|
(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
|
4Q19
|
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
|
|
現金同等物
|
353
|
235
|
155
|
218
|
144
|
179
|
97
|
211
|
107
|
93
|
46
|
207
|
313
|
127
|
260
|
310
|
312
|
327
|
344
|
324
|
195
|
201
|
110
|
275
|
309
|
508
|
428
|
321
|
842
|
1,839
|
1,640
|
1,620
|
1,200
|
987
|
705
|
654
|
518
|
458
|
752
|
911
|
660
|
818
|
577
|
680
|
427
|
|
現金 + 有価証券
|
353
|
235
|
155
|
218
|
144
|
179
|
97
|
211
|
107
|
93
|
46
|
207
|
313
|
127
|
260
|
310
|
312
|
327
|
344
|
324
|
195
|
201
|
110
|
275
|
309
|
508
|
428
|
321
|
842
|
1,839
|
1,640
|
1,620
|
1,200
|
987
|
705
|
654
|
518
|
458
|
752
|
911
|
660
|
818
|
577
|
680
|
427
|
|
流動資産合計
|
601
|
474
|
369
|
509
|
387
|
462
|
347
|
414
|
286
|
255
|
195
|
683
|
891
|
622
|
622
|
872
|
738
|
840
|
686
|
781
|
551
|
590
|
448
|
673
|
551
|
679
|
608
|
487
|
1,016
|
2,012
|
1,862
|
1,870
|
1,404
|
1,211
|
905
|
902
|
740
|
707
|
980
|
1,203
|
913
|
1,075
|
789
|
947
|
634
|
|
有形固定資産
|
1,192
|
1,207
|
1,214
|
1,247
|
1,266
|
1,278
|
1,313
|
1,401
|
1,409
|
1,447
|
1,537
|
3,036
|
3,162
|
3,254
|
3,245
|
3,117
|
3,091
|
3,028
|
3,029
|
3,040
|
2,601
|
2,614
|
2,581
|
2,649
|
2,520
|
2,418
|
2,333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
4,212
|
4,235
|
4,244
|
4,254
|
4,275
|
4,277
|
4,319
|
4,696
|
4,644
|
4,693
|
4,774
|
7,958
|
9,049
|
9,189
|
9,289
|
8,934
|
8,948
|
8,691
|
8,677
|
8,715
|
12,922
|
12,925
|
12,833
|
13,003
|
10,687
|
10,592
|
10,268
|
9,789
|
9,473
|
9,317
|
9,195
|
8,951
|
8,941
|
8,607
|
8,301
|
8,234
|
8,107
|
7,962
|
7,813
|
7,806
|
7,626
|
7,519
|
7,535
|
7,300
|
7,418
|
|
総資産
|
4,813
|
4,710
|
4,613
|
4,764
|
4,663
|
4,739
|
4,667
|
5,110
|
4,931
|
4,949
|
4,969
|
8,642
|
9,940
|
9,812
|
9,911
|
9,806
|
9,686
|
9,532
|
9,363
|
9,496
|
13,473
|
13,515
|
13,281
|
13,676
|
11,238
|
11,272
|
10,876
|
10,276
|
10,489
|
11,329
|
11,058
|
10,822
|
10,345
|
9,818
|
9,206
|
9,136
|
8,848
|
8,670
|
8,793
|
9,009
|
8,539
|
8,595
|
8,324
|
8,248
|
8,053
|
|
買掛金
|
223
|
258
|
181
|
262
|
210
|
268
|
212
|
313
|
240
|
298
|
261
|
501
|
510
|
477
|
469
|
569
|
454
|
535
|
395
|
452
|
382
|
423
|
361
|
543
|
337
|
436
|
376
|
298
|
264
|
235
|
267
|
377
|
295
|
308
|
230
|
330
|
257
|
285
|
236
|
320
|
250
|
301
|
247
|
378
|
232
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
128
|
20
|
20
|
20
|
20
|
25
|
25
|
123
|
95
|
64
|
62
|
|
流動負債合計
|
553
|
583
|
503
|
636
|
554
|
616
|
558
|
712
|
583
|
620
|
595
|
1,189
|
1,238
|
1,146
|
1,180
|
1,409
|
1,222
|
1,243
|
1,158
|
1,328
|
1,692
|
1,713
|
1,647
|
1,933
|
1,612
|
1,711
|
1,588
|
1,578
|
1,584
|
1,558
|
1,689
|
1,787
|
1,665
|
1,616
|
1,622
|
1,690
|
1,712
|
1,554
|
1,528
|
1,632
|
1,503
|
1,651
|
1,578
|
1,744
|
1,511
|
|
長期借入金
|
1,932
|
1,783
|
1,780
|
1,775
|
1,771
|
1,748
|
1,746
|
1,924
|
1,851
|
1,824
|
1,843
|
3,746
|
4,180
|
4,249
|
4,277
|
4,220
|
4,244
|
4,203
|
4,840
|
4,708
|
4,738
|
4,713
|
4,710
|
4,733
|
5,021
|
5,498
|
5,804
|
5,696
|
5,439
|
5,480
|
5,433
|
5,408
|
5,502
|
5,358
|
5,197
|
5,121
|
4,862
|
4,796
|
4,750
|
4,552
|
4,518
|
4,212
|
4,048
|
4,011
|
3,975
|
|
固定負債合計
|
2,747
|
2,601
|
2,599
|
2,613
|
2,611
|
2,600
|
2,594
|
2,858
|
2,800
|
2,774
|
2,807
|
5,442
|
6,100
|
6,188
|
6,305
|
6,283
|
6,378
|
6,318
|
6,950
|
6,770
|
10,477
|
10,476
|
10,451
|
10,528
|
10,700
|
11,136
|
11,623
|
11,556
|
11,191
|
11,175
|
11,011
|
10,823
|
10,858
|
10,528
|
10,163
|
10,070
|
9,726
|
9,698
|
9,402
|
9,225
|
9,067
|
8,640
|
8,431
|
8,263
|
8,280
|
|
総負債
|
3,300
|
3,184
|
3,102
|
3,250
|
3,165
|
3,217
|
3,152
|
3,570
|
3,384
|
3,395
|
3,402
|
6,631
|
7,338
|
7,334
|
7,486
|
7,693
|
7,600
|
7,562
|
8,108
|
8,098
|
12,170
|
12,190
|
12,098
|
12,462
|
12,312
|
12,847
|
13,212
|
13,135
|
12,776
|
12,734
|
12,700
|
12,611
|
12,524
|
12,145
|
11,785
|
11,760
|
11,438
|
11,252
|
10,931
|
10,857
|
10,570
|
10,291
|
10,009
|
10,008
|
9,791
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
5
|
4,837
|
5,050
|
5,327
|
5,366
|
5,790
|
6,225
|
6,240
|
6,605
|
6,628
|
6,718
|
6,890
|
|
利益剰余金
|
317
|
329
|
316
|
327
|
313
|
337
|
330
|
352
|
360
|
365
|
376
|
384
|
366
|
163
|
94
|
-208
|
-252
|
-256
|
-711
|
-551
|
-624
|
-598
|
-674
|
-707
|
-2,903
|
-3,464
|
-4,388
|
-5,335
|
-5,902
|
-6,265
|
-6,490
|
-6,624
|
-6,961
|
-7,083
|
-7,310
|
-7,598
|
-7,833
|
-7,825
|
-7,812
|
-7,994
|
-8,158
|
-8,191
|
-8,211
|
-8,347
|
-8,549
|
|
株主資本
|
1,511
|
1,524
|
1,509
|
1,512
|
1,496
|
1,521
|
1,513
|
1,538
|
1,546
|
1,552
|
1,565
|
2,009
|
2,601
|
2,477
|
2,424
|
2,112
|
2,084
|
1,969
|
1,254
|
1,397
|
1,303
|
1,325
|
1,183
|
1,214
|
-1,074
|
-1,576
|
-2,335
|
-2,858
|
-2,287
|
-1,405
|
-1,643
|
-1,790
|
-2,178
|
-2,327
|
-2,579
|
-2,625
|
-2,590
|
-2,583
|
-2,138
|
-1,848
|
-2,031
|
-1,697
|
-1,686
|
-1,761
|
-1,738
|
|
有利子負債合計
|
1,932
|
1,783
|
1,780
|
1,775
|
1,771
|
1,748
|
1,746
|
1,902
|
1,851
|
1,824
|
1,843
|
3,746
|
4,180
|
4,249
|
4,277
|
4,220
|
4,244
|
4,203
|
4,840
|
4,723
|
4,753
|
4,735
|
4,732
|
4,753
|
5,041
|
5,518
|
5,824
|
5,716
|
5,459
|
5,500
|
5,453
|
5,428
|
5,522
|
5,378
|
5,325
|
5,141
|
4,882
|
4,816
|
4,770
|
4,577
|
4,543
|
4,336
|
4,144
|
4,075
|
4,038
|
|
純有利子負債
|
1,578
|
1,548
|
1,624
|
1,556
|
1,626
|
1,569
|
1,649
|
1,691
|
1,743
|
1,731
|
1,797
|
3,539
|
3,867
|
4,121
|
4,017
|
3,910
|
3,932
|
3,875
|
4,496
|
4,399
|
4,558
|
4,533
|
4,621
|
4,478
|
4,731
|
5,010
|
5,395
|
5,394
|
4,617
|
3,661
|
3,813
|
3,808
|
4,322
|
4,390
|
4,620
|
4,486
|
4,363
|
4,357
|
4,018
|
3,666
|
3,882
|
3,517
|
3,567
|
3,394
|
3,611
|
|
DEレシオ(%)
|
127.86
|
117.01
|
117.96
|
117.35
|
118.39
|
114.98
|
115.39
|
123.65
|
119.72
|
117.51
|
117.73
|
186.39
|
160.73
|
171.56
|
176.43
|
199.78
|
203.57
|
213.34
|
385.83
|
337.94
|
364.63
|
357.29
|
399.86
|
391.48
|
-469.35
|
-350.26
|
-249.37
|
-199.98
|
-238.71
|
-391.57
|
-331.94
|
-303.32
|
-253.49
|
-231.14
|
-206.49
|
-195.88
|
-188.47
|
-186.46
|
-223.12
|
-247.71
|
-223.68
|
-255.54
|
-245.89
|
-231.47
|
-232.37
|