|
(単位:百万ドル)
|
1Q11
|
2Q11
|
4Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
1Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
1Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76
|
81
|
83
|
81
|
79
|
80
|
|
営業キャッシュフロー
|
770
|
92
|
26
|
-113
|
428
|
561
|
-
|
305
|
324
|
458
|
448
|
111
|
1,285
|
337
|
442
|
484
|
-
|
1,018
|
413
|
66
|
-395
|
664
|
994
|
536
|
486
|
696
|
1,295
|
1,187
|
1,136
|
953
|
427
|
1,257
|
608
|
1,354
|
-28
|
1,676
|
635
|
844
|
1,001
|
523
|
|
資本的支出
|
-9
|
-6
|
-26
|
-43
|
-44
|
-17
|
-22
|
-13
|
-23
|
-10
|
-17
|
-43
|
-22
|
-29
|
-13
|
-10
|
-28
|
-23
|
-31
|
-52
|
-52
|
-47
|
-32
|
-14
|
-43
|
-63
|
-28
|
-60
|
-40
|
-88
|
-56
|
-46
|
-35
|
-66
|
-30
|
-85
|
-25
|
-26
|
-36
|
-56
|
|
投資キャッシュフロー
|
-413
|
1,252
|
-1,335
|
229
|
-1,642
|
-3,441
|
-
|
-6,817
|
419
|
-1,803
|
-2,016
|
3,277
|
-827
|
2,491
|
514
|
-249
|
-
|
873
|
271
|
-853
|
-3,852
|
-4,043
|
-8,932
|
-51
|
-1,196
|
-3,453
|
4,196
|
9,843
|
6,219
|
-3,665
|
-1,748
|
-4,902
|
-7,082
|
5,625
|
-1,386
|
2,293
|
-2,132
|
-853
|
1
|
-3,832
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
37
|
532
|
224
|
224
|
720
|
475
|
498
|
365
|
401
|
373
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
600
|
600
|
594
|
0
|
-
|
-
|
-
|
198
|
656
|
1,069
|
404
|
502
|
|
長期借入れによる収入
|
-
|
-
|
-
|
0
|
0
|
1,498
|
1,149
|
1,697
|
0
|
1,500
|
-
|
-
|
-
|
-
|
1,247
|
999
|
0
|
773
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
499
|
3,486
|
0
|
3,357
|
0
|
646
|
1,494
|
743
|
2,043
|
747
|
0
|
|
長期借入金の返済による支出
|
528
|
802
|
352
|
1
|
2
|
352
|
8
|
13
|
52
|
1
|
317
|
692
|
1,401
|
1,326
|
301
|
504
|
202
|
1
|
1
|
875
|
753
|
1,059
|
852
|
0
|
0
|
0
|
0
|
900
|
7
|
0
|
0
|
0
|
49
|
113
|
516
|
331
|
2,950
|
215
|
215
|
2,000
|
|
財務キャッシュフロー
|
-310
|
-995
|
1,671
|
468
|
825
|
2,970
|
-
|
6,118
|
-894
|
1,337
|
1,377
|
-3,400
|
-494
|
-2,770
|
-935
|
-364
|
-
|
-1,950
|
-1,023
|
789
|
4,109
|
3,443
|
7,644
|
-336
|
778
|
2,614
|
-5,417
|
-10,754
|
-6,789
|
1,975
|
1,617
|
3,675
|
6,438
|
-6,896
|
1,852
|
-4,276
|
1,697
|
28
|
-1,180
|
1,255
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,591
|
610
|
818
|
965
|
467
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.8
|
23.8
|
31.4
|
36.0
|
17.7
|