|
(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
|
|
現金同等物
|
286
|
252
|
157
|
155
|
458
|
578
|
132
|
321
|
111
|
68
|
272
|
364
|
287
|
306
|
268
|
361
|
361
|
370
|
444
|
509
|
459
|
396
|
473
|
436
|
684
|
1,306
|
1,668
|
1,499
|
1,300
|
1,100
|
1,023
|
978
|
1,186
|
992
|
782
|
794
|
817
|
706
|
601
|
648
|
629
|
612
|
668
|
724
|
672
|
|
現金 + 有価証券
|
286
|
252
|
157
|
155
|
458
|
578
|
132
|
321
|
111
|
68
|
272
|
364
|
287
|
306
|
268
|
361
|
361
|
370
|
444
|
509
|
459
|
396
|
473
|
436
|
684
|
1,306
|
1,668
|
1,499
|
1,300
|
1,100
|
1,023
|
978
|
1,186
|
992
|
782
|
794
|
817
|
706
|
601
|
648
|
629
|
612
|
668
|
724
|
672
|
|
売掛金
|
459
|
456
|
466
|
362
|
422
|
391
|
430
|
375
|
456
|
466
|
452
|
400
|
512
|
512
|
567
|
490
|
583
|
562
|
589
|
508
|
617
|
604
|
581
|
546
|
360
|
291
|
281
|
255
|
293
|
330
|
329
|
259
|
333
|
395
|
400
|
353
|
414
|
441
|
392
|
343
|
411
|
376
|
408
|
339
|
397
|
|
流動資産合計
|
901
|
839
|
759
|
878
|
1,136
|
1,196
|
789
|
778
|
661
|
629
|
882
|
853
|
910
|
927
|
946
|
960
|
1,093
|
1,095
|
1,204
|
1,187
|
1,241
|
1,152
|
1,195
|
1,121
|
1,195
|
1,736
|
2,088
|
1,888
|
1,732
|
1,599
|
1,512
|
1,402
|
1,678
|
1,586
|
1,392
|
1,361
|
1,442
|
1,345
|
1,195
|
1,158
|
1,226
|
1,166
|
1,196
|
1,163
|
1,224
|
|
有形固定資産
|
502
|
512
|
526
|
551
|
545
|
560
|
583
|
627
|
652
|
689
|
717
|
753
|
777
|
791
|
800
|
799
|
791
|
787
|
788
|
790
|
753
|
708
|
658
|
641
|
594
|
540
|
488
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
3,848
|
3,877
|
3,913
|
3,840
|
3,831
|
3,855
|
4,542
|
4,616
|
4,898
|
4,918
|
4,865
|
4,871
|
4,880
|
4,763
|
4,720
|
4,689
|
4,691
|
4,688
|
4,664
|
4,619
|
4,618
|
4,617
|
4,525
|
4,568
|
4,514
|
4,393
|
4,327
|
4,190
|
4,095
|
4,009
|
3,931
|
3,889
|
3,636
|
3,590
|
3,627
|
3,601
|
3,584
|
3,579
|
3,546
|
3,514
|
3,511
|
3,500
|
3,497
|
3,472
|
3,454
|
|
総資産
|
4,750
|
4,716
|
4,672
|
4,718
|
4,967
|
5,052
|
5,332
|
5,394
|
5,559
|
5,547
|
5,747
|
5,725
|
5,790
|
5,690
|
5,666
|
5,649
|
5,785
|
5,783
|
5,868
|
5,806
|
5,860
|
5,770
|
5,721
|
5,690
|
5,710
|
6,129
|
6,415
|
6,078
|
5,828
|
5,608
|
5,443
|
5,291
|
5,314
|
5,177
|
5,020
|
4,963
|
5,026
|
4,925
|
4,742
|
4,672
|
4,738
|
4,666
|
4,693
|
4,635
|
4,678
|
|
買掛金
|
123
|
131
|
129
|
114
|
142
|
133
|
149
|
138
|
156
|
141
|
117
|
168
|
170
|
152
|
150
|
162
|
173
|
164
|
158
|
165
|
220
|
174
|
194
|
187
|
200
|
134
|
100
|
115
|
104
|
85
|
99
|
122
|
155
|
145
|
135
|
171
|
192
|
216
|
215
|
231
|
249
|
237
|
243
|
263
|
258
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33
|
26
|
26
|
26
|
30
|
29
|
16
|
16
|
23
|
23
|
23
|
4
|
4
|
4
|
3
|
218
|
245
|
230
|
233
|
|
流動負債合計
|
1,181
|
1,018
|
1,005
|
896
|
1,231
|
1,268
|
1,278
|
1,000
|
1,167
|
1,114
|
1,036
|
1,166
|
1,104
|
1,077
|
1,058
|
972
|
1,008
|
1,003
|
1,052
|
1,018
|
1,147
|
1,120
|
1,063
|
1,025
|
968
|
764
|
688
|
621
|
641
|
659
|
681
|
716
|
694
|
745
|
737
|
815
|
863
|
899
|
907
|
914
|
892
|
1,085
|
1,173
|
1,141
|
1,117
|
|
長期借入金
|
3,622
|
3,070
|
3,065
|
3,061
|
2,662
|
2,706
|
2,701
|
3,169
|
3,085
|
3,082
|
3,314
|
3,276
|
3,439
|
3,426
|
3,411
|
3,399
|
3,387
|
3,375
|
3,356
|
3,337
|
3,318
|
3,299
|
3,280
|
3,262
|
3,619
|
4,608
|
4,639
|
4,640
|
4,715
|
4,702
|
4,728
|
4,724
|
4,733
|
4,733
|
4,719
|
4,717
|
4,831
|
4,798
|
4,817
|
4,829
|
4,985
|
4,789
|
4,790
|
4,835
|
4,885
|
|
資本金及び資本剰余金
|
892
|
1,908
|
1,913
|
1,934
|
1,959
|
1,975
|
2,004
|
2,019
|
2,040
|
2,060
|
2,085
|
2,108
|
2,128
|
2,151
|
2,165
|
2,177
|
2,193
|
2,214
|
2,231
|
2,246
|
2,265
|
2,285
|
2,304
|
2,320
|
2,338
|
2,415
|
3,031
|
2,988
|
3,013
|
3,053
|
3,084
|
3,119
|
3,147
|
3,173
|
3,189
|
3,202
|
3,219
|
3,228
|
3,242
|
3,254
|
3,268
|
3,280
|
3,295
|
3,309
|
3,322
|
|
利益剰余金
|
-1,798
|
-1,811
|
-1,798
|
-1,776
|
-1,593
|
-1,585
|
-1,434
|
-1,329
|
-1,173
|
-1,137
|
-1,130
|
-1,142
|
-1,105
|
-1,150
|
-1,098
|
-1,054
|
-925
|
-849
|
-815
|
-769
|
-751
|
-761
|
-736
|
-764
|
-1,023
|
-1,467
|
-1,779
|
-2,091
|
-2,366
|
-2,617
|
-2,858
|
-3,050
|
-3,008
|
-3,200
|
-3,341
|
-3,507
|
-3,611
|
-3,740
|
-3,952
|
-4,048
|
-4,120
|
-4,190
|
-4,252
|
-4,327
|
-4,292
|
|
株主資本
|
-957
|
50
|
69
|
84
|
286
|
309
|
458
|
484
|
652
|
712
|
753
|
625
|
670
|
649
|
645
|
698
|
845
|
881
|
937
|
974
|
965
|
919
|
956
|
947
|
682
|
326
|
641
|
362
|
31
|
-160
|
-356
|
-500
|
-438
|
-607
|
-732
|
-873
|
-965
|
-1,084
|
-1,283
|
-1,376
|
-1,431
|
-1,491
|
-1,544
|
-1,605
|
-1,560
|
|
有利子負債合計
|
3,622
|
3,070
|
3,065
|
3,040
|
2,662
|
2,706
|
2,701
|
3,169
|
3,085
|
3,082
|
3,314
|
3,276
|
3,439
|
3,426
|
3,411
|
3,399
|
3,387
|
3,375
|
3,356
|
3,337
|
3,318
|
3,299
|
3,280
|
3,343
|
3,619
|
4,608
|
4,673
|
4,744
|
4,741
|
4,728
|
4,758
|
4,753
|
4,749
|
4,749
|
4,742
|
4,741
|
4,855
|
4,802
|
4,821
|
4,834
|
4,988
|
5,008
|
5,036
|
5,065
|
5,118
|
|
純有利子負債
|
3,335
|
2,817
|
2,908
|
2,884
|
2,204
|
2,128
|
2,568
|
2,848
|
2,974
|
3,014
|
3,042
|
2,912
|
3,151
|
3,119
|
3,142
|
3,037
|
3,026
|
3,005
|
2,911
|
2,828
|
2,859
|
2,902
|
2,807
|
2,907
|
2,935
|
3,302
|
3,004
|
3,244
|
3,441
|
3,628
|
3,734
|
3,775
|
3,563
|
3,757
|
3,960
|
3,946
|
4,038
|
4,095
|
4,219
|
4,185
|
4,359
|
4,396
|
4,367
|
4,341
|
4,446
|
|
DEレシオ(%)
|
-378.76
|
6081.23
|
4439.58
|
3602.63
|
928.29
|
875.55
|
588.81
|
654.63
|
472.8
|
432.44
|
439.87
|
523.69
|
512.69
|
527.2
|
528.69
|
486.58
|
400.36
|
382.84
|
357.76
|
342.56
|
343.64
|
358.7
|
343.08
|
352.81
|
530.14
|
1413.55
|
728.47
|
1308.18
|
14937.58
|
-2958.97
|
-1339.98
|
-951.13
|
-1085.08
|
-782.95
|
-647.88
|
-543.13
|
-503.34
|
-443.09
|
-375.85
|
-351.32
|
-348.72
|
-335.99
|
-326.32
|
-315.67
|
-328.26
|