|
(単位:百万ドル)
|
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
|
|
減価償却費
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
18
|
17
|
17
|
16
|
18
|
17
|
17
|
17
|
22
|
21
|
22
|
21
|
22
|
22
|
22
|
21
|
22
|
22
|
22
|
22
|
23
|
23
|
24
|
24
|
25
|
28
|
22
|
26
|
26
|
26
|
26
|
27
|
27
|
27
|
26
|
26
|
26
|
126
|
145
|
128
|
134
|
124
|
-34
|
-102
|
-45
|
-12
|
6
|
42
|
94
|
93
|
100
|
91
|
121
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-74
|
337
|
124
|
-
|
47
|
208
|
154
|
-144
|
-19
|
73
|
74
|
119
|
64
|
63
|
28
|
-25
|
114
|
62
|
14
|
120
|
35
|
75
|
19
|
128
|
9
|
137
|
53
|
113
|
47
|
458
|
61
|
115
|
130
|
140
|
79
|
-
|
141
|
17
|
83
|
115
|
123
|
104
|
-703
|
136
|
177
|
400
|
843
|
528
|
1,020
|
-362
|
916
|
1,205
|
901
|
461
|
417
|
991
|
1,119
|
98
|
859
|
916
|
1,050
|
|
資本的支出
|
-16
|
-13
|
-20
|
-21
|
-24
|
-27
|
-23
|
-25
|
-16
|
-9
|
-18
|
-13
|
-28
|
-18
|
-23
|
-27
|
-17
|
-14
|
-19
|
-24
|
-35
|
-14
|
-17
|
-32
|
-21
|
-16
|
-21
|
-25
|
-25
|
-25
|
-36
|
-29
|
-53
|
-24
|
-31
|
-35
|
-32
|
-27
|
-36
|
-36
|
-35
|
-24
|
-28
|
-22
|
-35
|
-241
|
202
|
-42
|
-74
|
-44
|
-84
|
-69
|
-208
|
-94
|
-101
|
-106
|
-128
|
-103
|
-126
|
-238
|
-243
|
|
投資キャッシュフロー
|
353
|
1,473
|
185
|
-
|
129
|
-449
|
-189
|
292
|
100
|
-233
|
50
|
-226
|
182
|
-344
|
159
|
1
|
164
|
-590
|
16
|
-559
|
-117
|
-695
|
131
|
-474
|
-64
|
-982
|
395
|
-133
|
49
|
-455
|
199
|
58
|
-15
|
-578
|
-401
|
-
|
-461
|
-1,442
|
-6,388
|
-812
|
-1,231
|
-3,968
|
-385
|
-1,807
|
-1,410
|
2,382
|
298
|
-1,894
|
-711
|
2,628
|
3,913
|
-3,754
|
-358
|
-4,291
|
-1,819
|
-301
|
-3,744
|
-4,877
|
-562
|
-3,801
|
3,629
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
24
|
20
|
25
|
26
|
26
|
26
|
39
|
39
|
39
|
38
|
42
|
42
|
40
|
39
|
40
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
13
|
3
|
1
|
0
|
2
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105
|
98
|
88
|
134
|
131
|
156
|
126
|
50
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
448
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
948
|
618
|
613
|
896
|
900
|
|
長期借入れによる収入
|
-184
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
120
|
0
|
230
|
0
|
75
|
75
|
0
|
0
|
0
|
175
|
0
|
0
|
-
|
-
|
125
|
0
|
-
|
-
|
-
|
100
|
400
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
1
|
1,651
|
1,601
|
601
|
6,500
|
3,490
|
0
|
1
|
-
|
-
|
-
|
-
|
1,242
|
0
|
597
|
-1
|
|
長期借入金の返済による支出
|
-
|
216
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,031
|
511
|
198
|
1,359
|
1,021
|
9,552
|
2,443
|
104
|
31
|
1
|
316
|
102
|
1
|
351
|
3
|
2,495
|
|
財務キャッシュフロー
|
-314
|
-1,866
|
-179
|
-
|
-126
|
202
|
52
|
-115
|
-49
|
-21
|
-42
|
132
|
-283
|
290
|
-165
|
-144
|
-76
|
418
|
-13
|
470
|
68
|
543
|
-101
|
332
|
98
|
806
|
-395
|
-242
|
-57
|
-92
|
-249
|
-173
|
-51
|
379
|
336
|
-
|
406
|
1,501
|
6,240
|
659
|
1,116
|
3,912
|
1,072
|
1,611
|
1,231
|
-2,597
|
-1,081
|
1,264
|
-272
|
-1,186
|
-5,511
|
2,424
|
-426
|
3,620
|
1,468
|
-592
|
2,577
|
4,777
|
-220
|
2,870
|
-4,752
|
|
フリーキャッシュフロー
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
991
|
-5
|
733
|
678
|
807
|
|
FCFマージン(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.0
|
-0.2
|
24.9
|
22.6
|
27.4
|