|
(単位:百万ドル)
|
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
|
|
現金同等物
|
487
|
724
|
803
|
817
|
968
|
910
|
962
|
1,015
|
2,368
|
1,145
|
1,178
|
3,729
|
1,092
|
1,060
|
1,205
|
1,040
|
1,063
|
1,489
|
1,824
|
1,299
|
1,565
|
838
|
819
|
684
|
682
|
705
|
709
|
672
|
712
|
714
|
1,888
|
704
|
644
|
811
|
813
|
892
|
|
現金 + 有価証券
|
487
|
724
|
803
|
817
|
968
|
910
|
962
|
1,015
|
2,368
|
1,145
|
1,178
|
3,729
|
1,092
|
1,060
|
1,205
|
1,040
|
1,063
|
1,489
|
1,824
|
1,299
|
1,565
|
838
|
819
|
684
|
682
|
705
|
709
|
672
|
712
|
714
|
1,888
|
704
|
644
|
811
|
813
|
892
|
|
売掛金
|
948
|
972
|
945
|
944
|
985
|
1,075
|
1,143
|
1,172
|
1,187
|
1,295
|
1,195
|
1,146
|
1,315
|
1,332
|
1,384
|
1,317
|
1,129
|
1,207
|
810
|
829
|
817
|
830
|
930
|
929
|
940
|
901
|
958
|
940
|
935
|
925
|
960
|
962
|
934
|
912
|
945
|
929
|
|
商品及び製品
|
557
|
558
|
544
|
571
|
560
|
576
|
580
|
615
|
642
|
649
|
574
|
608
|
693
|
680
|
640
|
650
|
664
|
661
|
455
|
466
|
488
|
506
|
512
|
553
|
547
|
560
|
536
|
570
|
561
|
552
|
536
|
580
|
572
|
563
|
544
|
568
|
|
流動資産合計
|
2,162
|
2,359
|
2,489
|
2,517
|
2,702
|
2,695
|
2,937
|
3,080
|
4,503
|
3,414
|
3,171
|
5,796
|
3,436
|
3,466
|
3,689
|
3,446
|
3,250
|
3,775
|
4,447
|
2,801
|
3,086
|
2,425
|
2,515
|
2,448
|
2,445
|
2,448
|
2,477
|
2,455
|
2,475
|
2,469
|
3,672
|
2,614
|
2,520
|
2,635
|
2,592
|
2,704
|
|
有形固定資産
|
534
|
538
|
547
|
552
|
562
|
673
|
712
|
709
|
690
|
682
|
576
|
468
|
514
|
519
|
519
|
520
|
519
|
513
|
422
|
410
|
400
|
395
|
395
|
412
|
407
|
405
|
421
|
425
|
425
|
430
|
439
|
422
|
417
|
425
|
433
|
433
|
|
固定資産合計
|
5,625
|
5,774
|
5,701
|
5,717
|
5,765
|
6,632
|
7,564
|
7,576
|
7,483
|
10,449
|
9,734
|
9,860
|
13,032
|
13,195
|
13,750
|
13,486
|
13,455
|
13,425
|
11,605
|
11,478
|
11,409
|
12,551
|
13,951
|
13,819
|
13,626
|
13,445
|
13,414
|
13,350
|
13,256
|
13,195
|
13,240
|
14,906
|
14,766
|
14,818
|
14,424
|
14,433
|
|
総資産
|
7,787
|
8,133
|
8,190
|
8,234
|
8,467
|
9,327
|
10,501
|
10,655
|
11,986
|
13,863
|
12,906
|
15,656
|
16,468
|
16,660
|
17,439
|
16,932
|
16,706
|
17,200
|
16,052
|
14,279
|
14,496
|
14,976
|
16,466
|
16,266
|
16,071
|
15,893
|
15,891
|
15,805
|
15,731
|
15,664
|
16,912
|
17,520
|
17,285
|
17,454
|
17,016
|
17,137
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
799
|
1,824
|
456
|
1,055
|
1,000
|
1,000
|
1,500
|
250
|
998
|
999
|
1,400
|
1,126
|
1,134
|
1,143
|
2,200
|
999
|
999
|
999
|
1,000
|
999
|
999
|
749
|
-
|
-
|
383
|
408
|
376
|
933
|
|
流動負債合計
|
1,350
|
1,369
|
1,466
|
1,401
|
1,370
|
1,379
|
1,602
|
1,461
|
2,299
|
3,480
|
2,192
|
2,640
|
2,791
|
2,916
|
3,467
|
2,121
|
2,876
|
3,041
|
2,861
|
2,475
|
2,570
|
2,869
|
3,715
|
2,562
|
2,611
|
2,592
|
2,727
|
2,630
|
2,585
|
2,420
|
1,791
|
1,738
|
2,045
|
2,100
|
2,238
|
2,726
|
|
長期借入金
|
3,375
|
3,509
|
3,358
|
3,263
|
3,208
|
3,672
|
4,056
|
3,997
|
2,927
|
3,178
|
2,975
|
4,728
|
5,197
|
5,016
|
4,828
|
5,826
|
4,686
|
4,699
|
2,830
|
1,441
|
1,441
|
1,442
|
1,807
|
2,739
|
2,682
|
2,559
|
2,252
|
2,094
|
1,978
|
1,982
|
3,646
|
3,942
|
3,396
|
3,452
|
3,331
|
2,929
|
|
資本金及び資本剰余金
|
3
|
2,379
|
2,431
|
2,411
|
2,431
|
2,453
|
2,448
|
2,480
|
3,840
|
3,866
|
3,129
|
3,244
|
3,269
|
3,295
|
3,315
|
3,337
|
3,364
|
3,395
|
3,558
|
3,567
|
3,606
|
3,628
|
3,674
|
3,623
|
3,655
|
3,681
|
3,710
|
3,734
|
3,782
|
3,826
|
3,855
|
3,910
|
3,941
|
3,986
|
4,039
|
4,075
|
|
利益剰余金
|
-
|
202
|
403
|
578
|
794
|
1,037
|
1,350
|
1,583
|
1,853
|
2,057
|
3,553
|
3,676
|
3,810
|
3,977
|
4,129
|
4,099
|
4,188
|
4,373
|
5,547
|
5,617
|
5,757
|
5,882
|
6,024
|
6,226
|
6,375
|
6,540
|
6,742
|
6,891
|
7,075
|
7,269
|
7,506
|
7,685
|
7,852
|
8,046
|
8,228
|
8,372
|
|
株主資本
|
2,372
|
2,560
|
2,691
|
2,892
|
3,173
|
3,478
|
3,808
|
4,110
|
5,642
|
5,849
|
6,613
|
6,863
|
7,023
|
7,164
|
7,400
|
7,253
|
7,407
|
7,688
|
8,973
|
9,017
|
9,210
|
9,323
|
9,517
|
9,567
|
9,449
|
9,396
|
9,689
|
9,876
|
9,972
|
10,084
|
10,325
|
10,483
|
10,506
|
10,562
|
10,196
|
10,243
|
|
有利子負債合計
|
3,375
|
3,509
|
3,358
|
3,263
|
3,208
|
3,672
|
4,056
|
3,997
|
3,727
|
5,003
|
3,430
|
5,784
|
6,197
|
6,016
|
6,326
|
6,076
|
5,685
|
5,698
|
4,230
|
2,568
|
2,576
|
2,585
|
3,959
|
3,739
|
3,682
|
3,559
|
3,251
|
3,094
|
2,978
|
2,732
|
3,646
|
3,942
|
3,780
|
3,860
|
3,707
|
3,863
|
|
純有利子負債
|
2,888
|
2,784
|
2,555
|
2,445
|
2,240
|
2,761
|
3,094
|
2,981
|
1,358
|
3,857
|
2,252
|
2,054
|
5,104
|
4,955
|
5,121
|
5,036
|
4,622
|
4,209
|
2,405
|
1,267
|
1,010
|
1,746
|
3,140
|
3,054
|
2,999
|
2,854
|
2,542
|
2,422
|
2,265
|
2,017
|
1,757
|
3,237
|
3,136
|
3,049
|
2,894
|
2,971
|
|
DEレシオ(%)
|
142.25
|
137.1
|
124.79
|
112.82
|
101.11
|
105.57
|
106.51
|
97.26
|
66.05
|
85.53
|
51.87
|
84.28
|
88.23
|
83.97
|
85.49
|
83.77
|
76.75
|
74.12
|
47.14
|
28.47
|
27.97
|
27.73
|
41.6
|
39.08
|
38.97
|
37.88
|
33.56
|
31.33
|
29.87
|
27.09
|
35.31
|
37.6
|
35.98
|
36.55
|
36.36
|
37.71
|