532
|
5,771
|
4,029
|
3,194
|
4,946
|
4,490
|
6,882
|
2,742
|
3,110
|
3,939
|
3,495
|
4,453
|
4,220
|
1,340
|
2,460
|
1,012
|
1,256
|
2,222
|
2,070
|
1,022
|
1,150
|
426
|
1,278
|
905
|
1,986
|
699
|
1,476
|
1,508
|
801
|
1,074
|
1,538
|
767
|
1,802
|
|
財務キャッシュフロー
|
109
|
4,192
|
2,068
|
2,226
|
2,691
|
1,052
|
-4,514
|
-6,296
|
-48
|
7,779
|
-2,716
|
1,359
|
-937
|
2,149
|
1,009
|
2,723
|
-1,013
|
2,741
|
-3,220
|
1,405
|
-1,086
|
6,571
|
-2,144
|
1,831
|
-904
|
3,250
|
2,976
|
805
|
1,161
|
5,779
|
237
|
-933
|
-546
|
-288
|
2,201
|
919
|
-486
|
-2,609
|
-1,167
|
-2,496
|
-2,880
|
2,695
|
2,987
|
2,066
|
3,842
|
2,680
|
3,323
|
550
|
-1,442
|
1,408
|
-3,638
|
-982
|
-874
|
-72
|
438
|
-3,775
|
1,280
|
4,013
|