|
(単位:百万ドル)
|
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
|
196
|
191
|
226
|
246
|
85
|
203
|
212
|
180
|
222
|
187
|
211
|
152
|
759
|
823
|
717
|
526
|
505
|
1,780
|
564
|
695
|
817
|
666
|
744
|
555
|
752
|
588
|
535
|
885
|
678
|
601
|
541
|
766
|
570
|
592
|
|
現金 + 有価証券
|
196
|
191
|
226
|
246
|
85
|
203
|
212
|
180
|
222
|
187
|
211
|
152
|
759
|
823
|
717
|
526
|
505
|
1,780
|
564
|
695
|
817
|
666
|
744
|
555
|
752
|
588
|
535
|
885
|
678
|
601
|
541
|
766
|
570
|
592
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
137
|
174
|
158
|
74
|
109
|
119
|
111
|
220
|
278
|
302
|
447
|
413
|
398
|
511
|
503
|
485
|
441
|
507
|
515
|
524
|
400
|
315
|
375
|
444
|
|
有形固定資産
|
254
|
255
|
266
|
238
|
235
|
411
|
538
|
559
|
644
|
673
|
765
|
778
|
473
|
484
|
488
|
501
|
501
|
508
|
822
|
756
|
754
|
801
|
776
|
798
|
797
|
807
|
789
|
758
|
953
|
902
|
652
|
792
|
861
|
828
|
|
総資産
|
2,307
|
2,287
|
2,348
|
2,384
|
2,365
|
2,608
|
2,813
|
2,753
|
2,961
|
2,989
|
3,038
|
3,079
|
3,704
|
3,635
|
3,544
|
3,134
|
3,114
|
4,507
|
8,097
|
8,008
|
8,442
|
8,132
|
8,046
|
8,004
|
8,478
|
8,151
|
8,009
|
8,685
|
11,664
|
11,467
|
11,154
|
11,442
|
11,789
|
11,738
|
|
長期借入金
|
488
|
486
|
484
|
482
|
479
|
637
|
530
|
604
|
800
|
937
|
815
|
828
|
1,266
|
1,263
|
1,262
|
1,159
|
1,156
|
2,431
|
2,929
|
2,913
|
2,913
|
2,787
|
2,612
|
2,651
|
2,940
|
2,942
|
2,730
|
3,049
|
5,144
|
4,885
|
5,039
|
4,601
|
4,487
|
4,574
|
|
総負債
|
2,081
|
2,004
|
2,015
|
1,866
|
1,965
|
2,091
|
2,251
|
2,137
|
2,386
|
2,539
|
2,544
|
2,509
|
3,141
|
3,112
|
3,022
|
2,760
|
2,745
|
4,111
|
6,203
|
6,020
|
6,377
|
6,055
|
5,889
|
5,853
|
6,346
|
6,046
|
5,861
|
6,570
|
9,500
|
9,387
|
9,167
|
9,547
|
10,058
|
10,098
|
|
資本金及び資本剰余金
|
148
|
154
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
78
|
129
|
172
|
355
|
238
|
346
|
387
|
441
|
404
|
280
|
319
|
390
|
390
|
342
|
335
|
181
|
174
|
183
|
282
|
357
|
408
|
424
|
517
|
529
|
543
|
539
|
588
|
593
|
521
|
456
|
414
|
352
|
238
|
167
|
|
株主資本
|
226
|
283
|
333
|
518
|
400
|
517
|
562
|
616
|
575
|
450
|
494
|
570
|
563
|
523
|
522
|
374
|
369
|
396
|
1,894
|
1,988
|
2,065
|
2,077
|
2,157
|
2,151
|
2,132
|
2,105
|
2,148
|
2,115
|
2,164
|
2,080
|
1,987
|
1,895
|
1,731
|
1,640
|
|
有利子負債合計
|
488
|
486
|
484
|
482
|
479
|
637
|
530
|
604
|
800
|
937
|
815
|
828
|
1,266
|
1,263
|
1,262
|
1,159
|
1,156
|
2,431
|
2,929
|
2,913
|
2,913
|
2,787
|
2,612
|
2,651
|
2,940
|
2,942
|
2,730
|
3,049
|
5,144
|
4,885
|
5,039
|
4,601
|
4,487
|
4,574
|
|
純有利子負債
|
292
|
295
|
258
|
236
|
394
|
434
|
318
|
424
|
578
|
750
|
604
|
676
|
507
|
440
|
545
|
633
|
651
|
651
|
2,365
|
2,218
|
2,096
|
2,121
|
1,868
|
2,096
|
2,188
|
2,354
|
2,195
|
2,164
|
4,466
|
4,284
|
4,498
|
3,835
|
3,917
|
3,982
|
|
DEレシオ(%)
|
215.93
|
171.73
|
145.35
|
93.05
|
119.75
|
123.21
|
94.31
|
98.05
|
139.13
|
208.22
|
164.98
|
145.26
|
224.87
|
241.49
|
241.76
|
309.89
|
313.28
|
613.89
|
154.65
|
146.53
|
141.07
|
134.18
|
121.09
|
123.25
|
137.9
|
139.76
|
127.09
|
144.16
|
237.71
|
234.86
|
253.6
|
242.8
|
259.21
|
278.9
|