|
(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
|
|
減価償却費
|
-5,643
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
5
|
-1
|
1
|
0
|
15
|
-1
|
-2
|
-13
|
-9
|
-7
|
-7
|
-8
|
-3
|
0
|
1
|
2
|
3
|
10
|
10
|
11
|
13
|
14
|
13
|
12
|
13
|
14
|
14
|
15
|
17
|
20
|
19
|
19
|
19
|
23
|
24
|
25
|
25
|
27
|
27
|
28
|
|
株式報酬費用
|
-2,538
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
9
|
10
|
10
|
8
|
10
|
9
|
10
|
12
|
10
|
10
|
10
|
9
|
10
|
11
|
10
|
|
営業キャッシュフロー
|
-65,487
|
25
|
42
|
13
|
29
|
28
|
24
|
30
|
44
|
26
|
13
|
11
|
35
|
34
|
5
|
23
|
5
|
48
|
24
|
35
|
18
|
48
|
5
|
63
|
17
|
61
|
85
|
124
|
107
|
152
|
155
|
28
|
130
|
119
|
56
|
128
|
116
|
126
|
123
|
174
|
141
|
218
|
52
|
148
|
300
|
104
|
359
|
-111
|
121
|
107
|
197
|
85
|
121
|
499
|
-22
|
261
|
403
|
|
資本的支出
|
1,328
|
-1
|
-2
|
-1
|
-1
|
-4
|
-2
|
-2
|
-1
|
-1
|
-1
|
-3
|
-1
|
-2
|
-2
|
-6
|
-2
|
-3
|
-3
|
-4
|
-4
|
-7
|
-12
|
-8
|
-18
|
-18
|
-9
|
-6
|
-4
|
-6
|
-3
|
-27
|
-6
|
-8
|
-7
|
-13
|
-12
|
-9
|
-6
|
-5
|
-7
|
-7
|
-11
|
-13
|
-25
|
-17
|
-36
|
-12
|
-16
|
-17
|
-18
|
-27
|
-26
|
-25
|
-22
|
-18
|
-28
|
|
投資キャッシュフロー
|
-67,443
|
-19
|
-3
|
-64
|
-13
|
-172
|
-117
|
-191
|
-69
|
-189
|
-75
|
-136
|
-86
|
-193
|
-178
|
-230
|
-150
|
-188
|
-436
|
-355
|
-139
|
-326
|
-513
|
-547
|
-994
|
-46
|
-1,188
|
-792
|
-683
|
-308
|
-650
|
-707
|
-553
|
-711
|
-879
|
-2,378
|
-158
|
-155
|
-1,305
|
-383
|
-541
|
-1,385
|
-1,838
|
-2,494
|
-793
|
-1,561
|
-1,564
|
-463
|
-1,312
|
-1,265
|
-536
|
-781
|
-823
|
-1,534
|
-1,165
|
-1,526
|
-899
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30
|
7
|
11
|
12
|
50
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
105,257
|
-16
|
-81
|
128
|
-80
|
160
|
26
|
301
|
-7
|
159
|
23
|
163
|
56
|
128
|
278
|
184
|
197
|
132
|
473
|
407
|
-96
|
203
|
516
|
828
|
845
|
355
|
690
|
944
|
479
|
325
|
258
|
820
|
714
|
196
|
1,319
|
3,919
|
390
|
946
|
407
|
-89
|
974
|
1,801
|
1,003
|
658
|
664
|
829
|
2,845
|
1,586
|
508
|
235
|
814
|
366
|
1,156
|
1,636
|
1,628
|
374
|
771
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96
|
474
|
-44
|
244
|
375
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.8
|
69.4
|
-6.4
|
35.2
|
52.0
|