|
(単位:百万ドル)
|
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
|
2Q25
|
|
現金同等物
|
85
|
76
|
-
|
80
|
73
|
47
|
48
|
47
|
57
|
31
|
44
|
42
|
54
|
34
|
55
|
111
|
112
|
151
|
113
|
253
|
320
|
281
|
114
|
109
|
108
|
58
|
57
|
62
|
56
|
65
|
48
|
80
|
99
|
53
|
40
|
60
|
|
現金 + 有価証券
|
85
|
76
|
-
|
80
|
73
|
47
|
48
|
47
|
57
|
31
|
44
|
42
|
54
|
34
|
55
|
111
|
112
|
151
|
113
|
253
|
320
|
281
|
114
|
109
|
108
|
58
|
57
|
62
|
56
|
65
|
48
|
80
|
99
|
53
|
40
|
60
|
|
売掛金
|
208
|
177
|
321
|
264
|
209
|
190
|
348
|
307
|
241
|
186
|
333
|
306
|
273
|
215
|
309
|
271
|
268
|
201
|
387
|
377
|
300
|
174
|
377
|
386
|
324
|
216
|
435
|
394
|
335
|
201
|
464
|
411
|
367
|
218
|
477
|
429
|
|
商品及び製品
|
298
|
323
|
314
|
294
|
320
|
363
|
363
|
317
|
324
|
361
|
346
|
324
|
348
|
398
|
364
|
363
|
318
|
357
|
330
|
300
|
325
|
413
|
448
|
467
|
536
|
674
|
639
|
562
|
528
|
615
|
537
|
482
|
497
|
575
|
538
|
533
|
|
流動資産合計
|
676
|
664
|
789
|
713
|
673
|
687
|
847
|
763
|
709
|
664
|
812
|
764
|
765
|
742
|
829
|
838
|
787
|
799
|
923
|
1,033
|
1,047
|
969
|
1,054
|
1,070
|
1,083
|
1,059
|
1,266
|
1,151
|
1,033
|
996
|
1,174
|
1,093
|
1,085
|
973
|
1,188
|
1,157
|
|
有形固定資産
|
242
|
239
|
234
|
232
|
228
|
228
|
225
|
224
|
223
|
228
|
223
|
221
|
222
|
-
|
226
|
223
|
219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,062
|
1,071
|
1,055
|
1,039
|
1,031
|
1,040
|
1,035
|
1,015
|
1,005
|
1,027
|
1,064
|
1,042
|
1,055
|
1,074
|
1,058
|
1,058
|
1,051
|
1,066
|
1,045
|
1,033
|
1,027
|
1,036
|
1,030
|
1,025
|
1,018
|
1,134
|
1,186
|
1,179
|
1,177
|
1,199
|
1,182
|
1,180
|
1,195
|
1,206
|
1,213
|
1,237
|
|
総資産
|
1,738
|
1,736
|
1,845
|
1,752
|
1,705
|
1,727
|
1,882
|
1,779
|
1,714
|
1,691
|
1,877
|
1,807
|
1,820
|
1,817
|
1,887
|
1,897
|
1,839
|
1,866
|
1,968
|
2,066
|
2,075
|
2,005
|
2,085
|
2,096
|
2,101
|
2,194
|
2,453
|
2,331
|
2,211
|
2,197
|
2,357
|
2,274
|
2,281
|
2,180
|
2,403
|
2,396
|
|
買掛金
|
89
|
87
|
95
|
78
|
91
|
92
|
91
|
89
|
91
|
86
|
88
|
94
|
92
|
102
|
96
|
76
|
94
|
112
|
125
|
126
|
138
|
163
|
187
|
190
|
178
|
166
|
161
|
131
|
136
|
150
|
151
|
156
|
166
|
150
|
187
|
179
|
|
一年内返済予定の長期借入金
|
-
|
18
|
23
|
23
|
23
|
26
|
29
|
32
|
35
|
35
|
35
|
35
|
35
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
-
|
-
|
-
|
1
|
345
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
流動負債合計
|
459
|
462
|
446
|
327
|
291
|
306
|
430
|
340
|
326
|
294
|
430
|
356
|
393
|
359
|
466
|
465
|
363
|
357
|
398
|
422
|
442
|
483
|
535
|
548
|
498
|
548
|
464
|
455
|
856
|
451
|
436
|
479
|
515
|
472
|
538
|
515
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
329
|
320
|
330
|
326
|
322
|
317
|
313
|
309
|
305
|
301
|
297
|
293
|
288
|
406
|
527
|
784
|
642
|
213
|
671
|
833
|
728
|
708
|
753
|
926
|
911
|
|
固定負債合計
|
857
|
505
|
597
|
593
|
571
|
573
|
566
|
531
|
474
|
469
|
500
|
493
|
460
|
506
|
502
|
499
|
482
|
491
|
484
|
482
|
456
|
439
|
437
|
437
|
551
|
661
|
955
|
812
|
380
|
832
|
991
|
886
|
859
|
910
|
1,080
|
1,066
|
|
総負債
|
1,317
|
967
|
1,044
|
921
|
862
|
879
|
996
|
872
|
801
|
764
|
930
|
849
|
853
|
865
|
968
|
964
|
845
|
849
|
882
|
905
|
899
|
922
|
973
|
986
|
1,050
|
1,210
|
1,420
|
1,268
|
1,236
|
1,283
|
1,427
|
1,365
|
1,375
|
1,383
|
1,618
|
1,582
|
|
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
|
|
利益剰余金
|
-50
|
-54
|
-25
|
-2
|
-1
|
1
|
37
|
67
|
64
|
72
|
97
|
124
|
143
|
151
|
148
|
138
|
190
|
199
|
271
|
338
|
365
|
324
|
392
|
444
|
483
|
473
|
552
|
613
|
657
|
159
|
205
|
231
|
217
|
180
|
235
|
224
|
|
株主資本
|
290
|
768
|
800
|
831
|
842
|
847
|
886
|
907
|
913
|
926
|
946
|
958
|
967
|
950
|
918
|
932
|
992
|
1,017
|
1,085
|
1,160
|
1,174
|
1,080
|
1,108
|
1,105
|
1,046
|
976
|
1,025
|
1,055
|
966
|
903
|
919
|
898
|
898
|
793
|
780
|
808
|
|
有利子負債合計
|
-
|
18
|
23
|
23
|
23
|
26
|
29
|
32
|
35
|
382
|
35
|
365
|
356
|
348
|
344
|
339
|
335
|
331
|
327
|
322
|
318
|
314
|
310
|
306
|
406
|
527
|
784
|
644
|
558
|
672
|
833
|
728
|
708
|
753
|
926
|
911
|
|
純有利子負債
|
-
|
-58
|
-
|
-58
|
-50
|
-22
|
-19
|
-16
|
-23
|
351
|
-10
|
322
|
302
|
314
|
288
|
228
|
222
|
179
|
213
|
69
|
-2
|
33
|
196
|
197
|
298
|
468
|
727
|
581
|
501
|
606
|
785
|
648
|
609
|
700
|
886
|
851
|
|
DEレシオ(%)
|
-
|
2.44
|
2.97
|
2.86
|
2.82
|
3.15
|
3.35
|
3.6
|
3.9
|
41.27
|
3.76
|
38.12
|
36.86
|
36.62
|
37.47
|
36.43
|
33.78
|
32.55
|
30.11
|
27.83
|
27.12
|
29.15
|
28.03
|
27.71
|
38.87
|
54.01
|
76.53
|
61.06
|
57.8
|
74.43
|
90.7
|
81.1
|
78.88
|
95.04
|
118.78
|
112.77
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|