|
(単位:百万ドル)
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
3Q20
|
3Q20
|
3Q20
|
4Q21
|
3Q20
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
82
|
502
|
556
|
576
|
567
|
287
|
297
|
372
|
404
|
378
|
454
|
490
|
510
|
1,768
|
3,064
|
332
|
206
|
258
|
-
|
-
|
-
|
459
|
305
|
261
|
207
|
238
|
221
|
213
|
199
|
205
|
280
|
193
|
202
|
223
|
241
|
158
|
146
|
216
|
195
|
139
|
|
現金 + 有価証券
|
82
|
502
|
556
|
576
|
567
|
287
|
297
|
372
|
404
|
378
|
454
|
490
|
510
|
1,768
|
3,064
|
332
|
206
|
258
|
-
|
-
|
-
|
459
|
305
|
261
|
207
|
238
|
221
|
213
|
199
|
205
|
280
|
193
|
202
|
223
|
241
|
158
|
146
|
216
|
195
|
139
|
|
売掛金
|
175
|
155
|
181
|
131
|
-
|
190
|
218
|
157
|
173
|
230
|
214
|
164
|
165
|
230
|
216
|
352
|
341
|
340
|
369
|
311
|
317
|
292
|
335
|
310
|
332
|
292
|
370
|
335
|
346
|
421
|
364
|
357
|
385
|
511
|
376
|
333
|
368
|
441
|
349
|
305
|
|
商品及び製品
|
276
|
275
|
209
|
218
|
-
|
289
|
231
|
277
|
301
|
317
|
276
|
292
|
307
|
323
|
290
|
491
|
524
|
469
|
435
|
470
|
518
|
511
|
522
|
600
|
691
|
728
|
755
|
854
|
901
|
771
|
754
|
746
|
765
|
649
|
640
|
666
|
686
|
657
|
666
|
748
|
|
流動資産合計
|
661
|
1,126
|
1,086
|
1,043
|
-
|
889
|
874
|
922
|
981
|
1,020
|
1,039
|
1,047
|
1,090
|
1,171
|
1,208
|
2,178
|
2,075
|
2,036
|
2,067
|
1,266
|
1,618
|
2,211
|
1,340
|
1,357
|
1,414
|
1,439
|
1,550
|
1,594
|
1,641
|
1,590
|
1,601
|
1,488
|
1,568
|
1,556
|
1,471
|
1,358
|
1,393
|
1,478
|
1,406
|
1,394
|
|
有形固定資産
|
217
|
205
|
199
|
202
|
-
|
201
|
188
|
182
|
178
|
176
|
171
|
171
|
166
|
166
|
162
|
363
|
361
|
362
|
357
|
346
|
344
|
352
|
367
|
363
|
372
|
-
|
381
|
386
|
370
|
-
|
354
|
350
|
351
|
-
|
384
|
386
|
374
|
-
|
384
|
385
|
|
固定資産合計
|
455
|
503
|
531
|
541
|
-
|
842
|
807
|
805
|
799
|
803
|
725
|
724
|
713
|
2,007
|
3,207
|
3,464
|
3,502
|
3,413
|
3,499
|
3,486
|
3,508
|
3,517
|
3,589
|
3,580
|
3,563
|
3,568
|
3,560
|
3,566
|
3,542
|
2,982
|
2,976
|
2,948
|
2,937
|
2,953
|
2,953
|
2,929
|
2,848
|
2,864
|
2,824
|
2,817
|
|
総資産
|
1,117
|
1,629
|
1,617
|
1,584
|
-
|
1,731
|
1,682
|
1,728
|
1,780
|
1,823
|
1,764
|
1,772
|
1,804
|
3,179
|
4,416
|
5,642
|
5,578
|
5,450
|
5,567
|
4,753
|
5,127
|
5,728
|
4,929
|
4,938
|
4,977
|
5,008
|
5,110
|
5,160
|
5,183
|
4,572
|
4,578
|
4,436
|
4,505
|
4,510
|
4,424
|
4,287
|
4,241
|
4,342
|
4,230
|
4,212
|
|
買掛金
|
143
|
167
|
155
|
147
|
-
|
217
|
181
|
167
|
182
|
219
|
190
|
166
|
194
|
228
|
231
|
291
|
308
|
299
|
288
|
280
|
321
|
378
|
390
|
368
|
407
|
454
|
420
|
383
|
372
|
329
|
352
|
329
|
381
|
370
|
374
|
362
|
381
|
433
|
436
|
416
|
|
一年内返済予定の長期借入金
|
4
|
3
|
4
|
4
|
-
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
841
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
12
|
-
|
-
|
|
流動負債合計
|
344
|
467
|
446
|
400
|
-
|
533
|
458
|
471
|
505
|
582
|
546
|
552
|
599
|
751
|
832
|
1,016
|
1,105
|
1,069
|
1,144
|
892
|
984
|
1,648
|
777
|
779
|
831
|
946
|
1,015
|
738
|
773
|
697
|
697
|
636
|
726
|
734
|
724
|
668
|
700
|
819
|
783
|
749
|
|
長期借入金
|
995
|
995
|
983
|
983
|
-
|
981
|
981
|
979
|
979
|
978
|
977
|
977
|
976
|
976
|
975
|
3,557
|
3,493
|
3,462
|
3,384
|
3,011
|
3,253
|
3,307
|
3,345
|
3,352
|
3,356
|
3,333
|
3,318
|
3,593
|
3,545
|
3,499
|
3,507
|
3,415
|
3,377
|
3,332
|
3,303
|
3,226
|
3,213
|
3,193
|
3,117
|
3,155
|
|
固定負債合計
|
1,069
|
1,221
|
1,203
|
1,194
|
-
|
1,228
|
1,207
|
1,189
|
1,187
|
1,156
|
1,183
|
1,175
|
1,157
|
2,403
|
3,514
|
3,981
|
3,901
|
3,837
|
3,834
|
3,486
|
3,756
|
3,771
|
3,822
|
3,814
|
3,805
|
3,705
|
3,685
|
3,960
|
3,910
|
3,744
|
3,750
|
3,651
|
3,612
|
3,565
|
3,529
|
3,428
|
3,417
|
3,387
|
3,306
|
3,329
|
|
総負債
|
1,414
|
1,689
|
1,650
|
1,594
|
-
|
1,761
|
1,665
|
1,661
|
1,693
|
1,738
|
1,730
|
1,727
|
1,757
|
3,154
|
4,346
|
4,997
|
5,007
|
4,906
|
4,979
|
4,379
|
4,741
|
5,419
|
4,600
|
4,593
|
4,637
|
4,652
|
4,701
|
4,699
|
4,683
|
4,442
|
4,447
|
4,288
|
4,338
|
4,299
|
4,253
|
4,096
|
4,118
|
4,207
|
4,090
|
4,078
|
|
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
|
|
利益剰余金
|
-
|
6
|
56
|
57
|
-
|
70
|
145
|
174
|
182
|
198
|
180
|
190
|
196
|
177
|
226
|
127
|
109
|
129
|
149
|
5
|
10
|
-67
|
-25
|
-61
|
-65
|
-5
|
30
|
27
|
58
|
-305
|
-256
|
-216
|
-185
|
-165
|
-165
|
-132
|
-176
|
-129
|
-109
|
-80
|
|
株主資本
|
-297
|
-61
|
-33
|
-11
|
-
|
-30
|
17
|
66
|
87
|
85
|
33
|
44
|
47
|
24
|
70
|
645
|
570
|
543
|
587
|
373
|
385
|
309
|
329
|
344
|
340
|
355
|
409
|
461
|
499
|
130
|
130
|
148
|
166
|
210
|
170
|
191
|
123
|
135
|
140
|
133
|
|
有利子負債合計
|
999
|
987
|
987
|
987
|
-
|
985
|
985
|
983
|
983
|
982
|
981
|
981
|
980
|
980
|
975
|
3,557
|
3,493
|
3,462
|
3,384
|
3,011
|
3,253
|
4,148
|
3,345
|
3,352
|
3,356
|
3,345
|
3,318
|
3,593
|
3,545
|
3,511
|
3,507
|
3,415
|
3,377
|
3,344
|
3,303
|
3,226
|
3,213
|
3,205
|
3,117
|
3,155
|
|
純有利子負債
|
916
|
485
|
431
|
410
|
-
|
698
|
687
|
611
|
578
|
604
|
527
|
491
|
469
|
-789
|
-2,089
|
3,224
|
3,287
|
3,203
|
-
|
-
|
-
|
3,688
|
3,039
|
3,091
|
3,148
|
3,107
|
3,097
|
3,379
|
3,345
|
3,306
|
3,226
|
3,221
|
3,175
|
3,121
|
3,062
|
3,068
|
3,067
|
2,988
|
2,921
|
3,016
|
|
DEレシオ(%)
|
-336.48
|
-1642.76
|
-3039.08
|
-9676.47
|
-
|
-3285.67
|
5694.22
|
1472.75
|
1130.11
|
1154.52
|
2913.65
|
2195.3
|
2051.67
|
4000.41
|
1385.51
|
551.23
|
612.09
|
636.56
|
575.93
|
805.62
|
843.05
|
1342.03
|
1014.87
|
973.34
|
985.2
|
940.51
|
810.53
|
778.8
|
709.35
|
2688.67
|
2680.89
|
2300.94
|
2023.37
|
1587.14
|
1936.28
|
1686.25
|
2604.05
|
2360.09
|
2217.14
|
2356.09
|
|
運転資本
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|