|
(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
|
2Q25
|
|
現金同等物
|
63
|
108
|
112
|
108
|
102
|
104
|
134
|
80
|
94
|
18
|
56
|
37
|
65
|
93
|
100
|
98
|
141
|
171
|
184
|
187
|
258
|
315
|
330
|
319
|
261
|
327
|
139
|
126
|
123
|
159
|
240
|
333
|
526
|
615
|
848
|
968
|
463
|
257
|
400
|
308
|
842
|
|
現金 + 有価証券
|
63
|
108
|
112
|
108
|
102
|
104
|
134
|
80
|
94
|
18
|
56
|
37
|
65
|
93
|
100
|
98
|
141
|
171
|
184
|
187
|
258
|
315
|
330
|
319
|
261
|
327
|
139
|
126
|
123
|
159
|
240
|
333
|
526
|
615
|
848
|
968
|
463
|
257
|
400
|
308
|
842
|
|
売掛金
|
237
|
247
|
235
|
243
|
254
|
265
|
252
|
269
|
297
|
315
|
308
|
313
|
396
|
419
|
407
|
428
|
444
|
454
|
428
|
431
|
423
|
436
|
427
|
462
|
491
|
516
|
668
|
735
|
773
|
815
|
836
|
833
|
857
|
870
|
799
|
829
|
859
|
827
|
751
|
748
|
752
|
|
商品及び製品
|
98
|
103
|
118
|
108
|
102
|
105
|
116
|
112
|
111
|
116
|
131
|
138
|
158
|
161
|
168
|
160
|
150
|
146
|
149
|
152
|
147
|
142
|
161
|
163
|
178
|
202
|
352
|
390
|
431
|
447
|
438
|
422
|
385
|
357
|
364
|
375
|
393
|
392
|
406
|
406
|
385
|
|
流動資産合計
|
409
|
472
|
480
|
465
|
475
|
492
|
526
|
489
|
526
|
465
|
511
|
500
|
644
|
699
|
704
|
704
|
748
|
789
|
779
|
782
|
837
|
926
|
936
|
960
|
952
|
1,068
|
1,187
|
1,281
|
1,354
|
1,449
|
1,549
|
1,612
|
1,794
|
1,881
|
2,049
|
2,202
|
1,760
|
1,521
|
1,598
|
1,494
|
2,018
|
|
有形固定資産
|
91
|
92
|
93
|
92
|
91
|
91
|
92
|
95
|
98
|
98
|
107
|
115
|
159
|
166
|
167
|
169
|
172
|
175
|
178
|
185
|
176
|
172
|
180
|
187
|
199
|
203
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,140
|
1,140
|
1,161
|
1,160
|
1,159
|
1,164
|
1,163
|
1,197
|
1,234
|
1,232
|
1,237
|
1,267
|
1,756
|
1,757
|
1,749
|
1,838
|
1,832
|
1,834
|
1,824
|
1,849
|
1,833
|
1,821
|
1,878
|
1,931
|
2,046
|
2,052
|
3,071
|
3,080
|
3,066
|
3,057
|
3,058
|
3,088
|
3,063
|
3,132
|
3,114
|
3,108
|
3,143
|
3,129
|
3,136
|
3,102
|
3,102
|
|
総資産
|
1,550
|
1,613
|
1,642
|
1,625
|
1,635
|
1,656
|
1,690
|
1,687
|
1,761
|
1,697
|
1,749
|
1,767
|
2,401
|
2,457
|
2,455
|
2,543
|
2,581
|
2,624
|
2,604
|
2,632
|
2,671
|
2,748
|
2,815
|
2,892
|
2,999
|
3,121
|
4,259
|
4,362
|
4,421
|
4,506
|
4,607
|
4,701
|
4,858
|
5,014
|
5,163
|
5,310
|
4,903
|
4,651
|
4,735
|
4,596
|
5,120
|
|
買掛金
|
206
|
238
|
253
|
223
|
214
|
217
|
241
|
226
|
243
|
242
|
263
|
254
|
283
|
300
|
313
|
281
|
288
|
300
|
307
|
305
|
293
|
311
|
331
|
330
|
356
|
382
|
461
|
473
|
508
|
510
|
487
|
450
|
468
|
455
|
469
|
467
|
461
|
461
|
456
|
422
|
417
|
|
一年内返済予定の長期借入金
|
10
|
12
|
15
|
17
|
20
|
20
|
20
|
20
|
12
|
12
|
12
|
-
|
-
|
-
|
26
|
29
|
32
|
33
|
34
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
38
|
38
|
38
|
37
|
40
|
42
|
45
|
48
|
47
|
46
|
45
|
45
|
48
|
52
|
50
|
|
流動負債合計
|
293
|
340
|
326
|
306
|
307
|
311
|
325
|
346
|
332
|
341
|
351
|
343
|
412
|
440
|
444
|
451
|
458
|
482
|
476
|
471
|
471
|
485
|
496
|
514
|
543
|
584
|
733
|
777
|
801
|
788
|
789
|
751
|
758
|
753
|
771
|
784
|
752
|
756
|
767
|
738
|
714
|
|
長期借入金
|
190
|
185
|
178
|
173
|
168
|
163
|
158
|
153
|
235
|
232
|
229
|
-
|
-
|
-
|
716
|
709
|
705
|
701
|
697
|
699
|
694
|
688
|
683
|
686
|
680
|
675
|
1,454
|
1,445
|
1,437
|
1,428
|
1,417
|
1,405
|
1,394
|
1,383
|
1,373
|
1,362
|
1,351
|
1,341
|
1,327
|
1,312
|
1,833
|
|
固定負債合計
|
420
|
421
|
399
|
393
|
388
|
385
|
391
|
387
|
470
|
466
|
401
|
403
|
936
|
930
|
938
|
988
|
981
|
976
|
974
|
980
|
981
|
981
|
970
|
981
|
980
|
974
|
1,888
|
1,886
|
1,876
|
1,883
|
1,887
|
1,884
|
1,861
|
1,852
|
1,827
|
1,814
|
1,793
|
1,780
|
1,758
|
1,741
|
2,262
|
|
総負債
|
713
|
761
|
726
|
700
|
695
|
696
|
717
|
733
|
803
|
808
|
753
|
747
|
1,349
|
1,370
|
1,382
|
1,439
|
1,439
|
1,458
|
1,451
|
1,452
|
1,452
|
1,466
|
1,466
|
1,495
|
1,523
|
1,558
|
2,622
|
2,664
|
2,678
|
2,672
|
2,677
|
2,636
|
2,620
|
2,606
|
2,599
|
2,598
|
2,546
|
2,536
|
2,526
|
2,480
|
2,976
|
|
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
|
0
|
|
利益剰余金
|
-
|
16
|
76
|
87
|
103
|
127
|
148
|
147
|
170
|
202
|
307
|
333
|
360
|
403
|
441
|
479
|
531
|
586
|
632
|
680
|
735
|
805
|
876
|
936
|
1,026
|
1,122
|
1,200
|
1,315
|
1,459
|
1,612
|
1,756
|
1,892
|
2,056
|
2,225
|
2,371
|
2,523
|
2,674
|
2,843
|
2,994
|
3,117
|
3,269
|
|
株主資本
|
836
|
851
|
915
|
925
|
939
|
959
|
972
|
953
|
957
|
889
|
996
|
1,020
|
1,050
|
1,086
|
1,072
|
1,102
|
1,141
|
1,165
|
1,152
|
1,179
|
1,217
|
1,281
|
1,348
|
1,396
|
1,474
|
1,561
|
1,636
|
1,697
|
1,742
|
1,834
|
1,929
|
2,065
|
2,238
|
2,408
|
2,564
|
2,712
|
2,357
|
2,114
|
2,210
|
2,116
|
2,143
|
|
有利子負債合計
|
200
|
197
|
193
|
191
|
188
|
183
|
178
|
173
|
247
|
244
|
241
|
-
|
-
|
-
|
743
|
738
|
737
|
735
|
732
|
722
|
717
|
712
|
706
|
709
|
704
|
699
|
1,493
|
1,484
|
1,475
|
1,466
|
1,457
|
1,448
|
1,439
|
1,431
|
1,420
|
1,408
|
1,397
|
1,386
|
1,375
|
1,365
|
1,883
|
|
純有利子負債
|
136
|
89
|
80
|
82
|
86
|
79
|
44
|
93
|
153
|
226
|
185
|
-
|
-
|
-
|
642
|
639
|
596
|
563
|
547
|
535
|
458
|
396
|
376
|
390
|
442
|
371
|
1,353
|
1,357
|
1,351
|
1,306
|
1,217
|
1,114
|
913
|
816
|
571
|
439
|
934
|
1,129
|
975
|
1,056
|
1,040
|
|
DEレシオ(%)
|
23.91
|
23.18
|
21.13
|
20.64
|
20.07
|
19.15
|
18.38
|
18.23
|
25.88
|
27.54
|
24.27
|
-
|
-
|
-
|
69.35
|
66.94
|
64.63
|
63.1
|
63.51
|
61.27
|
58.92
|
55.56
|
52.4
|
50.84
|
47.77
|
44.77
|
91.24
|
87.45
|
84.66
|
79.93
|
75.52
|
70.13
|
64.34
|
59.46
|
55.39
|
51.94
|
59.29
|
65.58
|
62.27
|
64.53
|
87.84
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|