|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82
|
125
|
116
|
62
|
74
|
156
|
99
|
33
|
32
|
5
|
14
|
16
|
-15
|
-27
|
-48
|
-31
|
-54
|
-32
|
-35
|
-44
|
|
株式報酬費用
|
123
|
83
|
114
|
93
|
122
|
70
|
81
|
80
|
85
|
60
|
77
|
92
|
83
|
55
|
76
|
69
|
67
|
47
|
63
|
60
|
61
|
78
|
111
|
87
|
72
|
63
|
96
|
84
|
82
|
68
|
78
|
70
|
76
|
72
|
71
|
61
|
64
|
130
|
88
|
88
|
119
|
233
|
168
|
216
|
174
|
170
|
184
|
147
|
146
|
140
|
183
|
184
|
184
|
193
|
183
|
173
|
182
|
182
|
|
営業キャッシュフロー
|
-
|
-
|
364
|
2,372
|
1,882
|
1,582
|
1,510
|
828
|
-543
|
782
|
-904
|
2,770
|
-350
|
-30
|
943
|
55
|
-
|
-1,348
|
-739
|
-453
|
635
|
-1,007
|
-1,119
|
-746
|
-356
|
-1,412
|
-2,158
|
-2,381
|
-702
|
-2,366
|
156
|
-3,270
|
-399
|
-2,169
|
-1,407
|
-1,332
|
-1,410
|
-1,807
|
-74
|
-1,235
|
-2,251
|
-3,618
|
916
|
-4,063
|
-1,486
|
-648
|
-1,933
|
-2,639
|
1,971
|
1,107
|
1,527
|
3,358
|
1,876
|
-112
|
2,550
|
438
|
2,390
|
-4,900
|
|
資本的支出
|
-4
|
-14
|
-7
|
-11
|
-12
|
-9
|
-2
|
-4
|
-4
|
-7
|
-2
|
-3
|
-2
|
-6
|
-4
|
-2
|
-5
|
-160
|
-2
|
-3
|
-5
|
-55
|
-22
|
-27
|
-23
|
-27
|
-9
|
-37
|
-25
|
-33
|
-20
|
-125
|
-17
|
-34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-27
|
65
|
-48
|
-213
|
60
|
1
|
-28
|
-19
|
-69
|
216
|
18
|
-189
|
7
|
-139
|
-
|
-161
|
62
|
12
|
-53
|
-86
|
61
|
-3
|
36
|
-39
|
-9
|
-10
|
-25
|
-36
|
-20
|
-126
|
-19
|
-44
|
-46
|
-31
|
-36
|
-42
|
-377
|
-2,173
|
-4,469
|
-2,588
|
-1,998
|
-5,094
|
-3,589
|
-2,966
|
-3,819
|
199
|
-1,077
|
812
|
-6,199
|
-5,477
|
-5,119
|
-2,253
|
-3,147
|
-1,891
|
-7,006
|
-4,238
|
|
配当金の支払額
|
24
|
22
|
72
|
34
|
30
|
58
|
177
|
71
|
116
|
66
|
138
|
175
|
278
|
192
|
151
|
203
|
189
|
162
|
72
|
70
|
71
|
71
|
72
|
78
|
79
|
81
|
82
|
84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
43
|
246
|
0
|
0
|
0
|
71
|
64
|
0
|
133
|
346
|
0
|
0
|
0
|
-
|
-
|
17
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
|
長期借入れによる収入
|
36
|
62
|
245
|
50
|
224
|
102
|
568
|
246
|
373
|
185
|
308
|
1,698
|
1,693
|
1,733
|
1,808
|
5,482
|
3,084
|
3,641
|
1,251
|
2,153
|
1,935
|
2,555
|
2,161
|
3,137
|
3,551
|
2,809
|
3,588
|
5,344
|
2,497
|
5,689
|
1,581
|
6,883
|
2,530
|
3,818
|
3,792
|
3,219
|
4,697
|
4,912
|
5,110
|
6,887
|
8,618
|
9,754
|
5,516
|
7,550
|
4,126
|
3,247
|
3,379
|
5,332
|
2,917
|
4,755
|
5,717
|
8,154
|
7,320
|
7,946
|
4,660
|
4,958
|
10,363
|
7,094
|
|
長期借入金の返済による支出
|
-
|
50
|
89
|
647
|
34
|
297
|
54
|
176
|
56
|
307
|
133
|
791
|
1,731
|
1,072
|
837
|
1,429
|
2,273
|
1,386
|
657
|
1,561
|
2,133
|
1,128
|
1,154
|
3,610
|
2,793
|
1,957
|
2,751
|
2,958
|
2,185
|
3,818
|
1,806
|
3,612
|
1,558
|
2,335
|
2,544
|
2,188
|
2,816
|
3,746
|
3,552
|
5,346
|
4,983
|
7,593
|
5,484
|
4,383
|
2,460
|
1,582
|
1,858
|
3,957
|
2,938
|
4,010
|
4,928
|
7,041
|
6,801
|
6,907
|
5,166
|
4,399
|
8,263
|
7,295
|
|
財務キャッシュフロー
|
-
|
-
|
-571
|
-2,310
|
-1,297
|
-1,418
|
-1,301
|
-1,163
|
515
|
-570
|
990
|
-1,808
|
-701
|
-337
|
-563
|
600
|
-
|
798
|
909
|
670
|
101
|
1,404
|
1,306
|
120
|
623
|
889
|
1,218
|
2,897
|
754
|
1,746
|
7
|
3,798
|
874
|
1,804
|
1,510
|
1,810
|
3,566
|
2,916
|
4,459
|
4,436
|
7,231
|
4,238
|
4,146
|
8,159
|
4,346
|
5,404
|
2,072
|
3,454
|
104
|
7,143
|
44
|
2,061
|
2,076
|
2,894
|
3,603
|
990
|
9,428
|
3,411
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|