|
(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
|
|
現金同等物
|
110
|
92
|
101
|
121
|
73
|
60
|
91
|
142
|
123
|
117
|
137
|
150
|
124
|
150
|
110
|
144
|
153
|
215
|
172
|
133
|
132
|
98
|
75
|
231
|
175
|
243
|
174
|
116
|
138
|
126
|
139
|
176
|
103
|
157
|
132
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
80
|
80
|
105
|
120
|
75
|
60
|
75
|
-
|
50
|
-
|
-
|
|
現金 + 有価証券
|
110
|
92
|
101
|
121
|
73
|
60
|
91
|
142
|
123
|
117
|
137
|
150
|
124
|
150
|
110
|
144
|
153
|
215
|
172
|
133
|
132
|
98
|
75
|
231
|
255
|
323
|
279
|
236
|
213
|
186
|
214
|
176
|
153
|
157
|
132
|
|
売掛金
|
50
|
66
|
67
|
62
|
58
|
58
|
50
|
62
|
73
|
94
|
95
|
74
|
75
|
83
|
104
|
100
|
71
|
43
|
46
|
50
|
96
|
107
|
120
|
181
|
230
|
289
|
248
|
241
|
219
|
247
|
242
|
223
|
191
|
185
|
160
|
|
商品及び製品
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
|
流動資産合計
|
170
|
170
|
184
|
198
|
144
|
131
|
120
|
203
|
180
|
167
|
192
|
182
|
156
|
187
|
215
|
242
|
220
|
256
|
221
|
212
|
228
|
224
|
246
|
435
|
509
|
642
|
562
|
559
|
473
|
464
|
490
|
434
|
372
|
376
|
326
|
|
有形固定資産
|
1,142
|
1,100
|
1,085
|
1,089
|
1,161
|
1,104
|
1,019
|
1,405
|
1,354
|
1,330
|
1,320
|
1,291
|
1,284
|
1,292
|
1,297
|
1,287
|
1,262
|
1,108
|
1,097
|
1,055
|
1,908
|
1,802
|
1,773
|
1,723
|
1,707
|
1,680
|
1,775
|
1,977
|
1,947
|
1,914
|
1,890
|
2,081
|
2,045
|
2,050
|
2,003
|
|
固定資産合計
|
1,538
|
1,491
|
1,498
|
1,502
|
1,579
|
1,532
|
1,491
|
1,742
|
1,705
|
1,680
|
1,698
|
1,682
|
1,671
|
1,566
|
1,525
|
1,516
|
1,492
|
1,329
|
1,330
|
1,306
|
2,213
|
2,122
|
2,120
|
1,929
|
1,950
|
1,972
|
2,008
|
2,095
|
2,087
|
2,056
|
2,061
|
2,240
|
2,216
|
2,260
|
2,216
|
|
総資産
|
1,709
|
1,662
|
1,683
|
1,701
|
1,724
|
1,664
|
1,612
|
1,946
|
1,886
|
1,848
|
1,891
|
1,865
|
1,828
|
1,753
|
1,740
|
1,758
|
1,712
|
1,586
|
1,552
|
1,518
|
2,442
|
2,347
|
2,367
|
2,364
|
2,460
|
2,615
|
2,572
|
2,656
|
2,561
|
2,522
|
2,551
|
2,675
|
2,588
|
2,636
|
2,542
|
|
一年内返済予定の長期借入金
|
6
|
6
|
22
|
22
|
13
|
24
|
20
|
48
|
57
|
51
|
57
|
57
|
51
|
70
|
81
|
81
|
61
|
61
|
61
|
61
|
220
|
178
|
178
|
160
|
166
|
162
|
155
|
199
|
134
|
127
|
127
|
49
|
49
|
50
|
50
|
|
流動負債合計
|
44
|
45
|
60
|
52
|
38
|
47
|
45
|
102
|
104
|
75
|
100
|
105
|
97
|
114
|
132
|
130
|
102
|
108
|
97
|
102
|
280
|
234
|
245
|
208
|
220
|
257
|
227
|
247
|
187
|
195
|
179
|
111
|
103
|
130
|
118
|
|
長期借入金
|
433
|
433
|
417
|
452
|
511
|
528
|
500
|
789
|
770
|
759
|
747
|
736
|
716
|
590
|
543
|
523
|
489
|
474
|
459
|
444
|
887
|
926
|
943
|
912
|
900
|
860
|
777
|
778
|
706
|
595
|
564
|
663
|
600
|
638
|
544
|
|
固定負債合計
|
440
|
437
|
421
|
457
|
516
|
531
|
503
|
793
|
774
|
763
|
772
|
764
|
748
|
616
|
578
|
556
|
522
|
505
|
486
|
469
|
916
|
941
|
955
|
924
|
910
|
870
|
786
|
788
|
723
|
609
|
576
|
675
|
609
|
649
|
555
|
|
総負債
|
484
|
483
|
482
|
510
|
555
|
578
|
548
|
895
|
878
|
838
|
873
|
869
|
846
|
731
|
711
|
686
|
625
|
614
|
584
|
571
|
1,197
|
1,176
|
1,201
|
1,133
|
1,131
|
1,127
|
1,014
|
1,035
|
910
|
805
|
756
|
787
|
713
|
780
|
673
|
|
資本金及び資本剰余金
|
1,305
|
2,583
|
1,306
|
1,307
|
1,305
|
1,306
|
1,306
|
1,307
|
1,308
|
1,309
|
1,309
|
1,310
|
1,311
|
1,313
|
1,301
|
1,281
|
1,280
|
1,280
|
1,279
|
1,278
|
1,609
|
1,591
|
1,588
|
1,583
|
1,557
|
1,502
|
1,501
|
1,487
|
1,489
|
1,490
|
1,488
|
1,524
|
1,501
|
1,504
|
1,503
|
|
利益剰余金
|
-17
|
-75
|
-57
|
-69
|
-90
|
-181
|
-210
|
-229
|
-277
|
-270
|
-259
|
-276
|
-287
|
-271
|
-238
|
-173
|
-159
|
-276
|
-290
|
-308
|
-376
|
-410
|
-423
|
-354
|
-240
|
-22
|
52
|
127
|
155
|
226
|
306
|
364
|
382
|
359
|
374
|
|
株主資本
|
1,224
|
1,179
|
1,201
|
1,191
|
1,169
|
1,085
|
1,063
|
1,050
|
1,008
|
1,009
|
1,017
|
995
|
982
|
1,022
|
1,029
|
1,072
|
1,086
|
972
|
967
|
947
|
1,244
|
1,170
|
1,165
|
1,231
|
1,328
|
1,487
|
1,557
|
1,620
|
1,650
|
1,716
|
1,794
|
1,887
|
1,874
|
1,856
|
1,868
|
|
有利子負債合計
|
439
|
439
|
439
|
475
|
525
|
552
|
521
|
838
|
827
|
810
|
805
|
794
|
767
|
661
|
624
|
604
|
550
|
535
|
520
|
506
|
1,108
|
1,104
|
1,121
|
1,073
|
1,067
|
1,023
|
932
|
978
|
841
|
722
|
691
|
712
|
650
|
688
|
594
|
|
純有利子負債
|
329
|
347
|
338
|
354
|
452
|
492
|
430
|
695
|
704
|
693
|
668
|
644
|
643
|
510
|
514
|
460
|
397
|
320
|
348
|
372
|
975
|
1,006
|
1,045
|
841
|
811
|
699
|
653
|
742
|
627
|
535
|
477
|
536
|
497
|
530
|
462
|
|
DEレシオ(%)
|
35.88
|
37.27
|
36.62
|
39.92
|
44.97
|
50.93
|
49.01
|
79.77
|
82.14
|
80.28
|
79.14
|
79.82
|
78.17
|
64.67
|
60.66
|
56.42
|
50.68
|
55.12
|
53.83
|
53.41
|
89.05
|
94.42
|
96.22
|
87.21
|
80.33
|
68.79
|
59.89
|
60.36
|
51.01
|
42.1
|
38.54
|
37.76
|
34.7
|
37.09
|
31.83
|