|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
2Q14
|
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
|
114
|
109
|
92
|
99
|
100
|
106
|
100
|
97
|
98
|
106
|
98
|
98
|
100
|
108
|
94
|
93
|
93
|
95
|
85
|
86
|
85
|
85
|
77
|
78
|
81
|
89
|
84
|
82
|
77
|
74
|
75
|
80
|
76
|
77
|
75
|
66
|
62
|
65
|
61
|
62
|
65
|
63
|
60
|
60
|
57
|
74
|
72
|
71
|
57
|
55
|
54
|
53
|
57
|
43
|
43
|
43
|
43
|
44
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
3
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
-
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
3
|
1
|
1
|
8
|
2
|
3
|
3
|
3
|
2
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
6
|
5
|
5
|
5
|
7
|
6
|
6
|
5
|
7
|
6
|
6
|
|
営業キャッシュフロー
|
155
|
165
|
95
|
64
|
65
|
129
|
33
|
70
|
147
|
163
|
28
|
52
|
-
|
-
|
9
|
44
|
71
|
172
|
16
|
72
|
101
|
120
|
-51
|
29
|
92
|
75
|
5
|
60
|
54
|
66
|
-48
|
102
|
14
|
145
|
-99
|
74
|
-92
|
-23
|
-125
|
-108
|
77
|
20
|
49
|
-31
|
94
|
26
|
10
|
-66
|
52
|
32
|
-35
|
30
|
54
|
29
|
14
|
-13
|
56
|
56
|
|
資本的支出
|
-59
|
-127
|
-56
|
-75
|
-57
|
-89
|
-40
|
-41
|
-35
|
-92
|
-39
|
-55
|
-43
|
-
|
-42
|
-49
|
-49
|
-80
|
-48
|
-50
|
-51
|
-82
|
-37
|
-67
|
-32
|
-90
|
-29
|
-33
|
-49
|
-101
|
-29
|
-52
|
-58
|
-85
|
-33
|
-31
|
-27
|
-31
|
-18
|
-32
|
-33
|
-66
|
-36
|
-
|
-44
|
-
|
-39
|
-37
|
-38
|
-55
|
-27
|
-26
|
-34
|
-58
|
-26
|
-17
|
-15
|
-26
|
|
投資キャッシュフロー
|
-68
|
-134
|
-53
|
-85
|
-10
|
-88
|
-37
|
-35
|
-29
|
-78
|
-38
|
-50
|
-
|
-
|
-41
|
-49
|
-45
|
-124
|
523
|
-69
|
-43
|
139
|
16
|
-58
|
-47
|
-89
|
-28
|
-32
|
-48
|
-99
|
-28
|
-50
|
-58
|
-86
|
-36
|
185
|
-26
|
-30
|
-18
|
-30
|
-33
|
-74
|
-19
|
-67
|
-71
|
-67
|
49
|
-36
|
-36
|
-98
|
-28
|
-24
|
-42
|
-64
|
591
|
-35
|
-13
|
-22
|
|
配当金の支払額
|
-
|
-
|
2,170
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
754
|
0
|
0
|
0
|
281
|
0
|
0
|
50
|
29
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
3
|
2,200
|
0
|
0
|
2,718
|
0
|
0
|
0
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
2,235
|
0
|
3,240
|
-1
|
-
|
-
|
-
|
0
|
1,000
|
1,085
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,657
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
|
長期借入金の返済による支出
|
7
|
6
|
2
|
3
|
1
|
2,693
|
4
|
0
|
0
|
1
|
0
|
0
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2,200
|
0
|
3,511
|
5
|
5
|
5
|
59
|
5
|
989
|
1,011
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
672
|
0
|
1,635
|
0
|
0
|
0
|
375
|
199
|
2,036
|
0
|
|
財務キャッシュフロー
|
-65
|
-122
|
-55
|
-19
|
-17
|
-17
|
-6
|
-186
|
-102
|
-192
|
-33
|
-49
|
-
|
-
|
58
|
-76
|
22
|
193
|
-467
|
-51
|
-103
|
-108
|
-312
|
-13
|
11
|
-68
|
30
|
-3
|
-9
|
21
|
60
|
147
|
17
|
-6
|
144
|
-7
|
306
|
-27
|
-1
|
58
|
-8
|
-136
|
-6
|
-16
|
-7
|
-6
|
-9
|
-11
|
65
|
-2
|
5
|
-11
|
-2
|
-1
|
-377
|
-209
|
-13
|
-1
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-28
|
-11
|
-30
|
41
|
30
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
-6.5
|
-3.2
|
-7.2
|
10.2
|
6.6
|