|
(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
|
1,188
|
704
|
605
|
492
|
566
|
601
|
225
|
182
|
294
|
149
|
164
|
132
|
232
|
157
|
353
|
416
|
454
|
335
|
373
|
262
|
210
|
194
|
964
|
629
|
646
|
532
|
399
|
349
|
417
|
440
|
439
|
399
|
300
|
219
|
168
|
|
現金 + 有価証券
|
1,188
|
704
|
605
|
492
|
566
|
601
|
225
|
182
|
294
|
149
|
164
|
132
|
232
|
157
|
353
|
416
|
454
|
335
|
373
|
262
|
210
|
194
|
964
|
629
|
646
|
532
|
399
|
349
|
417
|
440
|
439
|
399
|
300
|
219
|
168
|
|
売掛金
|
894
|
858
|
972
|
643
|
612
|
597
|
717
|
690
|
681
|
448
|
522
|
507
|
481
|
441
|
498
|
455
|
471
|
409
|
447
|
384
|
369
|
340
|
407
|
488
|
402
|
351
|
395
|
345
|
338
|
194
|
260
|
224
|
243
|
163
|
226
|
|
商品及び製品
|
671
|
666
|
687
|
631
|
634
|
674
|
649
|
656
|
663
|
619
|
599
|
595
|
597
|
633
|
611
|
617
|
529
|
537
|
512
|
517
|
473
|
530
|
573
|
609
|
629
|
724
|
730
|
712
|
626
|
588
|
550
|
532
|
545
|
528
|
542
|
|
流動資産合計
|
2,866
|
2,334
|
2,377
|
1,839
|
1,903
|
1,964
|
1,713
|
1,672
|
1,712
|
1,991
|
2,087
|
2,037
|
1,433
|
1,344
|
1,645
|
1,670
|
1,547
|
1,381
|
1,418
|
1,235
|
1,717
|
1,734
|
2,025
|
1,817
|
1,768
|
1,724
|
1,631
|
1,526
|
1,506
|
1,365
|
1,427
|
1,385
|
1,195
|
1,069
|
1,075
|
|
有形固定資産
|
2,224
|
2,186
|
2,205
|
1,937
|
1,970
|
1,945
|
1,940
|
1,893
|
1,899
|
1,621
|
1,587
|
1,580
|
1,577
|
1,575
|
1,564
|
1,554
|
1,565
|
1,562
|
1,532
|
1,524
|
1,427
|
1,401
|
1,380
|
1,352
|
1,338
|
1,346
|
1,351
|
1,354
|
1,373
|
1,367
|
1,340
|
1,294
|
1,303
|
1,234
|
1,220
|
|
固定資産合計
|
6,831
|
6,729
|
6,809
|
6,667
|
6,715
|
6,691
|
6,728
|
6,552
|
6,540
|
5,952
|
5,911
|
5,888
|
5,818
|
5,982
|
5,323
|
5,316
|
5,330
|
5,361
|
5,246
|
5,531
|
4,895
|
4,815
|
4,755
|
4,595
|
4,445
|
4,535
|
4,552
|
4,503
|
4,433
|
4,501
|
4,521
|
4,362
|
4,450
|
4,162
|
4,158
|
|
総資産
|
9,697
|
9,063
|
9,186
|
8,506
|
8,618
|
8,655
|
8,441
|
8,224
|
8,252
|
7,943
|
7,998
|
7,925
|
7,251
|
7,326
|
6,968
|
6,986
|
6,877
|
6,742
|
6,664
|
6,766
|
6,612
|
6,549
|
6,780
|
6,412
|
6,213
|
6,259
|
6,183
|
6,029
|
5,939
|
5,866
|
5,948
|
5,747
|
5,645
|
5,231
|
5,233
|
|
買掛金
|
541
|
458
|
520
|
392
|
409
|
382
|
387
|
397
|
483
|
277
|
280
|
275
|
313
|
234
|
255
|
225
|
233
|
217
|
217
|
236
|
236
|
236
|
248
|
241
|
265
|
246
|
246
|
210
|
210
|
202
|
207
|
198
|
214
|
184
|
185
|
|
一年内返済予定の長期借入金
|
19
|
15
|
16
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
6
|
9
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,216
|
1,016
|
1,037
|
895
|
968
|
1,003
|
712
|
742
|
1,075
|
906
|
920
|
1,007
|
757
|
688
|
972
|
937
|
813
|
585
|
569
|
602
|
934
|
908
|
810
|
550
|
553
|
464
|
472
|
432
|
456
|
414
|
453
|
464
|
490
|
425
|
463
|
|
長期借入金
|
3,055
|
2,825
|
2,812
|
2,584
|
2,584
|
2,584
|
2,579
|
2,450
|
2,275
|
2,275
|
2,275
|
2,275
|
1,501
|
1,502
|
1,535
|
1,547
|
1,573
|
1,601
|
1,571
|
1,578
|
1,596
|
1,580
|
1,336
|
1,302
|
1,270
|
1,316
|
1,328
|
1,328
|
1,314
|
1,341
|
1,328
|
1,325
|
1,349
|
1,313
|
1,336
|
|
固定負債合計
|
5,316
|
5,046
|
5,006
|
4,212
|
4,244
|
4,253
|
4,218
|
4,083
|
3,771
|
3,732
|
3,716
|
3,701
|
2,923
|
3,013
|
3,013
|
3,036
|
3,028
|
3,035
|
2,981
|
2,962
|
2,926
|
2,878
|
2,589
|
2,596
|
2,440
|
2,477
|
2,444
|
2,448
|
2,386
|
2,399
|
2,361
|
2,316
|
2,287
|
2,214
|
2,211
|
|
資本金及び資本剰余金
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
|
利益剰余金
|
2,704
|
-
|
-
|
-
|
2,696
|
-
|
-
|
-
|
2,750
|
-
|
-
|
-
|
3,224
|
-
|
-
|
-
|
2,649
|
-
|
-
|
-
|
2,796
|
-
|
-
|
-
|
3,653
|
-
|
-
|
-
|
3,595
|
-
|
-
|
-
|
3,315
|
-
|
-
|
|
株主資本
|
3,347
|
3,175
|
3,300
|
3,399
|
3,406
|
3,399
|
3,511
|
3,399
|
3,406
|
3,305
|
3,362
|
3,217
|
3,571
|
3,625
|
2,983
|
3,013
|
3,036
|
3,122
|
3,114
|
3,202
|
2,752
|
2,763
|
3,381
|
3,266
|
3,220
|
3,318
|
3,267
|
3,149
|
3,097
|
3,053
|
3,134
|
2,967
|
2,868
|
2,592
|
2,559
|
|
有利子負債合計
|
2,325
|
2,840
|
2,828
|
2,590
|
2,584
|
2,584
|
2,579
|
2,450
|
2,275
|
2,275
|
2,275
|
2,275
|
1,501
|
1,502
|
1,535
|
1,547
|
1,573
|
1,601
|
1,574
|
1,584
|
1,605
|
1,593
|
1,336
|
1,302
|
1,270
|
1,316
|
1,328
|
1,328
|
1,314
|
1,341
|
1,328
|
1,325
|
1,349
|
1,313
|
1,336
|
|
純有利子負債
|
1,137
|
2,136
|
2,223
|
2,098
|
2,018
|
1,983
|
2,354
|
2,268
|
1,981
|
2,126
|
2,111
|
2,143
|
1,269
|
1,345
|
1,182
|
1,131
|
1,119
|
1,266
|
1,201
|
1,322
|
1,395
|
1,399
|
372
|
673
|
624
|
784
|
929
|
979
|
897
|
901
|
889
|
926
|
1,049
|
1,094
|
1,168
|
|
DEレシオ(%)
|
69.47
|
89.45
|
85.7
|
76.2
|
75.87
|
76.02
|
73.45
|
72.08
|
66.79
|
68.84
|
67.67
|
70.72
|
42.03
|
41.43
|
51.46
|
51.34
|
51.81
|
51.28
|
50.55
|
49.47
|
58.32
|
57.65
|
39.51
|
39.87
|
39.44
|
39.66
|
40.65
|
42.17
|
42.43
|
43.92
|
42.37
|
44.66
|
47.04
|
50.66
|
52.21
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|