|
(単位:百万ドル)
|
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
|
1
|
36
|
27
|
20
|
11
|
18
|
17
|
25
|
28
|
9
|
19
|
13
|
187
|
56
|
43
|
67
|
53
|
52
|
51
|
39
|
30
|
18
|
31
|
31
|
18
|
28
|
49
|
39
|
31
|
29
|
49
|
50
|
31
|
|
現金 + 有価証券
|
1
|
36
|
27
|
20
|
11
|
18
|
17
|
25
|
28
|
9
|
19
|
13
|
187
|
56
|
43
|
67
|
53
|
52
|
51
|
39
|
30
|
18
|
31
|
31
|
18
|
28
|
49
|
39
|
31
|
29
|
49
|
50
|
31
|
|
売掛金
|
91
|
90
|
93
|
100
|
108
|
105
|
107
|
108
|
95
|
95
|
101
|
101
|
95
|
74
|
89
|
93
|
93
|
100
|
99
|
98
|
96
|
104
|
106
|
107
|
114
|
111
|
118
|
125
|
125
|
128
|
125
|
133
|
130
|
|
流動資産合計
|
105
|
151
|
138
|
142
|
148
|
147
|
146
|
153
|
140
|
112
|
129
|
122
|
291
|
141
|
154
|
178
|
158
|
162
|
161
|
147
|
138
|
137
|
154
|
148
|
144
|
157
|
189
|
178
|
177
|
178
|
199
|
214
|
182
|
|
有形固定資産
|
22
|
40
|
40
|
39
|
40
|
40
|
40
|
41
|
40
|
40
|
42
|
43
|
43
|
40
|
41
|
41
|
43
|
46
|
46
|
43
|
42
|
43
|
45
|
45
|
45
|
45
|
44
|
43
|
43
|
42
|
42
|
40
|
36
|
|
固定資産合計
|
2,410
|
2,408
|
2,389
|
2,368
|
2,516
|
2,492
|
2,469
|
2,447
|
2,439
|
2,415
|
1,930
|
1,905
|
964
|
936
|
914
|
897
|
877
|
858
|
836
|
859
|
930
|
913
|
895
|
876
|
857
|
928
|
913
|
994
|
965
|
942
|
918
|
897
|
900
|
|
総資産
|
2,515
|
2,560
|
2,528
|
2,511
|
2,664
|
2,640
|
2,616
|
2,601
|
2,580
|
2,527
|
2,059
|
2,027
|
1,255
|
1,077
|
1,068
|
1,075
|
1,035
|
1,020
|
998
|
1,007
|
1,069
|
1,051
|
1,050
|
1,024
|
1,002
|
1,085
|
1,103
|
1,172
|
1,143
|
1,120
|
1,118
|
1,111
|
1,083
|
|
買掛金
|
4
|
5
|
6
|
6
|
12
|
7
|
8
|
11
|
12
|
13
|
6
|
12
|
17
|
14
|
19
|
16
|
22
|
25
|
15
|
15
|
16
|
13
|
18
|
18
|
17
|
19
|
18
|
22
|
25
|
29
|
32
|
33
|
29
|
|
一年内返済予定の長期借入金
|
-
|
21
|
21
|
21
|
21
|
21
|
24
|
26
|
29
|
32
|
32
|
31
|
31
|
29
|
32
|
7
|
7
|
7
|
7
|
8
|
10
|
11
|
12
|
14
|
15
|
16
|
18
|
23
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
65
|
100
|
97
|
90
|
109
|
104
|
113
|
110
|
119
|
112
|
121
|
98
|
98
|
94
|
112
|
90
|
98
|
95
|
96
|
94
|
95
|
84
|
106
|
106
|
107
|
120
|
130
|
145
|
109
|
116
|
111
|
116
|
110
|
|
長期借入金
|
-
|
647
|
597
|
557
|
681
|
701
|
678
|
665
|
652
|
644
|
630
|
611
|
763
|
609
|
558
|
576
|
524
|
502
|
470
|
457
|
499
|
495
|
482
|
458
|
438
|
434
|
429
|
460
|
473
|
469
|
464
|
455
|
455
|
|
固定負債合計
|
50
|
975
|
924
|
741
|
876
|
891
|
867
|
862
|
867
|
845
|
796
|
788
|
809
|
653
|
633
|
645
|
591
|
567
|
535
|
545
|
577
|
575
|
567
|
534
|
509
|
487
|
489
|
534
|
552
|
507
|
504
|
483
|
482
|
|
総負債
|
116
|
1,076
|
1,021
|
831
|
985
|
996
|
980
|
973
|
987
|
958
|
918
|
886
|
908
|
748
|
746
|
735
|
689
|
663
|
631
|
640
|
673
|
660
|
673
|
640
|
617
|
608
|
620
|
680
|
661
|
623
|
616
|
600
|
593
|
|
資本金及び資本剰余金
|
-
|
1,479
|
1,481
|
1,502
|
1,500
|
1,503
|
1,505
|
1,508
|
1,510
|
1,514
|
1,513
|
1,515
|
1,516
|
1,521
|
1,525
|
1,531
|
1,530
|
1,534
|
1,540
|
1,545
|
1,537
|
1,526
|
1,515
|
1,512
|
1,501
|
1,500
|
1,501
|
1,500
|
1,490
|
1,494
|
1,481
|
1,474
|
1,455
|
|
利益剰余金
|
-
|
3
|
24
|
176
|
177
|
140
|
128
|
118
|
89
|
63
|
-363
|
-368
|
-1,155
|
-1,180
|
-1,192
|
-1,185
|
-1,179
|
-1,173
|
-1,171
|
-1,177
|
-1,142
|
-1,136
|
-1,139
|
-1,129
|
-1,117
|
-1,023
|
-1,019
|
-1,010
|
-1,009
|
-998
|
-979
|
-962
|
-964
|
|
株主資本
|
2,399
|
1,483
|
1,506
|
1,679
|
1,678
|
1,644
|
1,634
|
1,626
|
1,592
|
1,569
|
1,141
|
1,141
|
347
|
328
|
322
|
340
|
346
|
357
|
366
|
366
|
396
|
391
|
376
|
384
|
384
|
477
|
483
|
492
|
481
|
496
|
502
|
511
|
489
|
|
有利子負債合計
|
-
|
668
|
618
|
578
|
703
|
722
|
702
|
692
|
681
|
676
|
663
|
642
|
794
|
638
|
591
|
583
|
531
|
510
|
478
|
466
|
509
|
507
|
495
|
472
|
454
|
450
|
447
|
483
|
473
|
469
|
464
|
455
|
455
|
|
純有利子負債
|
-
|
632
|
591
|
557
|
691
|
704
|
684
|
666
|
653
|
667
|
643
|
629
|
607
|
581
|
547
|
516
|
478
|
457
|
426
|
427
|
478
|
489
|
463
|
440
|
435
|
422
|
398
|
444
|
442
|
440
|
415
|
404
|
424
|
|
DEレシオ(%)
|
-
|
45.09
|
41.06
|
34.44
|
41.89
|
43.96
|
42.97
|
42.54
|
42.81
|
43.12
|
58.12
|
56.32
|
228.46
|
194.31
|
183.44
|
171.65
|
153.75
|
142.7
|
130.46
|
127.09
|
128.61
|
129.66
|
131.62
|
122.88
|
117.97
|
94.45
|
92.7
|
98.2
|
98.4
|
94.52
|
92.55
|
89.01
|
92.99
|