|
(単位:百万ドル)
|
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
|
251
|
96
|
133
|
119
|
125
|
222
|
231
|
182
|
111
|
114
|
118
|
112
|
104
|
110
|
132
|
1,095
|
274
|
113
|
125
|
117
|
90
|
89
|
307
|
336
|
256
|
101
|
117
|
107
|
100
|
122
|
137
|
129
|
136
|
117
|
164
|
150
|
145
|
|
現金 + 有価証券
|
251
|
96
|
133
|
119
|
125
|
222
|
231
|
182
|
111
|
114
|
118
|
112
|
104
|
110
|
132
|
1,095
|
274
|
113
|
125
|
117
|
90
|
89
|
307
|
336
|
256
|
101
|
117
|
107
|
100
|
122
|
137
|
129
|
136
|
117
|
164
|
150
|
145
|
|
商品及び製品
|
10
|
9
|
11
|
10
|
11
|
11
|
12
|
11
|
12
|
12
|
14
|
15
|
18
|
17
|
17
|
16
|
14
|
14
|
13
|
12
|
12
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
16
|
16
|
16
|
15
|
|
流動資産合計
|
350
|
193
|
249
|
235
|
245
|
590
|
341
|
286
|
212
|
243
|
261
|
278
|
263
|
259
|
281
|
1,226
|
410
|
250
|
248
|
890
|
845
|
849
|
429
|
469
|
370
|
212
|
220
|
218
|
209
|
289
|
282
|
275
|
285
|
266
|
295
|
291
|
286
|
|
有形固定資産
|
2,141
|
2,141
|
2,438
|
2,448
|
2,481
|
2,490
|
2,542
|
2,637
|
2,762
|
2,883
|
3,012
|
3,094
|
3,115
|
3,088
|
3,062
|
3,020
|
2,969
|
2,916
|
2,858
|
2,033
|
2,011
|
1,995
|
2,009
|
2,023
|
1,986
|
2,096
|
2,195
|
2,364
|
2,534
|
2,632
|
2,772
|
2,795
|
2,805
|
2,787
|
2,782
|
2,805
|
2,842
|
|
固定資産合計
|
2,762
|
3,049
|
3,276
|
3,281
|
3,318
|
3,337
|
3,278
|
3,398
|
3,513
|
3,622
|
3,748
|
3,857
|
3,866
|
3,867
|
3,833
|
3,672
|
3,617
|
3,558
|
3,491
|
2,648
|
2,653
|
2,652
|
2,711
|
2,739
|
2,700
|
2,991
|
3,125
|
3,299
|
3,478
|
3,571
|
3,672
|
3,705
|
3,727
|
3,728
|
3,750
|
3,794
|
3,746
|
|
総資産
|
3,113
|
3,243
|
3,526
|
3,516
|
3,564
|
3,928
|
3,620
|
3,684
|
3,725
|
3,866
|
4,010
|
4,136
|
4,130
|
4,127
|
4,114
|
4,898
|
4,027
|
3,809
|
3,740
|
3,538
|
3,498
|
3,502
|
3,140
|
3,209
|
3,070
|
3,204
|
3,346
|
3,517
|
3,688
|
3,861
|
3,955
|
3,980
|
4,013
|
3,995
|
4,046
|
4,086
|
4,032
|
|
買掛金
|
23
|
26
|
30
|
28
|
33
|
21
|
21
|
20
|
29
|
31
|
25
|
36
|
36
|
30
|
33
|
22
|
18
|
16
|
11
|
10
|
13
|
20
|
17
|
18
|
18
|
14
|
11
|
16
|
11
|
13
|
25
|
19
|
22
|
33
|
31
|
27
|
15
|
|
一年内返済予定の長期借入金
|
62
|
47
|
46
|
45
|
71
|
277
|
30
|
34
|
34
|
34
|
33
|
33
|
33
|
33
|
33
|
26
|
20
|
24
|
22
|
26
|
25
|
25
|
25
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
26
|
17
|
20
|
17
|
52
|
52
|
52
|
|
流動負債合計
|
243
|
214
|
246
|
258
|
268
|
459
|
239
|
263
|
314
|
339
|
333
|
322
|
297
|
270
|
275
|
252
|
201
|
219
|
200
|
200
|
209
|
226
|
204
|
236
|
227
|
288
|
293
|
335
|
319
|
362
|
349
|
306
|
305
|
261
|
325
|
315
|
322
|
|
長期借入金
|
2,249
|
2,389
|
2,376
|
2,324
|
2,428
|
2,587
|
2,588
|
2,582
|
2,576
|
2,675
|
2,821
|
2,932
|
2,961
|
3,017
|
2,999
|
3,975
|
3,266
|
2,978
|
2,879
|
2,801
|
2,653
|
2,617
|
2,828
|
2,823
|
2,818
|
2,854
|
2,959
|
3,027
|
3,184
|
3,280
|
3,302
|
3,430
|
3,419
|
3,423
|
3,355
|
3,342
|
3,349
|
|
固定負債合計
|
2,302
|
2,444
|
2,646
|
2,594
|
2,715
|
2,881
|
2,743
|
2,716
|
2,613
|
2,713
|
2,859
|
2,981
|
3,015
|
3,075
|
3,056
|
4,051
|
3,347
|
3,038
|
2,935
|
2,860
|
2,713
|
2,684
|
2,885
|
2,876
|
2,871
|
2,907
|
3,020
|
3,088
|
3,247
|
3,341
|
3,361
|
3,488
|
3,482
|
3,494
|
3,413
|
3,401
|
3,413
|
|
総負債
|
2,546
|
2,658
|
2,893
|
2,853
|
2,983
|
3,340
|
2,982
|
2,980
|
2,928
|
3,052
|
3,193
|
3,303
|
3,312
|
3,345
|
3,332
|
4,304
|
3,548
|
3,257
|
3,135
|
3,060
|
2,923
|
2,911
|
3,090
|
3,113
|
3,098
|
3,196
|
3,314
|
3,424
|
3,567
|
3,704
|
3,711
|
3,795
|
3,788
|
3,755
|
3,739
|
3,716
|
3,735
|
|
資本金及び資本剰余金
|
187
|
188
|
329
|
332
|
334
|
335
|
349
|
353
|
358
|
360
|
361
|
367
|
369
|
372
|
376
|
380
|
383
|
384
|
385
|
373
|
348
|
286
|
55
|
50
|
-
|
-
|
-
|
1
|
1
|
3
|
7
|
5
|
8
|
10
|
18
|
20
|
-
|
|
利益剰余金
|
-1
|
3
|
17
|
30
|
-2
|
3
|
25
|
70
|
146
|
153
|
155
|
160
|
149
|
126
|
124
|
-35
|
-107
|
-63
|
-34
|
-98
|
-12
|
60
|
3
|
36
|
13
|
31
|
43
|
73
|
98
|
119
|
160
|
129
|
150
|
164
|
195
|
225
|
202
|
|
株主資本
|
566
|
584
|
633
|
663
|
581
|
587
|
637
|
703
|
797
|
813
|
816
|
832
|
817
|
782
|
782
|
594
|
479
|
551
|
604
|
477
|
574
|
590
|
59
|
96
|
13
|
32
|
43
|
93
|
120
|
157
|
243
|
185
|
225
|
239
|
306
|
369
|
297
|
|
有利子負債合計
|
2,311
|
2,437
|
2,422
|
2,370
|
2,499
|
2,865
|
2,618
|
2,617
|
2,611
|
2,710
|
2,855
|
2,966
|
2,995
|
3,051
|
3,033
|
4,002
|
3,286
|
3,002
|
2,902
|
2,828
|
2,679
|
2,643
|
2,854
|
2,849
|
2,844
|
2,880
|
2,985
|
3,053
|
3,210
|
3,306
|
3,328
|
3,447
|
3,440
|
3,440
|
3,407
|
3,395
|
3,402
|
|
純有利子負債
|
2,059
|
2,340
|
2,289
|
2,250
|
2,374
|
2,643
|
2,386
|
2,434
|
2,499
|
2,596
|
2,737
|
2,853
|
2,891
|
2,940
|
2,900
|
2,907
|
3,012
|
2,889
|
2,776
|
2,710
|
2,588
|
2,553
|
2,546
|
2,512
|
2,588
|
2,779
|
2,867
|
2,945
|
3,109
|
3,183
|
3,190
|
3,317
|
3,304
|
3,323
|
3,243
|
3,244
|
3,256
|
|
DEレシオ(%)
|
408.13
|
416.87
|
382.46
|
357.09
|
430.11
|
487.95
|
410.77
|
371.69
|
327.47
|
332.94
|
349.5
|
356.27
|
366.31
|
389.7
|
387.59
|
672.72
|
685.81
|
544.07
|
479.96
|
591.83
|
466.01
|
447.3
|
4796.32
|
2943.39
|
20714.31
|
8882.71
|
6817.05
|
3260.48
|
2659.31
|
2097.18
|
1364.47
|
1858.2
|
1524.47
|
1434.76
|
1110.53
|
918.41
|
1145.09
|