|
(単位:百万ドル)
|
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
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
7
|
9
|
8
|
8
|
8
|
7
|
10
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
17
|
17
|
20
|
18
|
17
|
14
|
15
|
15
|
15
|
15
|
13
|
12
|
23
|
22
|
|
株式報酬費用
|
8
|
8
|
8
|
11
|
12
|
12
|
13
|
14
|
15
|
16
|
16
|
18
|
20
|
20
|
20
|
22
|
23
|
24
|
24
|
24
|
26
|
26
|
27
|
32
|
36
|
40
|
37
|
44
|
53
|
51
|
50
|
50
|
65
|
64
|
62
|
67
|
85
|
81
|
77
|
79
|
98
|
100
|
93
|
85
|
127
|
133
|
|
営業キャッシュフロー
|
34
|
15
|
20
|
52
|
10
|
116
|
71
|
54
|
-48
|
52
|
162
|
79
|
205
|
183
|
195
|
130
|
-119
|
295
|
170
|
196
|
269
|
327
|
194
|
138
|
215
|
186
|
254
|
263
|
272
|
225
|
217
|
101
|
134
|
40
|
374
|
434
|
698
|
526
|
513
|
989
|
1,174
|
1,030
|
641
|
1,200
|
1,268
|
1,261
|
|
資本的支出
|
-3
|
-3
|
-6
|
-4
|
-6
|
-7
|
-8
|
-5
|
-4
|
-6
|
-5
|
-5
|
-3
|
-4
|
-7
|
-7
|
-5
|
-7
|
-6
|
-4
|
-5
|
-3
|
-4
|
-3
|
-3
|
-
|
-6
|
-5
|
-46
|
-
|
-15
|
-9
|
-11
|
-
|
-6
|
-12
|
-12
|
-
|
-10
|
-4
|
-8
|
-
|
-29
|
-24
|
-31
|
-
|
|
投資キャッシュフロー
|
-22
|
-224
|
-6
|
-4
|
48
|
144
|
-61
|
-248
|
-12
|
-7
|
-3
|
-11
|
-188
|
-193
|
-184
|
-314
|
-87
|
-172
|
-36
|
29
|
-15
|
-265
|
-330
|
-104
|
102
|
-279
|
-218
|
-219
|
-426
|
-65
|
-73
|
245
|
126
|
-83
|
-22
|
-103
|
-226
|
-337
|
-296
|
-478
|
-374
|
-1,310
|
-766
|
-626
|
-1,187
|
-1,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114
|
51
|
227
|
0
|
167
|
0
|
101
|
0
|
134
|
176
|
136
|
483
|
47
|
2
|
82
|
30
|
0
|
0
|
62
|
172
|
65
|
123
|
787
|
195
|
0
|
620
|
|
財務キャッシュフロー
|
-2
|
38
|
20
|
18
|
16
|
7
|
12
|
13
|
28
|
21
|
18
|
7
|
12
|
13
|
15
|
8
|
17
|
1
|
24
|
-92
|
-103
|
-49
|
-213
|
2
|
-149
|
12
|
-86
|
4
|
-110
|
-171
|
-130
|
-486
|
-35
|
-5
|
-69
|
-30
|
15
|
-2
|
-64
|
-174
|
-56
|
-131
|
-794
|
-198
|
20
|
-626
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
613
|
1,176
|
1,238
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|