|
(単位:百万ドル)
|
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
|
335
|
245
|
104
|
77
|
57
|
323
|
121
|
73
|
153
|
533
|
444
|
922
|
405
|
724
|
439
|
271
|
-
|
85
|
-
|
-
|
371
|
247
|
184
|
112
|
58
|
106
|
238
|
45
|
160
|
131
|
126
|
|
有価証券
|
-
|
-
|
21
|
17
|
32
|
-
|
12
|
1
|
0
|
-
|
0
|
100
|
-
|
35
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
335
|
245
|
125
|
95
|
90
|
323
|
133
|
75
|
153
|
533
|
445
|
1,022
|
405
|
759
|
475
|
271
|
-
|
85
|
-
|
-
|
371
|
247
|
184
|
112
|
58
|
106
|
238
|
45
|
160
|
131
|
126
|
|
売掛金
|
15
|
35
|
30
|
36
|
34
|
49
|
29
|
33
|
34
|
16
|
3
|
4
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
37
|
29
|
38
|
41
|
43
|
22
|
31
|
32
|
32
|
16
|
8
|
6
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
424
|
350
|
217
|
195
|
252
|
451
|
222
|
165
|
240
|
630
|
491
|
1,083
|
493
|
844
|
592
|
416
|
326
|
121
|
76
|
128
|
398
|
310
|
313
|
190
|
126
|
177
|
335
|
100
|
214
|
196
|
773
|
|
有形固定資産
|
232
|
218
|
209
|
201
|
186
|
176
|
168
|
160
|
155
|
-
|
137
|
132
|
127
|
145
|
119
|
102
|
99
|
100
|
99
|
91
|
88
|
87
|
84
|
78
|
63
|
58
|
57
|
64
|
63
|
61
|
53
|
|
投資有価証券
|
22
|
14
|
21
|
21
|
23
|
17
|
17
|
17
|
18
|
19
|
26
|
33
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
936
|
1,137
|
1,123
|
1,164
|
1,112
|
1,007
|
1,758
|
1,707
|
1,652
|
1,461
|
2,214
|
2,705
|
3,376
|
3,769
|
3,713
|
4,023
|
3,988
|
3,768
|
3,416
|
3,060
|
2,783
|
2,815
|
2,820
|
2,806
|
2,642
|
2,509
|
2,274
|
2,123
|
2,071
|
2,032
|
1,322
|
|
総資産
|
1,361
|
1,487
|
1,340
|
1,359
|
1,364
|
1,459
|
1,981
|
1,872
|
1,893
|
2,092
|
2,705
|
3,789
|
3,869
|
4,613
|
4,305
|
4,440
|
4,314
|
3,890
|
3,493
|
3,188
|
3,181
|
3,126
|
3,133
|
2,996
|
2,768
|
2,687
|
2,610
|
2,224
|
2,286
|
2,229
|
2,096
|
|
一年内返済予定の長期借入金
|
9
|
122
|
1
|
1
|
0
|
5
|
5
|
5
|
7
|
7
|
6
|
6
|
33
|
11
|
13
|
26
|
7
|
2
|
1
|
10
|
13
|
2
|
1
|
5
|
3
|
2
|
1
|
0
|
1
|
61
|
102
|
|
流動負債合計
|
114
|
249
|
118
|
115
|
119
|
160
|
188
|
176
|
184
|
198
|
152
|
188
|
159
|
202
|
237
|
318
|
176
|
179
|
229
|
186
|
166
|
122
|
123
|
127
|
118
|
107
|
101
|
99
|
84
|
146
|
184
|
|
長期借入金
|
119
|
12
|
11
|
11
|
11
|
42
|
206
|
195
|
193
|
120
|
42
|
64
|
37
|
52
|
45
|
24
|
220
|
14
|
13
|
95
|
95
|
95
|
100
|
98
|
99
|
102
|
77
|
77
|
179
|
120
|
68
|
|
固定負債合計
|
173
|
84
|
74
|
73
|
72
|
99
|
567
|
443
|
434
|
363
|
348
|
466
|
437
|
626
|
518
|
487
|
629
|
369
|
220
|
295
|
289
|
287
|
290
|
285
|
284
|
270
|
243
|
241
|
339
|
267
|
215
|
|
総負債
|
287
|
334
|
192
|
188
|
192
|
259
|
755
|
620
|
619
|
562
|
500
|
654
|
596
|
828
|
755
|
806
|
805
|
548
|
450
|
482
|
455
|
410
|
414
|
413
|
402
|
377
|
344
|
340
|
423
|
413
|
399
|
|
資本金及び資本剰余金
|
-
|
1,130
|
1,131
|
1,155
|
1,157
|
1,146
|
1,148
|
1,150
|
1,156
|
1,396
|
1,406
|
1,868
|
1,871
|
1,875
|
1,878
|
1,880
|
1,883
|
1,888
|
1,894
|
1,913
|
1,924
|
1,936
|
1,945
|
1,957
|
1,966
|
1,977
|
1,984
|
1,997
|
2,005
|
2,013
|
2,021
|
|
利益剰余金
|
-
|
0
|
2
|
0
|
1
|
45
|
71
|
90
|
119
|
143
|
791
|
1,266
|
1,398
|
1,929
|
1,696
|
1,873
|
1,752
|
1,642
|
1,395
|
1,131
|
1,187
|
1,214
|
1,210
|
1,123
|
966
|
901
|
804
|
642
|
620
|
567
|
446
|
|
株主資本
|
1,073
|
1,200
|
1,148
|
1,171
|
1,172
|
1,199
|
1,226
|
1,300
|
1,300
|
1,529
|
2,205
|
3,134
|
3,272
|
3,785
|
3,550
|
3,634
|
3,508
|
3,341
|
3,043
|
2,706
|
2,728
|
2,719
|
2,725
|
2,592
|
2,389
|
2,325
|
2,282
|
1,900
|
1,884
|
1,836
|
1,719
|
|
有利子負債合計
|
128
|
134
|
12
|
12
|
12
|
48
|
212
|
201
|
201
|
127
|
48
|
70
|
70
|
63
|
59
|
51
|
227
|
16
|
15
|
106
|
108
|
97
|
101
|
103
|
102
|
105
|
79
|
78
|
181
|
181
|
170
|
|
純有利子負債
|
-207
|
-111
|
-113
|
-83
|
-78
|
-275
|
78
|
125
|
47
|
-407
|
-397
|
-953
|
-336
|
-697
|
-416
|
-220
|
-
|
-70
|
-
|
-
|
-263
|
-151
|
-83
|
-10
|
44
|
-2
|
-159
|
32
|
20
|
49
|
44
|
|
DEレシオ(%)
|
11.97
|
11.24
|
1.09
|
1.06
|
1.03
|
4.01
|
17.31
|
15.47
|
15.48
|
8.31
|
2.22
|
2.25
|
2.15
|
1.68
|
1.68
|
1.42
|
6.49
|
0.49
|
0.5
|
3.94
|
3.99
|
3.58
|
3.74
|
3.99
|
4.29
|
4.52
|
3.47
|
4.11
|
9.62
|
9.86
|
9.92
|