|
(単位:百万ドル)
|
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
|
|
現金同等物
|
1,050
|
427
|
403
|
396
|
182
|
91
|
30
|
36
|
27
|
41
|
40
|
57
|
40
|
43
|
38
|
172
|
108
|
184
|
32
|
51
|
106
|
1,467
|
817
|
1,733
|
1,414
|
1,477
|
651
|
414
|
63
|
72
|
75
|
61
|
84
|
94
|
155
|
139
|
151
|
|
現金 + 有価証券
|
1,050
|
427
|
403
|
396
|
182
|
91
|
30
|
36
|
27
|
41
|
40
|
57
|
40
|
43
|
38
|
172
|
108
|
184
|
32
|
51
|
106
|
1,467
|
817
|
1,733
|
1,414
|
1,477
|
651
|
414
|
63
|
72
|
75
|
61
|
84
|
94
|
155
|
139
|
151
|
|
売掛金
|
723
|
974
|
964
|
894
|
956
|
1,119
|
1,117
|
984
|
943
|
1,040
|
1,113
|
986
|
1,060
|
1,142
|
1,264
|
1,009
|
966
|
1,082
|
1,077
|
969
|
1,021
|
1,187
|
1,283
|
1,094
|
1,105
|
1,269
|
1,476
|
1,319
|
1,343
|
1,737
|
1,669
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
2,706
|
2,474
|
2,323
|
2,235
|
2,153
|
2,252
|
2,098
|
1,932
|
2,021
|
2,260
|
1,981
|
1,700
|
1,963
|
1,963
|
1,998
|
1,803
|
1,880
|
2,025
|
1,896
|
1,713
|
1,923
|
3,777
|
3,239
|
3,670
|
3,627
|
3,777
|
3,229
|
2,989
|
2,804
|
3,210
|
3,140
|
2,751
|
3,058
|
3,404
|
3,619
|
3,323
|
3,666
|
|
有形固定資産
|
17,029
|
-
|
20,698
|
20,830
|
21,124
|
21,548
|
21,797
|
22,290
|
22,682
|
22,669
|
22,757
|
22,917
|
23,125
|
23,459
|
23,555
|
24,373
|
24,750
|
25,218
|
25,488
|
25,882
|
26,432
|
26,751
|
27,168
|
27,648
|
28,158
|
28,866
|
29,719
|
30,063
|
30,406
|
30,994
|
31,249
|
31,737
|
32,068
|
32,857
|
33,323
|
34,063
|
34,683
|
|
固定資産合計
|
21,691
|
28,269
|
28,216
|
28,176
|
28,456
|
29,057
|
29,298
|
29,553
|
29,900
|
29,411
|
29,502
|
29,676
|
29,792
|
30,204
|
30,610
|
31,338
|
31,667
|
32,391
|
32,697
|
33,143
|
33,717
|
34,046
|
34,529
|
34,980
|
35,252
|
35,727
|
36,312
|
36,763
|
37,103
|
37,913
|
38,318
|
38,855
|
39,328
|
40,585
|
41,443
|
42,366
|
43,067
|
|
総資産
|
24,397
|
30,743
|
30,539
|
30,411
|
30,609
|
31,309
|
31,396
|
31,485
|
31,921
|
31,671
|
31,483
|
31,376
|
31,755
|
32,167
|
32,608
|
33,141
|
33,547
|
34,416
|
34,593
|
34,856
|
35,640
|
37,823
|
37,768
|
38,650
|
38,879
|
39,504
|
39,541
|
39,752
|
39,907
|
41,123
|
41,458
|
41,606
|
42,386
|
43,989
|
45,062
|
45,689
|
46,733
|
|
買掛金
|
576
|
830
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
173
|
206
|
166
|
168
|
187
|
349
|
325
|
307
|
267
|
183
|
214
|
362
|
523
|
394
|
325
|
374
|
232
|
730
|
726
|
523
|
813
|
313
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,499
|
2,035
|
1,821
|
1,922
|
2,153
|
2,712
|
2,588
|
2,472
|
2,934
|
3,114
|
2,716
|
2,340
|
2,911
|
3,004
|
3,153
|
2,812
|
2,848
|
3,587
|
3,447
|
3,235
|
4,184
|
3,069
|
2,792
|
2,958
|
3,112
|
3,329
|
3,300
|
3,346
|
3,803
|
4,416
|
4,570
|
4,655
|
3,927
|
5,239
|
6,208
|
6,444
|
7,139
|
|
長期借入金
|
2,794
|
4,530
|
4,519
|
4,507
|
4,399
|
4,510
|
4,507
|
4,773
|
4,767
|
5,196
|
5,160
|
5,261
|
5,096
|
5,368
|
5,487
|
6,282
|
6,718
|
6,716
|
6,715
|
7,159
|
7,081
|
7,478
|
7,401
|
7,274
|
7,486
|
7,922
|
8,033
|
7,888
|
7,764
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
10,251
|
13,642
|
13,594
|
13,424
|
13,405
|
13,475
|
13,556
|
13,772
|
13,770
|
13,461
|
13,448
|
13,568
|
13,389
|
13,760
|
13,999
|
14,780
|
15,181
|
15,243
|
15,238
|
15,705
|
15,602
|
18,928
|
18,984
|
15,857
|
15,941
|
16,214
|
16,181
|
16,020
|
15,770
|
16,365
|
16,378
|
16,508
|
18,084
|
18,074
|
17,965
|
18,394
|
18,904
|
|
総負債
|
11,750
|
15,677
|
15,415
|
15,346
|
15,558
|
16,187
|
16,144
|
16,244
|
16,704
|
16,575
|
16,164
|
15,908
|
16,300
|
16,764
|
17,152
|
17,592
|
18,029
|
18,830
|
18,685
|
18,940
|
19,786
|
21,997
|
21,776
|
18,815
|
19,053
|
19,543
|
19,481
|
19,366
|
19,573
|
20,781
|
20,948
|
21,163
|
22,011
|
23,313
|
24,173
|
24,838
|
26,043
|
|
資本金及び資本剰余金
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
利益剰余金
|
1,332
|
1,449
|
1,527
|
1,496
|
1,471
|
1,544
|
1,649
|
1,639
|
1,605
|
1,475
|
1,579
|
1,550
|
1,536
|
1,528
|
1,620
|
1,594
|
1,599
|
1,681
|
1,784
|
1,733
|
1,684
|
1,666
|
1,864
|
1,790
|
1,723
|
1,714
|
1,819
|
2,003
|
1,934
|
1,910
|
1,985
|
1,900
|
1,789
|
2,015
|
2,196
|
2,195
|
2,059
|
|
株主資本
|
12,647
|
15,066
|
15,124
|
15,065
|
15,051
|
15,122
|
15,252
|
15,241
|
15,217
|
15,096
|
15,319
|
15,468
|
15,455
|
15,403
|
15,456
|
15,549
|
15,518
|
15,586
|
15,908
|
15,916
|
15,854
|
15,826
|
15,992
|
19,835
|
19,826
|
19,961
|
20,060
|
20,386
|
20,334
|
20,342
|
20,510
|
20,443
|
20,375
|
20,676
|
20,889
|
20,851
|
20,690
|
|
有利子負債合計
|
2,967
|
4,736
|
4,685
|
4,675
|
4,586
|
4,859
|
4,832
|
5,080
|
5,034
|
5,379
|
5,374
|
5,623
|
5,619
|
5,762
|
5,812
|
6,656
|
6,950
|
7,446
|
7,441
|
7,682
|
7,894
|
7,791
|
7,401
|
7,274
|
7,486
|
7,922
|
8,033
|
7,888
|
7,764
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,917
|
4,309
|
4,282
|
4,279
|
4,404
|
4,768
|
4,802
|
5,044
|
5,007
|
5,338
|
5,334
|
5,566
|
5,579
|
5,719
|
5,774
|
6,484
|
6,842
|
7,262
|
7,409
|
7,631
|
7,788
|
6,324
|
6,584
|
5,541
|
6,072
|
6,445
|
7,382
|
7,474
|
7,701
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
23.46
|
31.44
|
30.98
|
31.03
|
30.47
|
32.13
|
31.68
|
33.33
|
33.08
|
35.63
|
35.08
|
36.35
|
36.36
|
37.41
|
37.6
|
42.81
|
44.79
|
47.77
|
46.78
|
48.27
|
49.79
|
49.23
|
46.28
|
36.67
|
37.76
|
39.69
|
40.04
|
38.69
|
38.18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|