|
(単位:百万ドル)
|
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
|
37
|
14
|
12
|
23
|
39
|
55
|
29
|
16
|
20
|
9
|
7
|
17
|
10
|
7
|
30
|
72
|
16
|
10
|
14
|
4
|
7
|
15
|
19
|
17
|
24
|
30
|
1
|
10
|
22
|
29
|
20
|
12
|
17
|
19
|
8
|
|
現金 + 有価証券
|
37
|
14
|
12
|
23
|
39
|
55
|
29
|
16
|
20
|
9
|
7
|
17
|
10
|
7
|
30
|
72
|
16
|
10
|
14
|
4
|
7
|
15
|
19
|
17
|
24
|
30
|
1
|
10
|
22
|
29
|
20
|
12
|
17
|
19
|
8
|
|
商品及び製品
|
136
|
128
|
112
|
131
|
100
|
129
|
124
|
122
|
115
|
137
|
140
|
138
|
162
|
171
|
158
|
183
|
173
|
180
|
141
|
140
|
142
|
149
|
163
|
155
|
158
|
215
|
224
|
225
|
229
|
211
|
190
|
175
|
213
|
212
|
222
|
|
流動資産合計
|
328
|
282
|
297
|
299
|
301
|
387
|
322
|
300
|
288
|
311
|
268
|
293
|
290
|
290
|
316
|
349
|
308
|
333
|
310
|
324
|
333
|
349
|
412
|
435
|
398
|
440
|
395
|
411
|
413
|
419
|
391
|
378
|
395
|
387
|
418
|
|
有形固定資産
|
551
|
575
|
584
|
590
|
597
|
612
|
615
|
619
|
639
|
672
|
685
|
701
|
731
|
755
|
766
|
-
|
-
|
765
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
594
|
622
|
630
|
638
|
647
|
662
|
667
|
670
|
692
|
723
|
854
|
869
|
921
|
945
|
946
|
936
|
926
|
929
|
932
|
920
|
957
|
962
|
1,044
|
1,047
|
1,057
|
1,054
|
1,053
|
1,055
|
1,062
|
1,076
|
1,076
|
1,099
|
1,114
|
1,207
|
1,207
|
|
総資産
|
922
|
904
|
928
|
938
|
949
|
1,050
|
990
|
971
|
980
|
1,034
|
1,123
|
1,162
|
1,211
|
1,235
|
1,263
|
1,285
|
1,235
|
1,263
|
1,242
|
1,245
|
1,290
|
1,311
|
1,457
|
1,483
|
1,455
|
1,495
|
1,448
|
1,467
|
1,476
|
1,496
|
1,467
|
1,477
|
1,510
|
1,594
|
1,625
|
|
買掛金
|
190
|
223
|
208
|
197
|
177
|
227
|
195
|
176
|
209
|
229
|
188
|
192
|
219
|
205
|
185
|
151
|
179
|
190
|
173
|
194
|
217
|
221
|
200
|
272
|
265
|
272
|
212
|
220
|
230
|
259
|
196
|
189
|
207
|
228
|
238
|
|
一年内返済予定の長期借入金
|
-
|
-
|
3
|
6
|
10
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
207
|
273
|
259
|
235
|
216
|
296
|
276
|
228
|
247
|
284
|
256
|
253
|
286
|
291
|
268
|
226
|
253
|
287
|
259
|
269
|
306
|
309
|
307
|
356
|
350
|
393
|
314
|
300
|
307
|
358
|
284
|
272
|
295
|
357
|
350
|
|
長期借入金
|
308
|
264
|
261
|
258
|
254
|
248
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
478
|
415
|
424
|
430
|
430
|
377
|
324
|
324
|
324
|
329
|
447
|
488
|
507
|
543
|
586
|
638
|
560
|
532
|
508
|
453
|
417
|
400
|
491
|
407
|
390
|
363
|
375
|
392
|
414
|
397
|
470
|
458
|
448
|
463
|
480
|
|
総負債
|
685
|
689
|
683
|
666
|
647
|
673
|
600
|
553
|
571
|
614
|
704
|
742
|
794
|
835
|
855
|
865
|
814
|
819
|
768
|
722
|
724
|
710
|
798
|
764
|
741
|
757
|
690
|
692
|
721
|
756
|
754
|
731
|
743
|
820
|
831
|
|
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
|
|
利益剰余金
|
-
|
-25
|
2
|
28
|
49
|
121
|
133
|
161
|
167
|
187
|
207
|
223
|
231
|
229
|
237
|
249
|
248
|
275
|
303
|
347
|
387
|
411
|
470
|
532
|
538
|
567
|
598
|
626
|
614
|
605
|
583
|
617
|
635
|
631
|
650
|
|
株主資本
|
237
|
215
|
244
|
272
|
302
|
376
|
389
|
418
|
408
|
420
|
419
|
420
|
417
|
400
|
407
|
420
|
421
|
444
|
474
|
522
|
566
|
601
|
658
|
719
|
714
|
738
|
758
|
774
|
754
|
739
|
713
|
746
|
766
|
774
|
794
|
|
有利子負債合計
|
308
|
264
|
264
|
265
|
265
|
265
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
270
|
250
|
252
|
241
|
225
|
209
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
129.8
|
122.97
|
108.43
|
97.42
|
87.61
|
70.47
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|