|
(単位:百万ドル)
|
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
|
16
|
35
|
17
|
11
|
10
|
39
|
10
|
88
|
89
|
157
|
81
|
123
|
125
|
123
|
132
|
45
|
26
|
20
|
22
|
11
|
9
|
67
|
64
|
177
|
115
|
140
|
98
|
141
|
|
現金 + 有価証券
|
16
|
35
|
17
|
11
|
10
|
39
|
10
|
88
|
89
|
157
|
81
|
123
|
125
|
123
|
132
|
45
|
26
|
20
|
22
|
11
|
9
|
67
|
64
|
177
|
115
|
140
|
98
|
141
|
|
売掛金
|
343
|
317
|
298
|
353
|
346
|
333
|
363
|
334
|
334
|
319
|
346
|
376
|
365
|
378
|
382
|
411
|
422
|
397
|
412
|
413
|
445
|
442
|
418
|
420
|
446
|
415
|
390
|
394
|
|
商品及び製品
|
21
|
23
|
25
|
24
|
25
|
26
|
28
|
30
|
27
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
539
|
531
|
492
|
535
|
523
|
551
|
542
|
593
|
604
|
633
|
567
|
635
|
644
|
710
|
711
|
664
|
683
|
677
|
695
|
653
|
686
|
742
|
690
|
798
|
760
|
780
|
686
|
715
|
|
有形固定資産
|
260
|
256
|
255
|
266
|
278
|
272
|
268
|
278
|
281
|
251
|
255
|
261
|
269
|
264
|
273
|
301
|
323
|
328
|
339
|
332
|
330
|
315
|
302
|
304
|
355
|
391
|
400
|
404
|
|
固定資産合計
|
2,380
|
2,361
|
2,344
|
2,384
|
2,392
|
2,377
|
2,444
|
2,511
|
2,492
|
2,438
|
2,490
|
2,503
|
2,532
|
2,527
|
2,533
|
2,631
|
2,633
|
2,628
|
2,635
|
2,625
|
2,633
|
2,610
|
2,573
|
2,563
|
2,603
|
2,612
|
2,622
|
2,609
|
|
総資産
|
2,919
|
2,892
|
2,837
|
2,919
|
2,916
|
2,929
|
2,987
|
3,104
|
3,097
|
3,071
|
3,057
|
3,138
|
3,177
|
3,238
|
3,245
|
3,295
|
3,317
|
3,306
|
3,330
|
3,278
|
3,320
|
3,352
|
3,264
|
3,362
|
3,363
|
3,392
|
3,308
|
3,325
|
|
買掛金
|
84
|
93
|
81
|
94
|
97
|
99
|
109
|
112
|
106
|
116
|
117
|
144
|
145
|
144
|
144
|
158
|
159
|
151
|
132
|
140
|
144
|
136
|
120
|
131
|
140
|
144
|
122
|
136
|
|
一年内返済予定の長期借入金
|
14
|
12
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
367
|
331
|
298
|
378
|
344
|
332
|
362
|
413
|
446
|
450
|
432
|
508
|
501
|
496
|
456
|
525
|
529
|
488
|
461
|
502
|
516
|
466
|
421
|
477
|
524
|
543
|
479
|
504
|
|
長期借入金
|
1,643
|
1,141
|
1,139
|
1,147
|
1,145
|
1,134
|
1,132
|
1,220
|
1,159
|
1,127
|
1,125
|
1,123
|
1,121
|
1,130
|
1,204
|
1,259
|
1,336
|
1,330
|
1,409
|
1,344
|
1,336
|
888
|
879
|
880
|
807
|
802
|
796
|
798
|
|
固定負債合計
|
1,830
|
1,333
|
1,317
|
1,316
|
1,316
|
1,312
|
1,341
|
1,430
|
1,383
|
1,349
|
1,356
|
1,347
|
1,362
|
1,398
|
1,454
|
1,515
|
1,589
|
1,600
|
1,667
|
1,590
|
1,582
|
1,144
|
1,127
|
1,133
|
1,067
|
1,066
|
1,055
|
1,051
|
|
総負債
|
2,198
|
1,664
|
1,616
|
1,694
|
1,661
|
1,644
|
1,703
|
1,843
|
1,829
|
1,799
|
1,788
|
1,856
|
1,864
|
1,894
|
1,910
|
2,041
|
2,119
|
2,088
|
2,128
|
2,092
|
2,099
|
1,610
|
1,548
|
1,610
|
1,592
|
1,609
|
1,535
|
1,556
|
|
資本金及び資本剰余金
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
-179
|
-190
|
-200
|
-204
|
-172
|
-147
|
-159
|
-180
|
-182
|
-188
|
-200
|
-194
|
-169
|
-142
|
-155
|
-154
|
-143
|
-128
|
-147
|
-169
|
-152
|
-136
|
-152
|
-118
|
-95
|
-69
|
-80
|
-73
|
|
株主資本
|
721
|
1,227
|
1,220
|
1,223
|
1,254
|
1,283
|
1,283
|
1,260
|
1,267
|
1,271
|
1,268
|
1,281
|
1,312
|
1,342
|
1,334
|
1,253
|
1,197
|
1,216
|
1,201
|
1,185
|
1,220
|
1,243
|
1,208
|
1,243
|
1,263
|
1,275
|
1,265
|
1,261
|
|
有利子負債合計
|
1,657
|
1,154
|
1,150
|
1,157
|
1,156
|
1,144
|
1,142
|
1,231
|
1,169
|
1,139
|
1,136
|
1,133
|
1,132
|
1,141
|
1,214
|
1,269
|
1,348
|
1,342
|
1,421
|
1,356
|
1,348
|
888
|
879
|
880
|
807
|
802
|
796
|
798
|
|
純有利子負債
|
1,641
|
1,119
|
1,132
|
1,146
|
1,145
|
1,105
|
1,132
|
1,143
|
1,079
|
982
|
1,054
|
1,010
|
1,007
|
1,017
|
1,081
|
1,224
|
1,322
|
1,322
|
1,399
|
1,345
|
1,338
|
821
|
815
|
703
|
691
|
662
|
698
|
657
|
|
DEレシオ(%)
|
229.8
|
94.05
|
94.2
|
94.6
|
92.14
|
89.16
|
89.07
|
97.67
|
92.3
|
89.64
|
89.56
|
88.45
|
86.26
|
84.98
|
91.0
|
101.29
|
112.61
|
110.35
|
118.33
|
114.42
|
110.47
|
71.43
|
72.83
|
70.78
|
63.86
|
62.93
|
62.94
|
63.34
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|