|
(単位:百万ドル)
|
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
|
1,280
|
679
|
160
|
547
|
107
|
50
|
23
|
304
|
176
|
361
|
144
|
482
|
58
|
25
|
26
|
22
|
22
|
24
|
25
|
28
|
31
|
41
|
27
|
65
|
35
|
56
|
29
|
52
|
|
現金 + 有価証券
|
1,280
|
679
|
160
|
547
|
107
|
50
|
23
|
304
|
176
|
361
|
144
|
482
|
58
|
25
|
26
|
22
|
22
|
24
|
25
|
28
|
31
|
41
|
27
|
65
|
35
|
56
|
29
|
52
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
189
|
396
|
318
|
273
|
247
|
398
|
335
|
221
|
185
|
384
|
383
|
315
|
207
|
321
|
330
|
256
|
175
|
429
|
386
|
245
|
198
|
|
流動資産合計
|
2,937
|
2,319
|
1,681
|
1,927
|
1,539
|
1,512
|
1,467
|
1,732
|
1,790
|
1,914
|
1,624
|
2,001
|
1,729
|
1,801
|
1,710
|
1,722
|
1,922
|
1,905
|
1,842
|
1,798
|
1,835
|
1,896
|
1,789
|
1,826
|
1,964
|
1,990
|
1,839
|
1,834
|
|
有形固定資産
|
18,820
|
18,836
|
18,783
|
18,838
|
18,923
|
18,976
|
-
|
-
|
-
|
-
|
19,951
|
20,102
|
20,324
|
20,604
|
21,003
|
21,158
|
21,469
|
21,687
|
22,137
|
22,329
|
22,839
|
23,141
|
23,595
|
23,946
|
24,301
|
24,613
|
24,931
|
25,079
|
|
固定資産合計
|
23,722
|
23,756
|
4,965
|
5,124
|
5,086
|
5,255
|
5,162
|
24,452
|
24,460
|
24,967
|
25,491
|
26,018
|
26,279
|
26,380
|
26,810
|
27,018
|
27,267
|
27,342
|
27,648
|
27,888
|
28,442
|
28,720
|
29,187
|
29,430
|
29,867
|
30,156
|
30,443
|
30,620
|
|
総資産
|
26,659
|
26,075
|
25,598
|
26,061
|
25,718
|
25,908
|
25,976
|
26,185
|
26,250
|
26,881
|
27,115
|
28,020
|
28,009
|
28,182
|
28,521
|
28,740
|
29,189
|
29,248
|
29,490
|
29,686
|
30,277
|
30,616
|
30,976
|
31,256
|
31,831
|
32,146
|
32,282
|
32,454
|
|
買掛金
|
327
|
303
|
451
|
293
|
278
|
311
|
528
|
298
|
332
|
358
|
654
|
345
|
390
|
437
|
639
|
396
|
474
|
398
|
600
|
366
|
369
|
418
|
616
|
356
|
374
|
366
|
613
|
368
|
|
一年内返済予定の長期借入金
|
819
|
709
|
705
|
701
|
1
|
251
|
251
|
-
|
-
|
-
|
436
|
-
|
-
|
-
|
389
|
587
|
349
|
349
|
439
|
139
|
89
|
889
|
800
|
811
|
819
|
404
|
651
|
651
|
|
流動負債合計
|
3,078
|
2,659
|
2,867
|
3,335
|
3,483
|
2,075
|
2,336
|
2,398
|
2,086
|
2,098
|
2,356
|
3,244
|
2,704
|
2,671
|
3,103
|
3,391
|
3,860
|
3,672
|
3,494
|
3,466
|
3,952
|
4,810
|
3,513
|
3,190
|
3,311
|
3,607
|
3,662
|
3,314
|
|
長期借入金
|
6,641
|
6,640
|
6,636
|
7,126
|
7,123
|
8,749
|
8,747
|
-
|
-
|
-
|
9,191
|
-
|
-
|
-
|
9,298
|
9,247
|
9,197
|
9,197
|
9,906
|
10,097
|
10,097
|
9,298
|
11,053
|
11,658
|
11,955
|
11,571
|
11,809
|
12,406
|
|
固定負債合計
|
12,686
|
12,767
|
12,740
|
13,334
|
13,381
|
15,243
|
15,095
|
15,282
|
15,637
|
15,999
|
16,041
|
15,981
|
16,328
|
16,200
|
16,176
|
16,111
|
16,018
|
15,960
|
16,503
|
16,718
|
16,775
|
16,039
|
17,779
|
18,402
|
18,789
|
18,483
|
18,631
|
19,172
|
|
資本金及び資本剰余金
|
9,718
|
9,236
|
8,685
|
8,110
|
7,563
|
7,067
|
7,070
|
7,072
|
7,074
|
7,077
|
7,080
|
7,082
|
7,198
|
7,202
|
-
|
-
|
-
|
7,217
|
7,220
|
7,222
|
7,229
|
7,232
|
7,235
|
7,235
|
7,239
|
7,242
|
7,246
|
7,248
|
|
利益剰余金
|
1,220
|
1,452
|
1,346
|
1,325
|
1,349
|
1,603
|
1,551
|
1,505
|
1,524
|
1,773
|
1,702
|
1,772
|
1,835
|
2,161
|
2,082
|
2,073
|
2,136
|
2,432
|
2,299
|
2,300
|
2,338
|
2,548
|
2,458
|
2,432
|
2,491
|
2,808
|
2,733
|
2,705
|
|
株主資本
|
10,938
|
10,689
|
10,028
|
9,423
|
8,883
|
8,619
|
8,572
|
8,529
|
8,548
|
8,802
|
8,733
|
8,806
|
8,986
|
9,318
|
9,244
|
9,238
|
9,311
|
9,616
|
9,493
|
9,502
|
9,551
|
9,768
|
9,685
|
9,664
|
9,732
|
10,056
|
9,989
|
9,968
|
|
有利子負債合計
|
7,460
|
7,349
|
7,342
|
7,827
|
7,124
|
9,000
|
8,998
|
-
|
-
|
-
|
9,627
|
-
|
-
|
-
|
9,687
|
9,834
|
9,546
|
9,547
|
10,345
|
10,237
|
10,187
|
10,187
|
11,853
|
12,470
|
12,774
|
11,976
|
12,461
|
13,057
|
|
純有利子負債
|
6,180
|
6,670
|
7,181
|
7,279
|
7,017
|
8,950
|
8,975
|
-
|
-
|
-
|
9,482
|
-
|
-
|
-
|
9,661
|
9,812
|
9,524
|
9,522
|
10,320
|
10,208
|
10,155
|
10,146
|
11,826
|
12,405
|
12,739
|
11,919
|
12,431
|
13,005
|
|
DEレシオ(%)
|
68.21
|
68.76
|
73.21
|
83.06
|
80.19
|
104.42
|
104.97
|
-
|
-
|
-
|
110.24
|
-
|
-
|
-
|
104.79
|
106.46
|
102.53
|
99.28
|
108.97
|
107.73
|
106.66
|
104.29
|
122.39
|
129.03
|
131.26
|
119.09
|
124.74
|
130.99
|