|
(単位:百万ドル)
|
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
|
292
|
60
|
70
|
122
|
72
|
107
|
116
|
221
|
351
|
367
|
336
|
258
|
211
|
237
|
245
|
266
|
517
|
355
|
307
|
312
|
294
|
251
|
233
|
258
|
238
|
278
|
284
|
304
|
267
|
|
有価証券
|
8
|
9
|
93
|
48
|
43
|
33
|
123
|
36
|
-
|
-
|
121
|
33
|
4
|
1,093
|
536
|
524
|
-
|
-
|
1
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
300
|
69
|
164
|
171
|
116
|
141
|
239
|
258
|
351
|
367
|
458
|
291
|
215
|
1,331
|
781
|
791
|
517
|
355
|
308
|
313
|
295
|
252
|
233
|
258
|
238
|
278
|
284
|
304
|
267
|
|
流動資産合計
|
1,595
|
1,298
|
2,057
|
1,757
|
1,552
|
1,565
|
1,554
|
1,073
|
1,661
|
1,939
|
2,466
|
1,819
|
1,503
|
2,240
|
2,611
|
2,524
|
1,734
|
1,800
|
2,032
|
1,076
|
1,365
|
1,940
|
1,485
|
1,506
|
1,377
|
1,760
|
1,993
|
1,772
|
1,787
|
|
有形固定資産
|
64
|
67
|
72
|
78
|
81
|
83
|
93
|
98
|
103
|
102
|
102
|
96
|
115
|
113
|
133
|
135
|
137
|
138
|
148
|
155
|
170
|
176
|
176
|
178
|
173
|
173
|
173
|
166
|
158
|
|
固定資産合計
|
1,461
|
1,538
|
1,663
|
1,697
|
1,901
|
1,941
|
2,028
|
2,128
|
2,225
|
2,192
|
2,213
|
2,163
|
2,497
|
2,394
|
2,722
|
2,692
|
2,706
|
2,815
|
2,708
|
2,865
|
3,083
|
2,988
|
2,950
|
2,965
|
3,045
|
2,999
|
3,011
|
2,927
|
3,013
|
|
総資産
|
3,057
|
2,837
|
3,721
|
3,454
|
3,453
|
3,507
|
3,584
|
3,202
|
3,886
|
4,132
|
4,679
|
3,982
|
4,001
|
4,634
|
5,333
|
5,216
|
4,440
|
4,615
|
4,741
|
3,941
|
4,448
|
4,929
|
4,435
|
4,472
|
4,422
|
4,759
|
5,004
|
4,700
|
4,800
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
547
|
548
|
549
|
129
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,527
|
1,230
|
2,101
|
1,664
|
1,523
|
1,522
|
1,604
|
1,045
|
1,375
|
1,655
|
2,251
|
1,705
|
1,468
|
1,695
|
2,305
|
2,193
|
1,455
|
1,692
|
1,877
|
1,576
|
1,818
|
2,323
|
1,597
|
1,489
|
1,370
|
1,695
|
1,962
|
1,780
|
1,764
|
|
長期借入金
|
400
|
247
|
133
|
537
|
538
|
582
|
598
|
589
|
952
|
953
|
879
|
680
|
681
|
682
|
544
|
545
|
542
|
546
|
547
|
-
|
225
|
225
|
475
|
547
|
670
|
745
|
770
|
670
|
770
|
|
固定負債合計
|
975
|
828
|
607
|
706
|
882
|
942
|
971
|
1,194
|
1,568
|
1,570
|
1,514
|
1,335
|
1,541
|
1,347
|
1,381
|
1,338
|
1,349
|
1,383
|
1,362
|
823
|
1,110
|
1,095
|
1,323
|
1,387
|
1,485
|
1,526
|
1,549
|
1,391
|
1,523
|
|
総負債
|
2,503
|
2,058
|
2,709
|
2,371
|
2,406
|
2,464
|
2,576
|
2,239
|
2,944
|
3,226
|
3,766
|
3,041
|
3,010
|
3,042
|
3,687
|
3,531
|
2,805
|
3,076
|
3,240
|
2,399
|
2,929
|
3,419
|
2,921
|
2,877
|
2,855
|
3,222
|
3,512
|
3,172
|
3,288
|
|
利益剰余金
|
238
|
224
|
277
|
277
|
275
|
277
|
344
|
313
|
282
|
278
|
348
|
342
|
372
|
805
|
932
|
1,079
|
1,078
|
1,121
|
1,143
|
1,145
|
1,129
|
1,130
|
1,135
|
1,166
|
1,145
|
1,154
|
1,166
|
1,207
|
1,193
|
|
株主資本
|
531
|
757
|
988
|
1,056
|
1,020
|
1,016
|
978
|
940
|
920
|
884
|
890
|
921
|
970
|
1,571
|
1,623
|
1,664
|
1,617
|
1,521
|
1,484
|
1,524
|
1,502
|
1,495
|
1,498
|
1,578
|
1,551
|
1,522
|
1,478
|
1,524
|
1,546
|
|
有利子負債合計
|
400
|
247
|
133
|
537
|
538
|
582
|
598
|
589
|
952
|
953
|
879
|
680
|
681
|
682
|
544
|
545
|
542
|
546
|
547
|
547
|
773
|
774
|
604
|
547
|
670
|
745
|
770
|
670
|
770
|
|
純有利子負債
|
99
|
177
|
-31
|
366
|
422
|
441
|
358
|
330
|
601
|
586
|
421
|
388
|
466
|
-650
|
-237
|
-246
|
24
|
191
|
238
|
234
|
478
|
522
|
371
|
288
|
431
|
466
|
486
|
365
|
503
|
|
DEレシオ(%)
|
75.25
|
32.63
|
13.55
|
50.9
|
52.77
|
57.37
|
61.15
|
62.65
|
103.46
|
107.78
|
98.81
|
73.86
|
70.19
|
43.42
|
33.54
|
32.76
|
33.53
|
35.93
|
36.87
|
35.92
|
51.46
|
51.77
|
40.36
|
34.67
|
43.21
|
48.93
|
52.09
|
44.0
|
49.83
|