|
(単位:百万ドル)
|
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
|
28
|
43
|
29
|
59
|
43
|
65
|
34
|
69
|
85
|
97
|
38
|
28
|
49
|
60
|
199
|
23
|
83
|
92
|
47
|
186
|
222
|
624
|
215
|
175
|
123
|
82
|
221
|
104
|
106
|
457
|
599
|
456
|
363
|
406
|
355
|
|
現金 + 有価証券
|
28
|
43
|
29
|
59
|
43
|
65
|
34
|
69
|
85
|
97
|
38
|
28
|
49
|
60
|
199
|
23
|
83
|
92
|
47
|
186
|
222
|
624
|
215
|
175
|
123
|
82
|
221
|
104
|
106
|
457
|
599
|
456
|
363
|
406
|
355
|
|
売掛金
|
285
|
247
|
281
|
301
|
347
|
335
|
357
|
347
|
413
|
429
|
417
|
434
|
474
|
423
|
480
|
513
|
522
|
479
|
512
|
692
|
707
|
755
|
750
|
779
|
866
|
903
|
936
|
903
|
886
|
843
|
796
|
673
|
722
|
693
|
705
|
|
流動資産合計
|
533
|
454
|
483
|
538
|
657
|
663
|
696
|
721
|
839
|
830
|
752
|
765
|
859
|
672
|
867
|
732
|
871
|
1,000
|
1,006
|
1,392
|
1,614
|
2,046
|
1,643
|
1,709
|
3,708
|
2,258
|
2,240
|
1,998
|
1,881
|
1,779
|
1,731
|
1,455
|
1,464
|
1,431
|
1,425
|
|
固定資産合計
|
573
|
568
|
5,182
|
5,316
|
5,580
|
5,664
|
5,780
|
5,933
|
6,518
|
6,739
|
6,915
|
7,075
|
7,310
|
7,420
|
7,559
|
7,697
|
7,865
|
7,928
|
8,032
|
8,977
|
11,150
|
11,203
|
11,279
|
11,393
|
9,489
|
9,552
|
9,711
|
9,838
|
9,989
|
10,108
|
10,254
|
10,420
|
10,559
|
10,644
|
10,789
|
|
総資産
|
5,581
|
5,552
|
5,665
|
5,855
|
6,237
|
6,328
|
6,476
|
6,655
|
7,358
|
7,569
|
7,667
|
7,840
|
8,170
|
8,093
|
8,426
|
8,430
|
8,736
|
8,929
|
9,039
|
10,370
|
12,765
|
13,249
|
12,923
|
13,103
|
13,197
|
11,810
|
11,951
|
11,836
|
11,870
|
11,888
|
11,985
|
11,875
|
12,024
|
12,076
|
12,214
|
|
買掛金
|
184
|
134
|
135
|
159
|
228
|
175
|
188
|
172
|
248
|
231
|
196
|
188
|
238
|
182
|
189
|
175
|
231
|
182
|
182
|
222
|
353
|
256
|
306
|
308
|
662
|
310
|
273
|
255
|
346
|
264
|
264
|
226
|
331
|
253
|
254
|
|
一年内返済予定の長期借入金
|
50
|
26
|
27
|
28
|
25
|
24
|
31
|
33
|
33
|
34
|
36
|
38
|
163
|
169
|
171
|
44
|
40
|
67
|
319
|
297
|
297
|
291
|
41
|
41
|
44
|
41
|
42
|
42
|
42
|
42
|
31
|
30
|
30
|
28
|
28
|
|
流動負債合計
|
628
|
496
|
490
|
656
|
815
|
602
|
663
|
712
|
938
|
974
|
726
|
782
|
1,079
|
979
|
918
|
839
|
911
|
1,036
|
1,272
|
1,355
|
3,112
|
2,630
|
2,350
|
1,313
|
3,423
|
1,610
|
1,057
|
1,052
|
1,684
|
1,718
|
1,096
|
1,702
|
1,832
|
1,806
|
1,414
|
|
長期借入金
|
1,549
|
1,564
|
1,685
|
1,731
|
1,798
|
1,998
|
2,037
|
2,123
|
2,107
|
2,106
|
2,373
|
2,462
|
2,300
|
2,310
|
2,639
|
2,686
|
2,732
|
2,697
|
2,479
|
3,574
|
4,116
|
4,560
|
4,588
|
5,866
|
4,403
|
4,578
|
5,285
|
5,236
|
4,610
|
4,649
|
5,064
|
4,382
|
4,348
|
4,328
|
4,397
|
|
資本金及び資本剰余金
|
49
|
49
|
49
|
49
|
49
|
49
|
50
|
51
|
54
|
55
|
55
|
56
|
56
|
56
|
57
|
58
|
58
|
59
|
60
|
62
|
62
|
68
|
68
|
68
|
68
|
72
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
|
利益剰余金
|
759
|
803
|
801
|
784
|
857
|
920
|
916
|
902
|
944
|
1,009
|
1,002
|
977
|
1,039
|
1,079
|
1,085
|
1,054
|
1,067
|
1,112
|
1,108
|
1,079
|
1,114
|
1,190
|
1,156
|
1,111
|
747
|
742
|
696
|
669
|
738
|
781
|
755
|
710
|
758
|
827
|
769
|
|
株主資本
|
1,663
|
1,715
|
1,716
|
1,715
|
1,814
|
1,879
|
1,933
|
1,946
|
2,252
|
2,347
|
2,419
|
2,424
|
2,506
|
2,548
|
2,611
|
2,619
|
2,675
|
2,774
|
2,847
|
2,910
|
2,954
|
3,489
|
3,459
|
3,413
|
3,059
|
3,296
|
3,263
|
3,239
|
3,310
|
3,356
|
3,667
|
3,632
|
3,681
|
3,751
|
4,116
|
|
有利子負債合計
|
1,600
|
1,590
|
1,712
|
1,760
|
1,823
|
2,022
|
2,069
|
2,157
|
2,140
|
2,141
|
2,410
|
2,500
|
2,464
|
2,480
|
2,811
|
2,731
|
2,773
|
2,764
|
2,798
|
3,871
|
4,413
|
4,851
|
4,630
|
5,907
|
4,448
|
4,620
|
5,327
|
5,278
|
4,652
|
4,692
|
5,095
|
4,412
|
4,378
|
4,357
|
4,425
|
|
純有利子負債
|
1,572
|
1,546
|
1,683
|
1,701
|
1,780
|
1,957
|
2,034
|
2,087
|
2,054
|
2,044
|
2,371
|
2,472
|
2,414
|
2,419
|
2,611
|
2,707
|
2,689
|
2,672
|
2,751
|
3,684
|
4,190
|
4,226
|
4,414
|
5,732
|
4,325
|
4,537
|
5,106
|
5,173
|
4,546
|
4,234
|
4,495
|
3,956
|
4,015
|
3,951
|
4,069
|
|
DEレシオ(%)
|
96.19
|
92.7
|
99.79
|
102.61
|
100.5
|
107.63
|
107.07
|
110.83
|
95.04
|
91.23
|
99.61
|
103.16
|
98.33
|
97.32
|
107.65
|
104.25
|
103.65
|
99.65
|
98.29
|
133.03
|
149.4
|
139.03
|
133.85
|
173.08
|
145.41
|
140.15
|
163.26
|
162.96
|
140.55
|
139.79
|
138.94
|
121.48
|
118.93
|
116.14
|
107.51
|