|
(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
|
2Q25
|
|
現金同等物
|
131
|
200
|
87
|
77
|
96
|
45
|
39
|
76
|
109
|
126
|
75
|
51
|
100
|
123
|
164
|
137
|
237
|
284
|
280
|
304
|
397
|
576
|
498
|
390
|
186
|
388
|
307
|
354
|
317
|
388
|
380
|
368
|
303
|
351
|
310
|
330
|
|
現金 + 有価証券
|
131
|
200
|
87
|
77
|
96
|
45
|
39
|
76
|
109
|
126
|
75
|
51
|
100
|
123
|
164
|
137
|
237
|
284
|
280
|
304
|
397
|
576
|
498
|
390
|
186
|
388
|
307
|
354
|
317
|
388
|
380
|
368
|
303
|
351
|
310
|
330
|
|
売掛金
|
235
|
192
|
158
|
196
|
210
|
224
|
203
|
245
|
260
|
265
|
294
|
319
|
322
|
315
|
291
|
305
|
268
|
298
|
350
|
431
|
524
|
524
|
541
|
623
|
737
|
528
|
506
|
533
|
566
|
559
|
517
|
509
|
503
|
489
|
473
|
471
|
|
商品及び製品
|
164
|
161
|
178
|
184
|
180
|
200
|
203
|
202
|
207
|
221
|
226
|
220
|
224
|
226
|
242
|
246
|
201
|
199
|
221
|
237
|
241
|
285
|
362
|
411
|
444
|
454
|
445
|
416
|
468
|
493
|
493
|
564
|
573
|
524
|
526
|
521
|
|
流動資産合計
|
557
|
582
|
447
|
487
|
519
|
505
|
470
|
554
|
604
|
647
|
625
|
639
|
690
|
699
|
730
|
743
|
755
|
828
|
892
|
1,018
|
1,230
|
1,421
|
1,448
|
1,490
|
1,433
|
1,452
|
1,323
|
1,399
|
1,483
|
1,538
|
1,498
|
1,575
|
1,520
|
1,524
|
1,483
|
1,515
|
|
有形固定資産
|
209
|
202
|
198
|
195
|
199
|
208
|
207
|
211
|
212
|
213
|
241
|
240
|
237
|
260
|
255
|
246
|
242
|
243
|
244
|
256
|
257
|
275
|
276
|
285
|
343
|
390
|
418
|
443
|
481
|
559
|
586
|
598
|
615
|
652
|
655
|
622
|
|
固定資産合計
|
602
|
581
|
571
|
563
|
574
|
709
|
701
|
697
|
689
|
676
|
719
|
710
|
722
|
737
|
769
|
750
|
736
|
729
|
722
|
751
|
746
|
788
|
818
|
814
|
1,050
|
1,146
|
1,247
|
1,280
|
1,313
|
1,396
|
1,437
|
1,439
|
1,443
|
1,497
|
1,478
|
1,343
|
|
総資産
|
1,160
|
1,164
|
1,019
|
1,050
|
1,094
|
1,215
|
1,172
|
1,252
|
1,294
|
1,324
|
1,344
|
1,349
|
1,413
|
1,436
|
1,500
|
1,493
|
1,491
|
1,558
|
1,614
|
1,770
|
1,977
|
2,210
|
2,267
|
2,304
|
2,484
|
2,599
|
2,571
|
2,680
|
2,797
|
2,935
|
2,935
|
3,015
|
2,964
|
3,021
|
2,962
|
2,860
|
|
買掛金
|
112
|
114
|
102
|
112
|
118
|
125
|
116
|
123
|
154
|
156
|
134
|
143
|
152
|
150
|
132
|
128
|
101
|
142
|
156
|
187
|
214
|
243
|
233
|
269
|
275
|
244
|
210
|
258
|
279
|
292
|
248
|
265
|
237
|
262
|
241
|
244
|
|
流動負債合計
|
211
|
204
|
177
|
185
|
190
|
211
|
192
|
217
|
252
|
272
|
287
|
252
|
269
|
287
|
280
|
255
|
229
|
276
|
309
|
325
|
397
|
524
|
500
|
458
|
518
|
501
|
447
|
467
|
521
|
564
|
505
|
510
|
465
|
510
|
489
|
501
|
|
長期借入金
|
630
|
629
|
489
|
488
|
487
|
571
|
527
|
900
|
898
|
877
|
878
|
884
|
884
|
845
|
845
|
845
|
846
|
803
|
764
|
765
|
780
|
758
|
758
|
759
|
759
|
760
|
761
|
761
|
762
|
762
|
763
|
763
|
764
|
764
|
765
|
765
|
|
固定負債合計
|
749
|
702
|
561
|
558
|
560
|
642
|
591
|
972
|
967
|
929
|
933
|
938
|
941
|
916
|
948
|
943
|
938
|
903
|
867
|
874
|
902
|
820
|
824
|
822
|
825
|
847
|
849
|
872
|
873
|
902
|
927
|
932
|
936
|
970
|
965
|
947
|
|
総負債
|
960
|
907
|
738
|
743
|
750
|
854
|
783
|
1,189
|
1,220
|
1,202
|
1,220
|
1,191
|
1,210
|
1,204
|
1,228
|
1,198
|
1,167
|
1,180
|
1,177
|
1,199
|
1,300
|
1,345
|
1,324
|
1,280
|
1,344
|
1,349
|
1,296
|
1,340
|
1,394
|
1,466
|
1,433
|
1,442
|
1,402
|
1,481
|
1,454
|
1,449
|
|
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
|
|
利益剰余金
|
-131
|
-114
|
-96
|
-77
|
-50
|
-43
|
-22
|
-355
|
-349
|
-318
|
-315
|
-283
|
-247
|
-201
|
-167
|
-143
|
-119
|
-65
|
-15
|
110
|
211
|
388
|
488
|
565
|
684
|
801
|
825
|
879
|
932
|
994
|
1,035
|
1,102
|
1,088
|
1,049
|
1,034
|
922
|
|
株主資本
|
199
|
257
|
280
|
306
|
343
|
360
|
388
|
62
|
73
|
122
|
124
|
158
|
202
|
232
|
272
|
295
|
324
|
378
|
437
|
570
|
677
|
864
|
942
|
1,023
|
1,140
|
1,249
|
1,275
|
1,338
|
1,402
|
1,468
|
1,502
|
1,571
|
1,561
|
1,539
|
1,507
|
1,410
|
|
有利子負債合計
|
630
|
629
|
489
|
488
|
487
|
571
|
527
|
900
|
898
|
877
|
878
|
884
|
884
|
845
|
845
|
845
|
846
|
803
|
764
|
765
|
780
|
758
|
758
|
759
|
759
|
760
|
761
|
761
|
762
|
762
|
763
|
763
|
764
|
764
|
765
|
765
|
|
純有利子負債
|
499
|
428
|
401
|
410
|
391
|
526
|
488
|
823
|
788
|
751
|
802
|
832
|
783
|
721
|
681
|
708
|
608
|
519
|
483
|
460
|
383
|
182
|
259
|
369
|
573
|
371
|
453
|
407
|
444
|
374
|
382
|
395
|
460
|
413
|
454
|
435
|
|
DEレシオ(%)
|
315.29
|
244.53
|
174.54
|
159.27
|
142.1
|
158.47
|
135.8
|
1450.75
|
1218.1
|
719.07
|
707.26
|
557.8
|
436.75
|
362.9
|
310.6
|
286.25
|
261.0
|
212.4
|
174.78
|
134.18
|
115.28
|
87.7
|
80.51
|
74.22
|
66.67
|
60.85
|
59.69
|
56.89
|
54.36
|
51.95
|
50.8
|
48.59
|
48.95
|
49.67
|
50.78
|
54.3
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|