|
(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
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
113
|
223
|
272
|
28
|
56
|
68
|
106
|
101
|
43
|
61
|
73
|
65
|
26
|
23
|
42
|
48
|
52
|
41
|
58
|
54
|
54
|
476
|
63
|
60
|
489
|
649
|
692
|
712
|
561
|
530
|
510
|
424
|
355
|
117
|
81
|
40
|
42
|
42
|
44
|
36
|
42
|
49
|
28
|
46
|
30
|
28
|
|
現金 + 有価証券
|
113
|
223
|
272
|
28
|
56
|
68
|
106
|
101
|
43
|
61
|
73
|
65
|
26
|
23
|
42
|
48
|
52
|
41
|
58
|
54
|
54
|
476
|
63
|
60
|
489
|
649
|
692
|
712
|
561
|
530
|
510
|
424
|
355
|
117
|
81
|
40
|
42
|
42
|
44
|
36
|
42
|
49
|
28
|
46
|
30
|
28
|
|
売掛金
|
155
|
169
|
175
|
217
|
201
|
224
|
227
|
209
|
189
|
213
|
216
|
222
|
181
|
237
|
240
|
231
|
188
|
239
|
260
|
264
|
229
|
277
|
290
|
290
|
260
|
200
|
191
|
209
|
164
|
206
|
245
|
310
|
265
|
288
|
303
|
315
|
260
|
293
|
296
|
287
|
251
|
274
|
281
|
305
|
258
|
299
|
|
流動資産合計
|
437
|
550
|
560
|
355
|
425
|
439
|
463
|
416
|
360
|
369
|
388
|
378
|
311
|
350
|
360
|
376
|
354
|
387
|
430
|
429
|
351
|
846
|
460
|
435
|
782
|
887
|
938
|
974
|
777
|
782
|
801
|
777
|
660
|
441
|
424
|
390
|
339
|
369
|
381
|
397
|
359
|
353
|
343
|
385
|
321
|
355
|
|
有形固定資産
|
733
|
721
|
704
|
782
|
770
|
747
|
731
|
701
|
691
|
681
|
670
|
665
|
658
|
677
|
671
|
662
|
660
|
663
|
657
|
652
|
654
|
660
|
665
|
666
|
665
|
657
|
644
|
634
|
629
|
631
|
629
|
647
|
652
|
679
|
683
|
699
|
700
|
694
|
693
|
657
|
657
|
656
|
654
|
648
|
648
|
647
|
|
固定資産合計
|
3,021
|
2,994
|
2,962
|
3,668
|
3,631
|
3,590
|
3,547
|
3,429
|
3,439
|
3,412
|
3,382
|
3,360
|
3,345
|
3,451
|
3,453
|
3,432
|
3,416
|
3,388
|
3,386
|
3,399
|
4,725
|
4,818
|
4,861
|
4,947
|
5,022
|
4,999
|
4,932
|
4,922
|
4,936
|
4,990
|
4,982
|
5,147
|
5,182
|
5,467
|
5,482
|
5,600
|
5,700
|
5,216
|
5,174
|
5,185
|
5,155
|
4,899
|
4,860
|
4,829
|
4,811
|
4,794
|
|
総資産
|
3,458
|
3,544
|
3,523
|
4,024
|
4,057
|
4,029
|
4,010
|
3,845
|
3,799
|
3,781
|
3,770
|
3,739
|
3,657
|
3,801
|
3,814
|
3,808
|
3,771
|
3,775
|
3,816
|
3,829
|
5,077
|
5,665
|
5,321
|
5,382
|
5,804
|
5,887
|
5,871
|
5,897
|
5,714
|
5,772
|
5,783
|
5,925
|
5,843
|
5,909
|
5,906
|
5,990
|
6,040
|
5,586
|
5,555
|
5,583
|
5,514
|
5,252
|
5,204
|
5,215
|
5,132
|
5,149
|
|
買掛金
|
59
|
60
|
54
|
75
|
69
|
66
|
71
|
83
|
63
|
70
|
71
|
85
|
50
|
55
|
44
|
56
|
51
|
55
|
47
|
68
|
53
|
60
|
53
|
67
|
70
|
45
|
51
|
64
|
56
|
51
|
62
|
64
|
52
|
57
|
52
|
65
|
53
|
54
|
50
|
55
|
54
|
43
|
42
|
51
|
42
|
40
|
|
流動負債合計
|
197
|
203
|
237
|
255
|
249
|
236
|
253
|
265
|
292
|
225
|
236
|
251
|
210
|
297
|
293
|
299
|
304
|
303
|
398
|
402
|
538
|
959
|
645
|
650
|
642
|
507
|
527
|
534
|
432
|
467
|
476
|
507
|
465
|
506
|
516
|
551
|
594
|
639
|
657
|
593
|
622
|
524
|
527
|
520
|
529
|
580
|
|
長期借入金
|
1,598
|
1,598
|
1,598
|
2,198
|
2,302
|
2,302
|
2,302
|
2,252
|
2,223
|
2,184
|
2,166
|
2,136
|
2,142
|
2,143
|
2,144
|
2,145
|
2,156
|
2,217
|
2,159
|
2,150
|
2,186
|
2,246
|
2,213
|
2,222
|
2,718
|
2,618
|
2,620
|
2,621
|
2,617
|
2,618
|
2,619
|
2,621
|
2,622
|
2,623
|
2,625
|
2,626
|
2,627
|
2,629
|
2,630
|
2,677
|
2,678
|
2,480
|
2,481
|
2,483
|
2,484
|
2,485
|
|
固定負債合計
|
1,975
|
1,971
|
1,717
|
2,323
|
2,420
|
2,423
|
2,423
|
2,367
|
2,337
|
2,300
|
2,282
|
2,254
|
2,261
|
2,277
|
2,280
|
2,282
|
2,289
|
2,351
|
2,294
|
2,281
|
3,447
|
3,571
|
3,550
|
3,606
|
4,105
|
3,993
|
3,968
|
3,978
|
3,977
|
3,997
|
3,983
|
4,027
|
4,038
|
4,064
|
4,060
|
4,089
|
4,181
|
4,202
|
4,184
|
4,260
|
4,245
|
3,939
|
3,923
|
3,910
|
3,897
|
3,889
|
|
総負債
|
2,173
|
2,175
|
1,955
|
2,578
|
2,669
|
2,659
|
2,676
|
2,633
|
2,629
|
2,526
|
2,519
|
2,506
|
2,471
|
2,574
|
2,573
|
2,582
|
2,593
|
2,655
|
2,692
|
2,683
|
3,985
|
4,530
|
4,195
|
4,256
|
4,747
|
4,500
|
4,495
|
4,513
|
4,410
|
4,465
|
4,459
|
4,534
|
4,504
|
4,570
|
4,576
|
4,641
|
4,775
|
4,841
|
4,841
|
4,853
|
4,867
|
4,464
|
4,451
|
4,431
|
4,427
|
4,469
|
|
資本金及び資本剰余金
|
1,351
|
1,454
|
1,457
|
1,912
|
1,922
|
1,926
|
1,930
|
1,935
|
1,936
|
1,940
|
1,946
|
1,950
|
1,950
|
1,955
|
1,960
|
1,964
|
1,962
|
1,966
|
1,975
|
1,996
|
2,013
|
2,059
|
2,069
|
2,076
|
2,074
|
2,080
|
2,085
|
2,092
|
2,097
|
2,104
|
2,112
|
2,120
|
2,393
|
2,401
|
2,410
|
2,418
|
2,413
|
2,421
|
2,428
|
2,404
|
2,434
|
2,441
|
2,412
|
2,495
|
2,486
|
2,492
|
|
利益剰余金
|
7
|
-16
|
188
|
-377
|
-431
|
-456
|
-481
|
-603
|
-652
|
-671
|
-680
|
-700
|
-748
|
-761
|
-761
|
-776
|
-818
|
-874
|
-878
|
-872
|
-942
|
-944
|
-958
|
-965
|
-1,014
|
-1,078
|
-1,098
|
-1,101
|
-1,176
|
-1,183
|
-1,172
|
-1,122
|
-1,177
|
-1,181
|
-1,192
|
-1,184
|
-1,265
|
-1,795
|
-1,830
|
-1,822
|
-1,901
|
-1,776
|
-1,794
|
-1,847
|
-1,920
|
-1,953
|
|
株主資本
|
1,285
|
1,369
|
1,567
|
1,445
|
1,388
|
1,370
|
1,334
|
1,212
|
1,170
|
1,255
|
1,251
|
1,233
|
1,185
|
1,226
|
1,240
|
1,226
|
1,177
|
1,120
|
1,123
|
1,145
|
1,091
|
1,134
|
1,126
|
1,126
|
1,057
|
976
|
964
|
973
|
906
|
909
|
926
|
994
|
1,214
|
1,215
|
1,206
|
1,225
|
1,140
|
620
|
590
|
607
|
524
|
664
|
618
|
649
|
566
|
539
|
|
有利子負債合計
|
1,598
|
1,598
|
1,598
|
2,198
|
2,302
|
2,302
|
2,302
|
2,222
|
2,223
|
2,184
|
2,166
|
2,136
|
2,142
|
2,143
|
2,144
|
2,145
|
2,156
|
2,217
|
2,159
|
2,150
|
2,186
|
2,246
|
2,213
|
2,222
|
2,718
|
2,618
|
2,620
|
2,621
|
2,617
|
2,618
|
2,619
|
2,621
|
2,622
|
2,623
|
2,625
|
2,626
|
2,627
|
2,629
|
2,630
|
2,677
|
2,678
|
2,480
|
2,481
|
2,483
|
2,484
|
2,485
|
|
純有利子負債
|
1,484
|
1,374
|
1,326
|
2,170
|
2,246
|
2,233
|
2,195
|
2,120
|
2,180
|
2,123
|
2,092
|
2,071
|
2,116
|
2,120
|
2,102
|
2,097
|
2,103
|
2,175
|
2,100
|
2,095
|
2,131
|
1,769
|
2,149
|
2,161
|
2,228
|
1,968
|
1,927
|
1,908
|
2,055
|
2,087
|
2,109
|
2,196
|
2,266
|
2,506
|
2,543
|
2,586
|
2,585
|
2,586
|
2,586
|
2,641
|
2,635
|
2,431
|
2,453
|
2,436
|
2,453
|
2,456
|
|
DEレシオ(%)
|
124.31
|
116.73
|
101.99
|
152.08
|
165.83
|
167.97
|
172.54
|
183.24
|
189.96
|
173.96
|
173.05
|
173.3
|
180.76
|
174.76
|
172.89
|
174.9
|
183.15
|
197.81
|
192.09
|
187.69
|
200.17
|
197.89
|
196.46
|
197.27
|
257.14
|
268.25
|
271.57
|
269.13
|
288.68
|
287.71
|
282.59
|
263.62
|
215.85
|
215.84
|
217.63
|
214.3
|
230.38
|
423.9
|
445.69
|
440.94
|
510.84
|
373.02
|
401.39
|
382.51
|
438.12
|
460.92
|