|
(単位:百万ドル)
|
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
|
|
現金同等物
|
148
|
390
|
255
|
309
|
468
|
658
|
563
|
1,003
|
595
|
765
|
528
|
285
|
236
|
505
|
413
|
437
|
496
|
458
|
399
|
403
|
400
|
420
|
593
|
530
|
587
|
598
|
547
|
505
|
455
|
519
|
424
|
307
|
404
|
377
|
293
|
|
現金 + 有価証券
|
148
|
390
|
255
|
309
|
468
|
658
|
563
|
1,003
|
595
|
765
|
528
|
285
|
236
|
505
|
413
|
437
|
496
|
458
|
399
|
403
|
400
|
420
|
593
|
530
|
587
|
598
|
547
|
505
|
455
|
519
|
424
|
307
|
404
|
377
|
293
|
|
売掛金
|
1,420
|
1,286
|
1,408
|
1,374
|
1,380
|
1,104
|
1,026
|
930
|
951
|
782
|
820
|
824
|
840
|
652
|
690
|
693
|
687
|
670
|
664
|
664
|
701
|
699
|
661
|
684
|
653
|
630
|
590
|
583
|
612
|
559
|
600
|
518
|
528
|
493
|
480
|
|
流動資産合計
|
2,020
|
1,917
|
1,974
|
1,986
|
2,112
|
2,710
|
2,620
|
2,661
|
1,993
|
1,964
|
1,831
|
1,607
|
1,546
|
1,586
|
1,572
|
1,568
|
1,653
|
1,577
|
1,551
|
1,487
|
1,511
|
1,680
|
1,643
|
1,597
|
1,641
|
1,625
|
1,556
|
1,517
|
1,535
|
1,655
|
1,589
|
1,352
|
1,445
|
1,252
|
1,185
|
|
有形固定資産
|
264
|
283
|
282
|
262
|
249
|
257
|
260
|
276
|
297
|
328
|
336
|
333
|
331
|
342
|
321
|
309
|
306
|
305
|
281
|
281
|
273
|
-
|
272
|
263
|
262
|
-
|
259
|
252
|
241
|
-
|
186
|
179
|
174
|
-
|
179
|
|
固定資産合計
|
6,903
|
5,792
|
5,726
|
5,662
|
5,435
|
4,838
|
4,891
|
4,775
|
4,737
|
4,716
|
4,832
|
3,696
|
3,568
|
2,928
|
2,822
|
2,758
|
2,707
|
2,679
|
2,599
|
2,636
|
2,581
|
2,356
|
2,336
|
2,303
|
2,280
|
1,946
|
1,947
|
1,936
|
1,611
|
1,507
|
1,469
|
1,428
|
1,396
|
1,347
|
1,347
|
|
総資産
|
8,923
|
7,709
|
7,700
|
7,648
|
7,547
|
7,548
|
7,511
|
7,436
|
6,730
|
6,680
|
6,663
|
5,303
|
5,114
|
4,514
|
4,394
|
4,326
|
4,360
|
4,256
|
4,150
|
4,123
|
4,092
|
4,036
|
3,979
|
3,900
|
3,921
|
3,571
|
3,503
|
3,453
|
3,146
|
3,162
|
3,058
|
2,780
|
2,841
|
2,599
|
2,532
|
|
買掛金
|
116
|
164
|
130
|
106
|
147
|
138
|
152
|
158
|
216
|
230
|
313
|
161
|
145
|
198
|
168
|
170
|
173
|
182
|
167
|
161
|
169
|
198
|
189
|
166
|
203
|
228
|
176
|
169
|
166
|
174
|
167
|
136
|
133
|
157
|
155
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43
|
49
|
55
|
53
|
52
|
50
|
50
|
60
|
68
|
78
|
90
|
89
|
89
|
21
|
30
|
30
|
30
|
33
|
35
|
38
|
41
|
40
|
34
|
33
|
33
|
26
|
24
|
26
|
|
流動負債合計
|
2,306
|
1,402
|
1,248
|
1,212
|
1,214
|
1,368
|
1,374
|
1,313
|
1,251
|
1,197
|
1,434
|
1,217
|
1,123
|
1,177
|
1,023
|
1,022
|
1,041
|
1,092
|
1,045
|
1,054
|
987
|
1,025
|
926
|
895
|
933
|
923
|
842
|
795
|
805
|
868
|
849
|
819
|
827
|
744
|
723
|
|
固定負債合計
|
1,127
|
2,877
|
3,011
|
2,977
|
2,879
|
2,509
|
2,485
|
2,482
|
1,978
|
2,119
|
2,160
|
2,043
|
1,981
|
1,895
|
2,009
|
1,987
|
1,994
|
1,832
|
1,795
|
1,742
|
1,780
|
1,737
|
1,649
|
1,638
|
1,640
|
1,589
|
1,590
|
1,589
|
1,579
|
1,519
|
1,362
|
1,064
|
991
|
870
|
863
|
|
総負債
|
3,433
|
4,279
|
4,259
|
4,189
|
4,093
|
3,877
|
3,859
|
3,795
|
3,229
|
3,316
|
3,594
|
3,260
|
3,104
|
3,072
|
3,032
|
3,009
|
3,035
|
2,924
|
2,840
|
2,796
|
2,767
|
2,762
|
2,575
|
2,533
|
2,573
|
2,512
|
2,432
|
2,384
|
2,384
|
2,387
|
2,211
|
1,883
|
1,818
|
1,614
|
1,586
|
|
資本金及び資本剰余金
|
-
|
3,814
|
3,818
|
3,830
|
3,836
|
3,852
|
3,855
|
3,867
|
3,873
|
3,880
|
3,881
|
3,888
|
3,888
|
3,892
|
3,893
|
3,898
|
3,903
|
3,901
|
3,904
|
3,909
|
3,914
|
3,912
|
3,914
|
3,920
|
3,926
|
3,926
|
3,928
|
3,933
|
3,939
|
3,940
|
3,943
|
3,949
|
3,954
|
3,954
|
3,957
|
|
利益剰余金
|
-
|
-
|
-8
|
-15
|
-34
|
171
|
136
|
144
|
-90
|
-233
|
-551
|
-1,583
|
-1,601
|
-2,185
|
-2,236
|
-2,290
|
-2,299
|
-2,313
|
-2,326
|
-2,317
|
-2,308
|
-2,351
|
-2,217
|
-2,220
|
-2,207
|
-2,543
|
-2,551
|
-2,561
|
-2,852
|
-2,849
|
-2,752
|
-2,539
|
-2,418
|
-2,433
|
-2,486
|
|
株主資本
|
-
|
3,288
|
3,299
|
3,317
|
3,312
|
3,529
|
3,510
|
3,499
|
3,359
|
3,222
|
2,927
|
1,901
|
1,868
|
1,300
|
1,220
|
1,175
|
1,183
|
1,190
|
1,168
|
1,185
|
1,183
|
1,132
|
1,262
|
1,225
|
1,206
|
917
|
929
|
927
|
620
|
633
|
705
|
755
|
881
|
843
|
804
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43
|
49
|
55
|
53
|
52
|
50
|
50
|
60
|
68
|
78
|
90
|
89
|
89
|
21
|
30
|
30
|
30
|
33
|
35
|
38
|
41
|
40
|
34
|
33
|
33
|
26
|
24
|
26
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-960
|
-546
|
-710
|
-475
|
-233
|
-186
|
-455
|
-353
|
-369
|
-418
|
-368
|
-310
|
-314
|
-379
|
-390
|
-563
|
-500
|
-554
|
-563
|
-509
|
-464
|
-415
|
-485
|
-391
|
-274
|
-378
|
-353
|
-267
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.23
|
1.46
|
1.71
|
1.81
|
2.74
|
2.68
|
3.85
|
4.92
|
5.79
|
6.59
|
7.56
|
7.62
|
7.51
|
1.78
|
2.65
|
2.38
|
2.45
|
2.74
|
3.82
|
4.09
|
4.42
|
6.45
|
5.37
|
4.68
|
4.37
|
2.95
|
2.85
|
3.23
|