|
(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
|
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
|
221
|
15
|
39
|
68
|
109
|
72
|
82
|
18
|
5
|
10
|
60
|
11
|
15
|
11
|
141
|
31
|
17
|
36
|
64
|
100
|
0
|
59
|
102
|
77
|
258
|
52
|
78
|
39
|
72
|
32
|
36
|
26
|
68
|
18
|
-
|
22
|
72
|
54
|
48
|
28
|
16
|
5
|
10
|
|
現金 + 有価証券
|
221
|
15
|
39
|
68
|
109
|
72
|
82
|
18
|
5
|
10
|
60
|
11
|
15
|
11
|
141
|
31
|
17
|
36
|
64
|
100
|
0
|
59
|
102
|
77
|
258
|
52
|
78
|
39
|
72
|
32
|
36
|
26
|
68
|
18
|
-
|
22
|
72
|
54
|
48
|
28
|
16
|
5
|
10
|
|
売掛金
|
53
|
54
|
49
|
139
|
76
|
67
|
30
|
37
|
40
|
68
|
47
|
63
|
47
|
23
|
42
|
50
|
78
|
73
|
198
|
126
|
104
|
78
|
44
|
36
|
34
|
82
|
58
|
80
|
65
|
55
|
88
|
94
|
70
|
101
|
137
|
89
|
86
|
82
|
108
|
85
|
57
|
59
|
58
|
|
流動資産合計
|
626
|
482
|
480
|
646
|
687
|
714
|
655
|
493
|
439
|
491
|
540
|
773
|
557
|
555
|
816
|
808
|
846
|
915
|
1,248
|
1,036
|
821
|
703
|
674
|
644
|
723
|
507
|
581
|
651
|
725
|
808
|
992
|
920
|
1,177
|
1,288
|
1,198
|
982
|
859
|
781
|
922
|
838
|
712
|
814
|
728
|
|
有形固定資産
|
4,203
|
4,384
|
4,523
|
4,934
|
5,323
|
5,551
|
5,566
|
5,667
|
6,117
|
6,160
|
6,195
|
6,257
|
6,396
|
6,512
|
6,569
|
6,587
|
6,659
|
6,763
|
6,876
|
6,847
|
6,975
|
7,024
|
7,084
|
7,081
|
6,896
|
6,829
|
6,742
|
6,652
|
6,551
|
6,494
|
6,425
|
6,388
|
6,322
|
6,259
|
6,498
|
6,556
|
6,543
|
6,504
|
6,487
|
6,407
|
6,360
|
6,313
|
6,168
|
|
固定資産合計
|
8,727
|
8,897
|
9,047
|
9,450
|
10,205
|
10,414
|
9,618
|
9,071
|
9,627
|
9,670
|
9,657
|
9,503
|
9,620
|
9,703
|
9,732
|
9,729
|
9,768
|
9,868
|
9,950
|
9,658
|
9,685
|
9,689
|
9,710
|
8,691
|
8,331
|
8,212
|
8,086
|
7,900
|
7,791
|
7,758
|
7,634
|
7,563
|
7,462
|
7,391
|
7,615
|
7,668
|
7,687
|
7,618
|
7,568
|
7,490
|
7,416
|
7,338
|
7,156
|
|
総資産
|
9,354
|
9,379
|
9,528
|
10,097
|
10,893
|
11,129
|
10,274
|
9,565
|
10,066
|
10,162
|
10,197
|
10,276
|
10,178
|
10,258
|
10,548
|
10,538
|
10,615
|
10,784
|
11,198
|
10,694
|
10,507
|
10,393
|
10,384
|
9,336
|
9,055
|
8,719
|
8,667
|
8,551
|
8,516
|
8,567
|
8,627
|
8,483
|
8,640
|
8,679
|
8,813
|
8,651
|
8,546
|
8,400
|
8,491
|
8,329
|
8,128
|
8,152
|
7,884
|
|
買掛金
|
58
|
71
|
37
|
108
|
69
|
39
|
40
|
32
|
35
|
46
|
44
|
69
|
70
|
57
|
65
|
66
|
86
|
115
|
130
|
105
|
103
|
80
|
91
|
70
|
51
|
49
|
54
|
60
|
58
|
95
|
103
|
139
|
131
|
177
|
208
|
126
|
111
|
101
|
121
|
126
|
113
|
86
|
76
|
|
一年内返済予定の長期借入金
|
198
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76
|
483
|
500
|
399
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
349
|
349
|
249
|
150
|
-
|
-
|
-
|
-
|
-
|
-
|
97
|
97
|
97
|
97
|
421
|
681
|
|
流動負債合計
|
633
|
458
|
419
|
480
|
525
|
543
|
536
|
432
|
680
|
691
|
762
|
887
|
836
|
829
|
964
|
1,040
|
903
|
1,355
|
1,576
|
1,280
|
835
|
709
|
710
|
647
|
522
|
430
|
502
|
888
|
998
|
1,039
|
1,110
|
898
|
1,184
|
1,219
|
1,157
|
875
|
708
|
801
|
967
|
993
|
913
|
1,254
|
1,736
|
|
長期借入金
|
1,534
|
1,675
|
1,853
|
2,022
|
2,494
|
2,827
|
2,852
|
3,090
|
3,204
|
3,364
|
3,245
|
3,295
|
3,521
|
3,697
|
3,541
|
3,542
|
3,839
|
3,590
|
3,836
|
4,031
|
4,476
|
4,613
|
4,688
|
4,764
|
4,955
|
4,749
|
4,650
|
4,244
|
4,145
|
4,206
|
4,243
|
4,364
|
4,315
|
4,320
|
4,537
|
4,724
|
4,828
|
4,641
|
4,621
|
4,471
|
4,470
|
4,236
|
4,150
|
|
株主資本
|
6,601
|
6,655
|
6,658
|
6,971
|
7,233
|
7,119
|
6,255
|
5,425
|
5,360
|
5,280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
有利子負債合計
|
1,732
|
1,693
|
1,853
|
2,022
|
2,494
|
2,827
|
2,852
|
3,066
|
3,204
|
3,364
|
3,245
|
3,295
|
3,521
|
3,697
|
3,541
|
3,542
|
3,915
|
4,074
|
4,337
|
4,431
|
4,476
|
4,613
|
4,688
|
4,764
|
4,955
|
4,749
|
4,650
|
4,594
|
4,495
|
4,456
|
4,393
|
4,364
|
4,315
|
4,320
|
4,537
|
4,724
|
4,828
|
4,739
|
4,719
|
4,569
|
4,567
|
4,657
|
4,832
|
|
純有利子負債
|
1,511
|
1,677
|
1,814
|
1,954
|
2,384
|
2,755
|
2,769
|
3,048
|
3,198
|
3,354
|
3,185
|
3,284
|
3,506
|
3,685
|
3,399
|
3,511
|
3,898
|
4,037
|
4,272
|
4,330
|
4,475
|
4,554
|
4,586
|
4,687
|
4,697
|
4,697
|
4,571
|
4,554
|
4,422
|
4,424
|
4,357
|
4,338
|
4,246
|
4,302
|
-
|
4,701
|
4,755
|
4,684
|
4,671
|
4,540
|
4,551
|
4,652
|
4,821
|
|
DEレシオ(%)
|
26.25
|
25.45
|
27.85
|
29.01
|
34.48
|
39.72
|
45.58
|
56.52
|
59.78
|
63.71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|