|
(単位:百万ドル)
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
117
|
111
|
59
|
93
|
103
|
87
|
758
|
128
|
133
|
150
|
141
|
137
|
182
|
131
|
142
|
253
|
115
|
154
|
192
|
226
|
187
|
200
|
194
|
235
|
274
|
305
|
432
|
554
|
493
|
433
|
526
|
708
|
1,842
|
1,296
|
521
|
596
|
585
|
439
|
442
|
420
|
476
|
433
|
543
|
643
|
679
|
609
|
687
|
|
現金 + 有価証券
|
117
|
111
|
59
|
93
|
103
|
87
|
758
|
128
|
133
|
150
|
141
|
137
|
182
|
131
|
142
|
253
|
115
|
154
|
192
|
226
|
187
|
200
|
194
|
235
|
274
|
305
|
432
|
554
|
493
|
433
|
526
|
708
|
1,842
|
1,296
|
521
|
596
|
585
|
439
|
442
|
420
|
476
|
433
|
543
|
643
|
679
|
609
|
687
|
|
売掛金
|
183
|
165
|
182
|
193
|
196
|
211
|
228
|
230
|
228
|
263
|
256
|
272
|
277
|
289
|
290
|
318
|
326
|
344
|
422
|
426
|
456
|
470
|
489
|
458
|
443
|
468
|
433
|
468
|
453
|
488
|
511
|
513
|
558
|
588
|
636
|
634
|
602
|
652
|
672
|
694
|
723
|
774
|
778
|
798
|
798
|
882
|
895
|
|
流動資産合計
|
365
|
349
|
303
|
357
|
365
|
428
|
1,104
|
453
|
427
|
493
|
498
|
492
|
550
|
513
|
550
|
689
|
588
|
646
|
853
|
886
|
841
|
893
|
869
|
892
|
888
|
924
|
1,064
|
1,216
|
1,106
|
1,123
|
1,253
|
1,450
|
2,632
|
2,168
|
1,493
|
1,538
|
1,450
|
1,381
|
1,417
|
1,401
|
1,475
|
1,422
|
1,543
|
1,669
|
1,801
|
1,818
|
1,905
|
|
有形固定資産
|
125
|
150
|
149
|
165
|
170
|
176
|
183
|
177
|
183
|
201
|
192
|
190
|
197
|
192
|
185
|
182
|
198
|
189
|
202
|
198
|
220
|
214
|
215
|
201
|
219
|
210
|
203
|
202
|
223
|
215
|
209
|
196
|
247
|
233
|
218
|
212
|
218
|
209
|
195
|
182
|
199
|
189
|
183
|
181
|
203
|
199
|
228
|
|
固定資産合計
|
4,010
|
4,143
|
4,149
|
4,276
|
4,214
|
4,186
|
4,150
|
4,036
|
4,019
|
4,236
|
4,226
|
4,283
|
4,231
|
4,240
|
4,206
|
4,194
|
4,530
|
4,517
|
6,257
|
6,255
|
6,198
|
6,283
|
6,258
|
6,130
|
6,225
|
6,008
|
5,960
|
5,981
|
6,205
|
6,164
|
6,142
|
6,058
|
10,003
|
10,029
|
10,382
|
10,265
|
10,216
|
10,182
|
10,209
|
9,625
|
9,630
|
9,602
|
9,481
|
9,384
|
9,183
|
9,131
|
9,212
|
|
総資産
|
4,375
|
4,492
|
4,453
|
4,634
|
4,579
|
4,614
|
5,254
|
4,489
|
4,447
|
4,730
|
4,724
|
4,776
|
4,781
|
4,754
|
4,757
|
4,883
|
5,119
|
5,164
|
7,110
|
7,141
|
7,040
|
7,176
|
7,127
|
7,022
|
7,113
|
6,933
|
7,025
|
7,198
|
7,312
|
7,288
|
7,395
|
7,508
|
12,635
|
12,197
|
11,876
|
11,804
|
11,666
|
11,563
|
11,627
|
11,026
|
11,105
|
11,025
|
11,025
|
11,054
|
10,985
|
10,949
|
11,118
|
|
流動負債合計
|
289
|
247
|
255
|
257
|
248
|
331
|
1,284
|
272
|
296
|
281
|
326
|
344
|
373
|
381
|
394
|
375
|
458
|
400
|
536
|
545
|
548
|
545
|
575
|
628
|
571
|
555
|
582
|
618
|
664
|
630
|
601
|
680
|
1,357
|
1,208
|
916
|
889
|
905
|
878
|
935
|
911
|
1,002
|
861
|
930
|
995
|
1,059
|
888
|
941
|
|
長期借入金
|
2,651
|
2,853
|
2,846
|
2,875
|
2,870
|
2,864
|
1,851
|
2,175
|
2,165
|
2,310
|
2,350
|
2,338
|
2,325
|
2,309
|
2,297
|
2,352
|
2,345
|
2,335
|
4,071
|
4,058
|
3,976
|
3,952
|
3,832
|
3,646
|
3,598
|
3,586
|
3,573
|
3,561
|
3,399
|
3,293
|
3,273
|
3,253
|
6,251
|
5,832
|
5,805
|
5,779
|
5,556
|
5,455
|
5,355
|
5,254
|
-
|
5,253
|
5,175
|
5,135
|
-
|
5,060
|
5,060
|
|
固定負債合計
|
3,329
|
3,513
|
3,487
|
3,559
|
3,544
|
3,551
|
2,520
|
2,827
|
2,781
|
2,994
|
3,017
|
3,000
|
2,935
|
2,907
|
2,892
|
2,953
|
2,836
|
2,831
|
4,659
|
4,632
|
4,509
|
4,553
|
4,443
|
4,264
|
4,202
|
4,213
|
4,206
|
4,177
|
4,011
|
3,894
|
3,886
|
3,847
|
7,272
|
6,847
|
6,821
|
6,761
|
6,491
|
6,353
|
6,229
|
6,075
|
5,997
|
5,987
|
5,857
|
5,737
|
5,606
|
5,568
|
5,550
|
|
総負債
|
3,618
|
3,760
|
3,743
|
3,817
|
3,793
|
3,882
|
3,805
|
3,099
|
3,077
|
3,275
|
3,343
|
3,344
|
3,308
|
3,289
|
3,286
|
3,328
|
3,294
|
3,232
|
5,196
|
5,177
|
5,058
|
5,099
|
5,019
|
4,893
|
4,774
|
4,769
|
4,789
|
4,796
|
4,676
|
4,525
|
4,488
|
4,527
|
8,629
|
8,055
|
7,737
|
7,650
|
7,397
|
7,232
|
7,165
|
6,986
|
7,000
|
6,848
|
6,788
|
6,733
|
6,666
|
6,457
|
6,492
|
|
資本金及び資本剰余金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
-401
|
-418
|
-433
|
-415
|
-418
|
-437
|
-440
|
-444
|
-425
|
-412
|
-395
|
-354
|
-304
|
-242
|
-177
|
-108
|
137
|
202
|
243
|
275
|
363
|
418
|
506
|
583
|
652
|
707
|
761
|
850
|
937
|
1,050
|
1,160
|
1,255
|
2,255
|
2,285
|
2,362
|
2,421
|
2,447
|
2,478
|
2,512
|
2,091
|
2,157
|
2,199
|
2,266
|
2,313
|
2,358
|
2,485
|
2,571
|
|
株主資本
|
738
|
714
|
692
|
799
|
770
|
719
|
1,434
|
1,376
|
1,367
|
1,387
|
1,380
|
1,431
|
1,473
|
1,465
|
1,470
|
1,554
|
1,824
|
1,932
|
1,914
|
1,964
|
1,982
|
2,076
|
2,108
|
2,129
|
2,339
|
2,164
|
2,237
|
2,402
|
2,636
|
2,763
|
2,908
|
2,981
|
4,006
|
4,142
|
4,139
|
4,154
|
4,269
|
4,332
|
4,462
|
4,041
|
4,106
|
4,177
|
4,237
|
4,321
|
4,319
|
4,493
|
4,626
|
|
有利子負債合計
|
2,651
|
2,853
|
2,846
|
2,875
|
2,870
|
2,864
|
1,851
|
2,175
|
2,161
|
2,310
|
2,350
|
2,338
|
2,325
|
2,309
|
2,297
|
2,352
|
2,345
|
2,335
|
4,071
|
4,058
|
3,976
|
3,952
|
3,832
|
3,646
|
3,598
|
3,586
|
3,573
|
3,561
|
3,399
|
3,293
|
3,273
|
3,253
|
6,251
|
5,832
|
5,805
|
5,779
|
5,556
|
5,455
|
5,355
|
5,254
|
-
|
5,253
|
5,175
|
5,135
|
-
|
5,060
|
5,060
|
|
純有利子負債
|
2,533
|
2,742
|
2,786
|
2,781
|
2,766
|
2,777
|
1,093
|
2,045
|
2,027
|
2,159
|
2,209
|
2,200
|
2,143
|
2,178
|
2,155
|
2,098
|
2,230
|
2,180
|
3,879
|
3,831
|
3,789
|
3,751
|
3,637
|
3,410
|
3,324
|
3,280
|
3,141
|
3,007
|
2,906
|
2,860
|
2,747
|
2,544
|
4,409
|
4,535
|
5,283
|
5,183
|
4,970
|
5,016
|
4,913
|
4,833
|
-
|
4,820
|
4,631
|
4,492
|
-
|
4,450
|
4,373
|
|
DEレシオ(%)
|
358.76
|
399.31
|
411.12
|
359.63
|
372.37
|
398.11
|
129.11
|
157.93
|
158.06
|
166.43
|
170.24
|
163.34
|
157.85
|
157.63
|
156.25
|
151.29
|
128.54
|
120.84
|
212.68
|
206.59
|
200.61
|
190.27
|
181.72
|
171.21
|
153.81
|
165.68
|
159.77
|
148.22
|
128.93
|
119.19
|
112.57
|
109.12
|
156.04
|
140.79
|
140.26
|
139.13
|
130.12
|
125.94
|
120.0
|
130.03
|
-
|
125.76
|
122.12
|
118.83
|
-
|
112.64
|
109.39
|