|
(単位:百万ドル)
|
1Q16
|
2Q16
|
3Q16
|
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
|
|
現金同等物
|
1
|
0
|
0
|
54
|
0
|
2
|
125
|
38
|
42
|
61
|
21
|
92
|
31
|
16
|
15
|
9
|
12
|
10
|
8
|
13
|
7
|
7
|
9
|
51
|
201
|
46
|
69
|
26
|
18
|
212
|
73
|
13
|
48
|
272
|
479
|
702
|
|
現金 + 有価証券
|
1
|
0
|
0
|
54
|
0
|
2
|
125
|
38
|
42
|
61
|
21
|
92
|
31
|
16
|
15
|
9
|
12
|
10
|
8
|
13
|
7
|
7
|
9
|
51
|
201
|
46
|
69
|
26
|
18
|
212
|
73
|
13
|
48
|
272
|
479
|
702
|
|
流動資産合計
|
-
|
0
|
0
|
81
|
38
|
59
|
202
|
166
|
179
|
165
|
130
|
214
|
160
|
161
|
120
|
73
|
77
|
64
|
65
|
87
|
100
|
109
|
86
|
189
|
349
|
445
|
463
|
443
|
426
|
565
|
650
|
607
|
578
|
865
|
1,121
|
1,356
|
|
有形固定資産
|
-
|
-
|
-
|
2
|
3
|
3
|
5
|
6
|
7
|
7
|
8
|
9
|
11
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
13
|
14
|
15
|
16
|
38
|
39
|
43
|
45
|
44
|
46
|
50
|
50
|
|
固定資産合計
|
-
|
500
|
500
|
2,573
|
3,060
|
3,215
|
3,414
|
3,526
|
3,660
|
3,851
|
4,130
|
4,264
|
4,375
|
4,485
|
4,568
|
4,033
|
3,943
|
3,859
|
3,762
|
3,761
|
3,774
|
3,773
|
3,718
|
3,769
|
3,874
|
8,164
|
8,029
|
8,279
|
8,500
|
8,645
|
14,315
|
14,474
|
14,831
|
15,750
|
15,776
|
15,720
|
|
総資産
|
501
|
501
|
501
|
2,654
|
3,099
|
3,275
|
3,617
|
3,693
|
3,839
|
4,017
|
4,260
|
4,479
|
4,535
|
4,646
|
4,688
|
4,106
|
4,021
|
3,923
|
3,827
|
3,848
|
3,874
|
3,882
|
3,805
|
3,959
|
4,224
|
8,610
|
8,493
|
8,723
|
8,926
|
9,210
|
14,966
|
15,081
|
15,409
|
16,616
|
16,898
|
17,076
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
288
|
|
流動負債合計
|
0
|
0
|
0
|
79
|
119
|
136
|
199
|
180
|
201
|
211
|
247
|
274
|
301
|
287
|
254
|
239
|
157
|
120
|
131
|
194
|
220
|
228
|
167
|
299
|
316
|
615
|
605
|
681
|
722
|
760
|
1,241
|
1,112
|
1,167
|
1,271
|
1,327
|
1,585
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
421
|
531
|
691
|
880
|
881
|
1,001
|
1,057
|
1,117
|
1,106
|
1,092
|
1,068
|
1,063
|
1,054
|
1,004
|
825
|
801
|
801
|
2,304
|
2,140
|
2,042
|
2,060
|
2,254
|
3,849
|
3,909
|
3,872
|
4,184
|
4,184
|
3,710
|
|
固定負債合計
|
17
|
17
|
17
|
7
|
52
|
191
|
412
|
426
|
479
|
600
|
768
|
962
|
966
|
1,104
|
1,163
|
1,140
|
1,128
|
1,114
|
1,091
|
1,095
|
1,115
|
1,069
|
885
|
887
|
938
|
2,473
|
2,231
|
2,232
|
2,278
|
2,483
|
4,494
|
4,621
|
4,581
|
4,980
|
5,052
|
4,687
|
|
総負債
|
18
|
17
|
17
|
87
|
172
|
328
|
612
|
606
|
680
|
812
|
1,016
|
1,237
|
1,268
|
1,392
|
1,417
|
1,379
|
1,286
|
1,235
|
1,223
|
1,289
|
1,336
|
1,297
|
1,053
|
1,187
|
1,254
|
3,089
|
2,836
|
2,914
|
3,000
|
3,243
|
5,736
|
5,733
|
5,749
|
6,252
|
6,379
|
6,273
|
|
資本金及び資本剰余金
|
4
|
4
|
5
|
2,370
|
2,700
|
2,704
|
2,768
|
2,814
|
2,819
|
2,828
|
2,834
|
2,840
|
2,847
|
2,967
|
2,976
|
2,982
|
2,995
|
3,000
|
3,004
|
2,994
|
2,999
|
3,008
|
3,013
|
3,018
|
3,024
|
2,655
|
2,698
|
2,892
|
2,945
|
3,279
|
5,767
|
6,331
|
7,611
|
8,026
|
8,057
|
8,080
|
|
利益剰余金
|
0
|
0
|
-1
|
0
|
21
|
36
|
66
|
132
|
196
|
235
|
266
|
258
|
276
|
272
|
282
|
-266
|
-261
|
-312
|
-401
|
-436
|
-461
|
-424
|
-263
|
-247
|
-55
|
169
|
237
|
323
|
363
|
375
|
569
|
626
|
735
|
971
|
1,081
|
1,303
|
|
株主資本
|
5
|
5
|
5
|
2,566
|
2,926
|
2,946
|
3,004
|
3,086
|
3,158
|
3,205
|
3,244
|
3,242
|
3,267
|
3,254
|
3,271
|
2,727
|
2,735
|
2,688
|
2,604
|
2,559
|
2,538
|
2,585
|
2,751
|
2,771
|
2,970
|
5,521
|
5,656
|
5,809
|
5,926
|
5,967
|
9,230
|
9,348
|
9,660
|
10,364
|
10,519
|
10,804
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
421
|
531
|
691
|
880
|
881
|
1,001
|
1,057
|
1,117
|
1,106
|
1,092
|
1,068
|
1,063
|
1,054
|
1,004
|
825
|
801
|
801
|
2,304
|
2,140
|
2,042
|
2,060
|
2,254
|
3,849
|
3,909
|
3,872
|
4,184
|
4,184
|
3,999
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
378
|
470
|
670
|
788
|
849
|
985
|
1,041
|
1,108
|
1,093
|
1,081
|
1,060
|
1,050
|
1,047
|
997
|
815
|
750
|
600
|
2,258
|
2,070
|
2,016
|
2,041
|
2,041
|
3,775
|
3,896
|
3,824
|
3,912
|
3,705
|
3,297
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.34
|
16.58
|
21.32
|
27.17
|
26.98
|
30.79
|
32.33
|
41.0
|
40.45
|
40.64
|
41.04
|
41.57
|
41.54
|
38.88
|
30.01
|
28.91
|
27.0
|
41.73
|
37.85
|
35.17
|
34.76
|
37.78
|
41.7
|
41.82
|
40.08
|
40.37
|
39.78
|
37.01
|