|
(単位:百万ドル)
|
1Q17
|
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
|
|
現金同等物
|
1,263
|
2,517
|
2,671
|
2,926
|
2,648
|
2,579
|
2,780
|
2,475
|
2,899
|
1,868
|
2,880
|
2,560
|
3,679
|
5,509
|
3,079
|
3,919
|
2,968
|
2,460
|
2,699
|
2,919
|
2,672
|
2,209
|
2,260
|
2,091
|
1,858
|
1,576
|
1,412
|
1,691
|
1,224
|
1,317
|
1,245
|
1,723
|
1,796
|
|
現金 + 有価証券
|
1,263
|
2,517
|
2,671
|
2,926
|
2,648
|
2,579
|
2,780
|
2,475
|
2,899
|
1,868
|
2,880
|
2,560
|
3,679
|
5,509
|
3,079
|
3,919
|
2,968
|
2,460
|
2,699
|
2,919
|
2,672
|
2,209
|
2,260
|
2,091
|
1,858
|
1,576
|
1,412
|
1,691
|
1,224
|
1,317
|
1,245
|
1,723
|
1,796
|
|
売掛金
|
3,263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
6,160
|
9,575
|
9,440
|
9,521
|
9,617
|
8,816
|
8,815
|
8,522
|
9,066
|
8,190
|
8,490
|
8,183
|
8,987
|
10,708
|
8,337
|
9,105
|
8,208
|
7,541
|
7,384
|
7,503
|
7,446
|
6,848
|
6,678
|
6,993
|
6,124
|
5,744
|
5,349
|
5,531
|
5,135
|
4,963
|
5,007
|
5,075
|
5,363
|
|
有形固定資産
|
3,732
|
3,334
|
3,745
|
3,812
|
3,646
|
3,349
|
3,281
|
3,186
|
3,179
|
3,628
|
3,555
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
6,219
|
21,641
|
23,736
|
24,061
|
24,304
|
20,310
|
20,067
|
20,349
|
20,508
|
24,387
|
21,026
|
21,416
|
17,019
|
17,186
|
17,333
|
14,529
|
13,830
|
13,326
|
12,731
|
12,450
|
12,693
|
11,799
|
11,059
|
11,261
|
9,721
|
9,549
|
9,360
|
9,361
|
8,736
|
8,390
|
8,497
|
7,958
|
7,842
|
|
総資産
|
12,379
|
31,216
|
33,176
|
33,582
|
33,921
|
29,126
|
28,882
|
28,871
|
29,574
|
32,577
|
29,516
|
29,599
|
26,006
|
27,894
|
25,670
|
23,634
|
22,038
|
20,867
|
20,115
|
19,953
|
20,139
|
18,647
|
17,737
|
18,254
|
15,845
|
15,293
|
14,709
|
14,892
|
13,871
|
13,353
|
13,504
|
13,033
|
13,205
|
|
買掛金
|
871
|
1,961
|
1,666
|
1,510
|
1,708
|
1,326
|
1,358
|
1,345
|
1,666
|
1,517
|
1,603
|
1,576
|
1,598
|
1,522
|
1,345
|
852
|
914
|
857
|
724
|
759
|
840
|
795
|
857
|
852
|
782
|
701
|
618
|
870
|
846
|
676
|
708
|
563
|
549
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
329
|
296
|
297
|
-
|
283
|
282
|
252
|
556
|
220
|
179
|
180
|
249
|
245
|
232
|
242
|
176
|
137
|
128
|
105
|
93
|
71
|
68
|
62
|
-
|
|
流動負債合計
|
4,679
|
8,091
|
9,437
|
9,638
|
9,852
|
9,314
|
8,514
|
8,522
|
9,453
|
9,338
|
8,974
|
8,784
|
7,895
|
8,325
|
8,656
|
8,270
|
8,150
|
7,406
|
6,819
|
6,728
|
6,853
|
6,257
|
5,865
|
6,170
|
5,187
|
5,057
|
4,724
|
4,961
|
4,394
|
4,093
|
4,004
|
3,788
|
4,411
|
|
長期借入金
|
392
|
6,249
|
-
|
-
|
6,306
|
4,747
|
-
|
-
|
5,470
|
7,893
|
7,698
|
7,315
|
8,672
|
10,334
|
8,046
|
5,444
|
4,345
|
4,116
|
4,363
|
4,236
|
4,065
|
3,874
|
3,695
|
3,850
|
3,900
|
3,891
|
3,791
|
3,880
|
3,818
|
3,766
|
3,825
|
3,637
|
2,996
|
|
固定負債合計
|
-
|
10,780
|
11,232
|
10,742
|
10,232
|
7,998
|
8,531
|
8,993
|
8,396
|
12,022
|
11,672
|
11,714
|
12,982
|
14,627
|
12,263
|
9,369
|
8,580
|
8,075
|
8,213
|
8,138
|
7,911
|
7,341
|
6,936
|
7,132
|
6,838
|
6,633
|
6,518
|
6,565
|
6,411
|
6,157
|
6,264
|
5,993
|
5,304
|
|
総負債
|
-
|
18,871
|
20,669
|
20,380
|
20,084
|
17,312
|
17,045
|
17,515
|
17,849
|
21,360
|
20,646
|
20,498
|
20,877
|
22,952
|
20,919
|
17,639
|
16,730
|
15,481
|
15,032
|
14,866
|
14,764
|
13,598
|
12,801
|
13,302
|
12,025
|
11,690
|
11,242
|
11,526
|
10,805
|
10,250
|
10,268
|
9,781
|
9,715
|
|
資本金及び資本剰余金
|
-
|
12,125
|
12,161
|
12,204
|
12,213
|
11,871
|
11,851
|
11,346
|
11,304
|
10,919
|
10,796
|
10,704
|
10,717
|
10,732
|
10,749
|
10,751
|
10,764
|
10,716
|
10,649
|
10,386
|
10,060
|
9,710
|
9,735
|
9,672
|
9,123
|
8,679
|
8,282
|
7,829
|
7,601
|
7,624
|
7,649
|
7,659
|
7,679
|
|
利益剰余金
|
-
|
-74
|
110
|
834
|
1,301
|
0
|
136
|
274
|
478
|
494
|
-1,668
|
-1,628
|
-5,177
|
-5,386
|
-5,631
|
-4,533
|
-5,331
|
-5,045
|
-5,225
|
-5,058
|
-4,450
|
-4,239
|
-4,211
|
-4,123
|
-4,665
|
-4,445
|
-4,143
|
-3,762
|
-3,839
|
-3,814
|
-3,771
|
-3,715
|
-3,451
|
|
株主資本
|
4,425
|
12,345
|
12,507
|
13,202
|
13,837
|
11,814
|
11,837
|
11,356
|
11,725
|
11,217
|
8,870
|
9,101
|
5,129
|
4,942
|
4,751
|
5,995
|
5,308
|
5,386
|
5,083
|
5,087
|
5,375
|
5,049
|
4,936
|
4,952
|
3,820
|
3,603
|
3,467
|
3,366
|
3,066
|
3,103
|
3,236
|
3,252
|
3,490
|
|
有利子負債合計
|
392
|
6,249
|
-
|
-
|
6,092
|
4,747
|
-
|
-
|
6,236
|
8,222
|
7,994
|
7,612
|
8,962
|
10,617
|
8,328
|
5,696
|
4,901
|
4,336
|
4,542
|
4,416
|
4,314
|
4,119
|
3,927
|
4,092
|
4,076
|
4,028
|
3,919
|
3,985
|
3,911
|
3,837
|
3,893
|
3,699
|
2,996
|
|
純有利子負債
|
-871
|
3,732
|
-
|
-
|
3,444
|
2,168
|
-
|
-
|
3,337
|
6,354
|
5,114
|
5,052
|
5,283
|
5,108
|
5,249
|
1,777
|
1,933
|
1,876
|
1,843
|
1,497
|
1,642
|
1,910
|
1,667
|
2,001
|
2,218
|
2,452
|
2,507
|
2,294
|
2,687
|
2,520
|
2,648
|
1,976
|
1,200
|
|
DEレシオ(%)
|
8.86
|
50.62
|
-
|
-
|
44.03
|
40.18
|
-
|
-
|
53.19
|
73.3
|
90.12
|
83.64
|
174.73
|
214.83
|
175.29
|
95.01
|
92.33
|
80.51
|
89.36
|
86.81
|
80.26
|
81.58
|
79.56
|
82.63
|
106.7
|
111.8
|
113.04
|
118.39
|
127.56
|
123.65
|
120.3
|
113.75
|
85.85
|