|
(単位:百万ドル)
|
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
|
154
|
209
|
142
|
165
|
48
|
40
|
171
|
68
|
934
|
49
|
59
|
56
|
76
|
118
|
38
|
104
|
299
|
197
|
142
|
109
|
88
|
195
|
77
|
122
|
108
|
69
|
58
|
51
|
61
|
43
|
43
|
70
|
38
|
34
|
62
|
50
|
131
|
53
|
183
|
130
|
|
現金 + 有価証券
|
154
|
209
|
142
|
165
|
48
|
40
|
171
|
68
|
934
|
49
|
59
|
56
|
76
|
118
|
38
|
104
|
299
|
197
|
142
|
109
|
88
|
195
|
77
|
122
|
108
|
69
|
58
|
51
|
61
|
43
|
43
|
70
|
38
|
34
|
62
|
50
|
131
|
53
|
183
|
130
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
2,569
|
2,694
|
2,670
|
2,672
|
2,690
|
3,037
|
3,054
|
3,050
|
3,096
|
3,155
|
3,209
|
3,175
|
3,201
|
3,371
|
3,410
|
3,255
|
3,098
|
3,287
|
3,273
|
3,329
|
3,401
|
3,473
|
3,509
|
3,547
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総資産
|
2,646
|
2,623
|
2,543
|
2,518
|
2,852
|
3,218
|
3,319
|
3,281
|
4,161
|
4,292
|
4,330
|
4,364
|
4,472
|
4,571
|
4,593
|
4,697
|
4,790
|
5,031
|
5,017
|
5,014
|
4,816
|
4,838
|
4,732
|
4,782
|
4,745
|
4,784
|
4,809
|
4,890
|
4,955
|
4,811
|
4,851
|
4,988
|
5,035
|
4,981
|
5,025
|
4,985
|
5,119
|
5,099
|
5,282
|
5,292
|
|
長期借入金
|
3,509
|
3,507
|
3,505
|
3,504
|
3,690
|
3,847
|
4,028
|
4,004
|
4,439
|
4,362
|
4,483
|
4,503
|
4,679
|
4,745
|
4,846
|
4,921
|
5,003
|
5,010
|
5,018
|
5,061
|
4,820
|
4,830
|
4,817
|
4,989
|
4,884
|
4,973
|
5,091
|
5,120
|
5,100
|
5,179
|
5,189
|
5,377
|
5,393
|
5,582
|
5,524
|
5,661
|
5,772
|
5,783
|
5,784
|
5,970
|
|
総負債
|
3,615
|
3,715
|
3,710
|
3,807
|
4,099
|
4,504
|
4,641
|
4,708
|
5,220
|
5,345
|
5,454
|
5,551
|
5,761
|
5,890
|
6,000
|
6,161
|
6,192
|
6,468
|
6,500
|
6,610
|
7,033
|
6,833
|
6,804
|
6,935
|
6,879
|
6,903
|
6,923
|
6,982
|
7,030
|
7,071
|
7,122
|
7,312
|
7,366
|
7,426
|
7,509
|
7,462
|
7,612
|
7,575
|
7,734
|
7,730
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
株主資本
|
-970
|
-1,093
|
-1,167
|
-1,289
|
-1,327
|
-1,367
|
-1,403
|
-1,509
|
-1,142
|
-1,136
|
-1,208
|
-1,272
|
-1,375
|
-1,406
|
-1,494
|
-1,551
|
-1,490
|
-1,437
|
-1,484
|
-1,596
|
-2,217
|
-1,996
|
-2,073
|
-2,154
|
-2,134
|
-2,119
|
-2,114
|
-2,093
|
-2,076
|
-2,260
|
-2,271
|
-2,324
|
-2,331
|
-2,444
|
-2,484
|
-2,477
|
-2,492
|
-2,476
|
-2,452
|
-2,437
|
|
有利子負債合計
|
3,509
|
3,507
|
3,505
|
3,504
|
3,690
|
3,847
|
4,028
|
4,004
|
4,439
|
4,362
|
4,483
|
4,503
|
4,679
|
4,745
|
4,846
|
4,921
|
5,003
|
5,010
|
5,018
|
5,061
|
4,820
|
4,830
|
4,817
|
4,989
|
4,884
|
4,973
|
5,091
|
5,120
|
5,100
|
5,179
|
5,189
|
5,377
|
5,393
|
5,582
|
5,524
|
5,661
|
5,772
|
5,783
|
5,784
|
5,970
|
|
純有利子負債
|
3,354
|
3,297
|
3,363
|
3,338
|
3,641
|
3,806
|
3,856
|
3,935
|
3,505
|
4,312
|
4,423
|
4,447
|
4,603
|
4,627
|
4,808
|
4,816
|
4,704
|
4,813
|
4,875
|
4,951
|
4,731
|
4,635
|
4,739
|
4,866
|
4,776
|
4,903
|
5,032
|
5,069
|
5,038
|
5,136
|
5,145
|
5,307
|
5,354
|
5,548
|
5,461
|
5,610
|
5,640
|
5,729
|
5,600
|
5,840
|
|
DEレシオ(%)
|
-361.98
|
-321.09
|
-300.39
|
-271.83
|
-278.15
|
-281.45
|
-287.23
|
-265.47
|
-389.05
|
-384.09
|
-371.35
|
-354.15
|
-340.36
|
-337.7
|
-324.55
|
-317.3
|
-335.94
|
-348.7
|
-338.31
|
-317.2
|
-217.38
|
-242.11
|
-232.42
|
-231.64
|
-228.95
|
-234.78
|
-240.83
|
-244.75
|
-245.75
|
-229.16
|
-228.46
|
-231.36
|
-231.32
|
-228.36
|
-222.36
|
-228.49
|
-231.58
|
-233.52
|
-235.89
|
-244.94
|