|
(単位:百万ドル)
|
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
|
4Q24
|
1Q25
|
|
現金同等物
|
238
|
197
|
99
|
122
|
159
|
278
|
185
|
216
|
202
|
201
|
513
|
130
|
317
|
247
|
148
|
161
|
144
|
187
|
200
|
194
|
476
|
366
|
367
|
428
|
389
|
534
|
551
|
554
|
219
|
270
|
310
|
365
|
341
|
316
|
276
|
223
|
196
|
205
|
143
|
182
|
|
現金 + 有価証券
|
238
|
197
|
99
|
122
|
159
|
278
|
185
|
216
|
202
|
201
|
513
|
130
|
317
|
247
|
148
|
161
|
144
|
187
|
200
|
194
|
476
|
366
|
367
|
428
|
389
|
534
|
551
|
554
|
219
|
270
|
310
|
365
|
341
|
316
|
276
|
223
|
196
|
205
|
143
|
182
|
|
総資産
|
3,030
|
2,989
|
3,112
|
3,006
|
3,089
|
3,055
|
2,947
|
2,860
|
2,834
|
2,874
|
3,089
|
3,115
|
3,168
|
3,084
|
3,112
|
3,170
|
3,181
|
3,168
|
3,159
|
3,263
|
3,517
|
3,366
|
3,340
|
3,080
|
3,023
|
3,126
|
3,117
|
3,087
|
3,040
|
3,075
|
3,092
|
3,080
|
3,051
|
3,003
|
2,963
|
2,902
|
2,902
|
2,907
|
2,832
|
2,890
|
|
長期借入金
|
1,178
|
1,127
|
1,186
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,149
|
1,148
|
1,293
|
1,632
|
1,631
|
1,583
|
1,374
|
1,374
|
1,494
|
1,494
|
1,494
|
1,429
|
1,429
|
1,429
|
1,429
|
1,429
|
1,399
|
1,394
|
1,394
|
1,395
|
1,395
|
1,334
|
1,424
|
|
総負債
|
1,328
|
1,285
|
1,411
|
1,262
|
1,439
|
1,421
|
1,323
|
1,208
|
1,202
|
1,201
|
1,431
|
1,470
|
1,485
|
1,276
|
1,307
|
1,317
|
1,347
|
1,360
|
1,372
|
1,487
|
1,835
|
1,782
|
1,804
|
1,512
|
1,509
|
1,651
|
1,660
|
1,649
|
1,601
|
1,603
|
1,633
|
1,620
|
1,620
|
1,590
|
1,591
|
1,584
|
1,589
|
1,586
|
1,551
|
1,641
|
|
資本金及び資本剰余金
|
1,993
|
1,993
|
1,994
|
1,994
|
1,948
|
1,937
|
1,933
|
1,926
|
1,925
|
1,923
|
1,924
|
1,925
|
1,924
|
2,045
|
2,060
|
2,060
|
2,060
|
2,061
|
2,061
|
2,062
|
2,076
|
2,080
|
2,081
|
2,081
|
2,082
|
2,090
|
2,091
|
2,091
|
2,091
|
2,092
|
2,090
|
2,064
|
2,037
|
2,006
|
1,981
|
1,935
|
1,929
|
1,930
|
1,922
|
1,887
|
|
利益剰余金
|
-296
|
-298
|
-306
|
-269
|
-308
|
-312
|
-322
|
-303
|
-324
|
-284
|
-302
|
-321
|
-295
|
-297
|
-319
|
-250
|
-264
|
-283
|
-304
|
-319
|
-386
|
-485
|
-538
|
-514
|
-570
|
-612
|
-634
|
-657
|
-662
|
-635
|
-648
|
-624
|
-629
|
-626
|
-645
|
-648
|
-651
|
-648
|
-680
|
-679
|
|
株主資本
|
1,702
|
1,703
|
1,700
|
1,743
|
1,650
|
1,633
|
1,622
|
1,651
|
1,632
|
1,672
|
1,656
|
1,645
|
1,682
|
1,806
|
1,803
|
1,852
|
1,833
|
1,807
|
1,786
|
1,775
|
1,680
|
1,584
|
1,536
|
1,566
|
1,513
|
1,475
|
1,456
|
1,438
|
1,438
|
1,471
|
1,458
|
1,460
|
1,430
|
1,411
|
1,370
|
1,317
|
1,312
|
1,319
|
1,280
|
1,248
|
|
有利子負債合計
|
1,178
|
1,127
|
1,186
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,149
|
1,148
|
1,293
|
1,632
|
1,631
|
1,583
|
1,374
|
1,374
|
1,494
|
1,494
|
1,494
|
1,429
|
1,429
|
1,429
|
1,429
|
1,429
|
1,399
|
1,394
|
1,394
|
1,395
|
1,395
|
1,334
|
1,424
|
|
純有利子負債
|
940
|
929
|
1,086
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
961
|
947
|
1,098
|
1,156
|
1,264
|
1,216
|
945
|
984
|
959
|
942
|
940
|
1,210
|
1,158
|
1,118
|
1,063
|
1,088
|
1,083
|
1,118
|
1,171
|
1,198
|
1,190
|
1,191
|
1,241
|
|
DEレシオ(%)
|
69.22
|
66.16
|
69.75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63.59
|
64.3
|
72.84
|
97.15
|
102.96
|
103.08
|
87.72
|
90.77
|
101.29
|
102.58
|
103.9
|
99.39
|
97.15
|
97.98
|
97.88
|
99.91
|
99.15
|
101.73
|
105.88
|
106.33
|
105.71
|
104.25
|
114.08
|