|
(単位:百万ドル)
|
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
|
|
株式報酬費用
|
18
|
10
|
5
|
6
|
12
|
11
|
4
|
2
|
12
|
6
|
4
|
4
|
14
|
5
|
7
|
9
|
13
|
5
|
4
|
3
|
12
|
5
|
3
|
5
|
9
|
2
|
4
|
3
|
10
|
3
|
5
|
4
|
9
|
3
|
4
|
3
|
9
|
8
|
4
|
3
|
5
|
7
|
5
|
6
|
8
|
4
|
4
|
5
|
|
営業キャッシュフロー
|
558
|
555
|
504
|
49
|
499
|
556
|
404
|
451
|
342
|
429
|
343
|
243
|
350
|
-
|
289
|
243
|
284
|
-
|
173
|
485
|
188
|
334
|
309
|
188
|
453
|
142
|
221
|
171
|
179
|
154
|
201
|
168
|
-109
|
139
|
68
|
207
|
145
|
99
|
122
|
310
|
182
|
279
|
-10
|
8
|
71
|
126
|
70
|
174
|
|
投資キャッシュフロー
|
992
|
2,236
|
-
|
-
|
2,740
|
2,560
|
2,049
|
3,337
|
2,185
|
3,202
|
3,111
|
2,913
|
3,011
|
-
|
3,194
|
2,424
|
2,721
|
-
|
2,443
|
2,161
|
2,408
|
2,473
|
1,525
|
1,079
|
985
|
2,407
|
1,526
|
1,530
|
2,885
|
1,334
|
894
|
1,560
|
1,751
|
2,205
|
2,856
|
3,773
|
1,848
|
1,826
|
1,659
|
2,024
|
2,330
|
3,268
|
1,961
|
907
|
661
|
745
|
559
|
747
|
|
自己株式の取得による支出
|
200
|
65
|
167
|
168
|
300
|
300
|
175
|
170
|
200
|
175
|
200
|
180
|
110
|
165
|
165
|
0
|
-
|
-
|
-
|
125
|
107
|
126
|
130
|
77
|
335
|
0
|
65
|
0
|
100
|
200
|
150
|
150
|
115
|
105
|
95
|
85
|
85
|
80
|
75
|
70
|
43
|
38
|
33
|
65
|
35
|
24
|
26
|
26
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
682
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
167
|
1,276
|
87
|
1,417
|
30
|
907
|
0
|
1,013
|
718
|
1
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-2,998
|
-4,897
|
-
|
5,988
|
-2,631
|
-3,553
|
-2,762
|
-3,499
|
-2,953
|
-3,422
|
-3,008
|
-3,726
|
-3,250
|
647
|
-3,388
|
-2,397
|
-1,854
|
-
|
-2,376
|
-2,632
|
-3,638
|
-2,601
|
-2,000
|
-1,746
|
-1,451
|
-2,328
|
-1,522
|
-2,378
|
-2,499
|
-1,828
|
-1,546
|
-1,461
|
-2,006
|
-2,122
|
-2,448
|
-3,085
|
-4,022
|
-1,435
|
-2,248
|
-2,342
|
-2,357
|
-2,489
|
-3,164
|
-1,605
|
-780
|
-849
|
-834
|
-689
|