|
(単位:百万ドル)
|
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
|
|
現金同等物
|
247
|
215
|
366
|
435
|
383
|
957
|
902
|
898
|
1,529
|
1,535
|
1,556
|
1,434
|
1,217
|
1,275
|
1,201
|
697
|
630
|
694
|
943
|
714
|
1,031
|
956
|
1,105
|
1,008
|
1,139
|
1,131
|
1,551
|
1,245
|
1,348
|
1,368
|
1,304
|
1,021
|
945
|
1,447
|
1,807
|
1,353
|
619
|
666
|
763
|
514
|
553
|
|
現金 + 有価証券
|
247
|
215
|
366
|
435
|
383
|
957
|
902
|
898
|
1,529
|
1,535
|
1,556
|
1,434
|
1,217
|
1,275
|
1,201
|
697
|
630
|
694
|
943
|
714
|
1,031
|
956
|
1,105
|
1,008
|
1,139
|
1,131
|
1,551
|
1,245
|
1,348
|
1,368
|
1,304
|
1,021
|
945
|
1,447
|
1,807
|
1,353
|
619
|
666
|
763
|
514
|
553
|
|
商品及び製品
|
1,054
|
993
|
972
|
948
|
892
|
846
|
767
|
822
|
848
|
877
|
935
|
992
|
1,013
|
1,086
|
1,147
|
1,218
|
1,250
|
1,223
|
1,079
|
1,114
|
1,074
|
993
|
939
|
988
|
1,046
|
1,016
|
1,099
|
1,166
|
1,219
|
1,321
|
1,404
|
1,486
|
1,446
|
1,314
|
1,352
|
1,391
|
1,368
|
1,438
|
1,472
|
1,550
|
1,558
|
|
流動資産合計
|
2,483
|
2,481
|
2,301
|
2,371
|
2,292
|
2,757
|
2,553
|
2,711
|
3,440
|
3,433
|
3,493
|
3,584
|
3,397
|
3,448
|
3,293
|
2,847
|
2,832
|
2,827
|
2,777
|
2,591
|
2,717
|
2,605
|
2,633
|
2,786
|
3,047
|
3,371
|
3,345
|
3,393
|
3,606
|
3,543
|
3,214
|
3,202
|
3,374
|
3,683
|
3,835
|
3,597
|
2,937
|
3,080
|
3,026
|
2,933
|
3,100
|
|
有形固定資産
|
3,378
|
3,170
|
3,177
|
3,199
|
2,890
|
2,825
|
2,784
|
2,833
|
2,902
|
2,950
|
3,008
|
3,105
|
3,105
|
3,207
|
3,291
|
3,379
|
3,491
|
3,520
|
3,559
|
3,444
|
3,423
|
3,418
|
3,474
|
3,432
|
3,448
|
3,127
|
3,154
|
3,131
|
3,111
|
3,071
|
3,171
|
3,180
|
3,190
|
3,119
|
3,216
|
3,209
|
3,157
|
3,173
|
3,183
|
3,131
|
3,121
|
|
固定資産合計
|
4,202
|
3,970
|
3,997
|
4,009
|
3,929
|
3,532
|
3,507
|
3,571
|
3,612
|
3,687
|
3,800
|
3,900
|
3,941
|
4,064
|
4,069
|
4,478
|
4,601
|
4,629
|
4,481
|
4,357
|
4,317
|
4,343
|
4,449
|
4,384
|
4,432
|
4,159
|
4,205
|
4,131
|
4,124
|
4,202
|
4,426
|
4,422
|
4,286
|
4,265
|
4,416
|
4,381
|
4,312
|
4,383
|
4,489
|
4,461
|
4,388
|
|
総資産
|
6,685
|
6,451
|
6,298
|
6,380
|
6,221
|
6,289
|
6,060
|
6,282
|
7,052
|
7,120
|
7,293
|
7,484
|
7,338
|
7,512
|
7,362
|
7,325
|
7,433
|
7,456
|
7,258
|
6,948
|
7,034
|
6,948
|
7,082
|
7,170
|
7,479
|
7,530
|
7,550
|
7,524
|
7,730
|
7,745
|
7,640
|
7,624
|
7,660
|
7,948
|
8,251
|
7,978
|
7,249
|
7,463
|
7,515
|
7,394
|
7,488
|
|
買掛金
|
919
|
1,009
|
973
|
842
|
875
|
835
|
884
|
941
|
985
|
1,010
|
1,075
|
1,121
|
1,175
|
1,123
|
1,137
|
1,042
|
956
|
948
|
923
|
841
|
651
|
701
|
844
|
976
|
1,061
|
1,085
|
1,162
|
1,168
|
1,249
|
1,270
|
1,251
|
1,166
|
1,009
|
901
|
1,159
|
963
|
938
|
1,069
|
1,142
|
1,006
|
1,023
|
|
一年内返済予定の長期借入金
|
16
|
38
|
39
|
34
|
36
|
32
|
15
|
14
|
14
|
14
|
15
|
14
|
13
|
14
|
13
|
13
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,441
|
1,505
|
1,466
|
1,487
|
1,444
|
1,436
|
1,771
|
1,735
|
1,750
|
1,570
|
1,648
|
1,622
|
1,622
|
1,698
|
1,709
|
1,572
|
1,448
|
1,643
|
1,541
|
1,343
|
1,156
|
1,308
|
1,442
|
1,501
|
1,674
|
1,779
|
1,858
|
1,775
|
1,886
|
1,951
|
1,891
|
1,745
|
2,190
|
2,195
|
2,486
|
2,231
|
1,557
|
1,777
|
1,803
|
1,673
|
1,850
|
|
長期借入金
|
3,927
|
3,924
|
3,915
|
3,920
|
3,823
|
3,713
|
3,529
|
3,538
|
4,056
|
4,081
|
4,097
|
4,141
|
3,960
|
3,985
|
3,959
|
3,965
|
4,190
|
4,007
|
4,026
|
4,012
|
4,327
|
4,063
|
4,005
|
3,970
|
3,964
|
3,829
|
3,724
|
3,692
|
3,656
|
3,510
|
3,590
|
3,599
|
3,604
|
3,944
|
3,987
|
3,968
|
3,951
|
3,988
|
4,054
|
4,064
|
4,102
|
|
固定負債合計
|
4,839
|
4,856
|
4,702
|
4,701
|
4,608
|
4,472
|
4,185
|
4,189
|
4,730
|
4,745
|
4,780
|
4,860
|
4,691
|
4,668
|
4,633
|
4,937
|
5,156
|
4,970
|
5,022
|
4,944
|
5,219
|
4,906
|
4,825
|
4,817
|
4,905
|
4,752
|
4,610
|
4,582
|
4,629
|
4,509
|
4,642
|
4,651
|
4,660
|
4,996
|
5,026
|
4,993
|
4,967
|
5,027
|
5,107
|
5,141
|
5,399
|
|
総負債
|
6,280
|
6,361
|
6,168
|
6,188
|
6,052
|
5,908
|
5,956
|
5,924
|
6,480
|
6,315
|
6,428
|
6,482
|
6,313
|
6,366
|
6,342
|
6,509
|
6,604
|
6,613
|
6,563
|
6,287
|
6,375
|
6,214
|
6,267
|
6,318
|
6,579
|
6,531
|
6,468
|
6,357
|
6,515
|
6,460
|
6,533
|
6,396
|
6,850
|
7,191
|
7,512
|
7,224
|
6,524
|
6,804
|
6,910
|
6,814
|
7,249
|
|
資本金及び資本剰余金
|
-
|
647
|
777
|
777
|
776
|
783
|
791
|
810
|
822
|
832
|
839
|
848
|
861
|
858
|
862
|
847
|
855
|
859
|
861
|
872
|
874
|
881
|
892
|
909
|
922
|
928
|
946
|
958
|
1,007
|
1,017
|
1,018
|
1,006
|
1,016
|
1,032
|
1,035
|
1,035
|
1,047
|
1,052
|
1,057
|
1,062
|
1,068
|
|
利益剰余金
|
-
|
-30
|
-115
|
-64
|
-82
|
117
|
-114
|
31
|
186
|
388
|
579
|
876
|
1,127
|
1,358
|
1,466
|
1,517
|
1,571
|
1,606
|
1,249
|
1,308
|
1,290
|
1,325
|
1,303
|
1,357
|
1,381
|
1,554
|
1,746
|
1,940
|
2,102
|
2,304
|
2,170
|
2,278
|
1,864
|
1,845
|
1,782
|
1,797
|
1,828
|
1,763
|
1,718
|
1,659
|
1,265
|
|
株主資本
|
405
|
90
|
130
|
192
|
169
|
381
|
104
|
358
|
572
|
805
|
865
|
1,002
|
1,025
|
1,146
|
1,020
|
816
|
829
|
843
|
695
|
661
|
659
|
734
|
815
|
852
|
900
|
999
|
1,082
|
1,167
|
1,215
|
1,285
|
1,107
|
1,228
|
810
|
757
|
739
|
754
|
725
|
659
|
605
|
580
|
239
|
|
有利子負債合計
|
3,943
|
3,962
|
3,954
|
3,954
|
3,859
|
3,745
|
3,544
|
3,552
|
4,070
|
4,095
|
4,112
|
4,155
|
3,973
|
3,999
|
3,972
|
3,978
|
4,208
|
4,007
|
4,026
|
4,012
|
4,327
|
4,063
|
4,005
|
3,970
|
3,964
|
3,829
|
3,724
|
3,692
|
3,656
|
3,510
|
3,590
|
3,599
|
3,604
|
3,944
|
3,989
|
3,970
|
3,953
|
3,988
|
4,054
|
4,064
|
4,102
|
|
純有利子負債
|
3,696
|
3,747
|
3,588
|
3,519
|
3,476
|
2,788
|
2,642
|
2,654
|
2,541
|
2,560
|
2,556
|
2,721
|
2,756
|
2,724
|
2,771
|
3,281
|
3,578
|
3,313
|
3,083
|
3,298
|
3,296
|
3,107
|
2,900
|
2,962
|
2,825
|
2,698
|
2,173
|
2,447
|
2,308
|
2,142
|
2,286
|
2,578
|
2,659
|
2,497
|
2,182
|
2,617
|
3,334
|
3,322
|
3,291
|
3,550
|
3,549
|
|
DEレシオ(%)
|
973.58
|
4402.22
|
3041.54
|
2059.38
|
2283.43
|
982.94
|
3407.69
|
992.18
|
711.54
|
508.7
|
475.38
|
414.67
|
387.61
|
348.95
|
389.41
|
487.5
|
507.6
|
475.33
|
579.28
|
606.96
|
656.6
|
553.54
|
491.41
|
465.96
|
440.44
|
383.28
|
344.18
|
316.37
|
300.91
|
273.15
|
324.3
|
293.08
|
444.94
|
521.0
|
539.78
|
526.53
|
545.24
|
605.16
|
670.08
|
700.69
|
1716.32
|