|
(単位:百万ドル)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
1Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
185
|
227
|
219
|
256
|
103
|
138
|
151
|
117
|
94
|
123
|
131
|
229
|
214
|
458
|
606
|
736
|
613
|
619
|
444
|
396
|
267
|
273
|
201
|
220
|
203
|
263
|
239
|
289
|
235
|
213
|
209
|
151
|
133
|
|
現金 + 有価証券
|
185
|
227
|
219
|
256
|
103
|
138
|
151
|
117
|
94
|
123
|
131
|
229
|
214
|
458
|
606
|
736
|
613
|
619
|
444
|
396
|
267
|
273
|
201
|
220
|
203
|
263
|
239
|
289
|
235
|
213
|
209
|
151
|
133
|
|
売掛金
|
439
|
491
|
529
|
453
|
578
|
598
|
598
|
471
|
571
|
578
|
568
|
469
|
539
|
549
|
562
|
477
|
633
|
619
|
590
|
552
|
708
|
698
|
675
|
603
|
702
|
596
|
567
|
516
|
528
|
507
|
491
|
388
|
453
|
|
商品及び製品
|
365
|
375
|
398
|
405
|
545
|
532
|
519
|
513
|
547
|
541
|
509
|
505
|
524
|
536
|
509
|
512
|
531
|
558
|
601
|
615
|
674
|
723
|
725
|
666
|
637
|
547
|
518
|
481
|
490
|
487
|
481
|
460
|
444
|
|
流動資産合計
|
1,018
|
1,123
|
1,180
|
1,145
|
1,281
|
1,322
|
1,321
|
1,151
|
1,267
|
1,288
|
1,257
|
1,243
|
1,337
|
1,589
|
1,729
|
1,760
|
1,823
|
1,844
|
1,695
|
1,739
|
1,858
|
1,908
|
1,835
|
1,695
|
1,753
|
1,762
|
1,529
|
1,494
|
1,469
|
1,418
|
1,406
|
1,199
|
1,108
|
|
有形固定資産
|
705
|
708
|
725
|
756
|
812
|
803
|
806
|
843
|
826
|
833
|
842
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,659
|
1,701
|
1,785
|
1,717
|
1,889
|
1,844
|
1,881
|
1,899
|
2,123
|
2,125
|
2,088
|
2,138
|
2,069
|
2,109
|
2,123
|
2,204
|
2,160
|
2,159
|
2,130
|
1,998
|
1,977
|
1,906
|
1,779
|
1,805
|
1,807
|
1,783
|
1,478
|
1,485
|
1,464
|
1,470
|
1,427
|
1,420
|
1,310
|
|
総資産
|
2,678
|
2,824
|
2,965
|
2,863
|
3,172
|
3,167
|
3,203
|
3,051
|
3,392
|
3,414
|
3,345
|
3,381
|
3,407
|
3,699
|
3,853
|
3,965
|
3,983
|
4,004
|
3,827
|
3,739
|
3,836
|
3,815
|
3,615
|
3,501
|
3,561
|
3,546
|
3,008
|
2,980
|
2,934
|
2,888
|
2,835
|
2,620
|
2,419
|
|
買掛金
|
212
|
231
|
264
|
259
|
303
|
296
|
277
|
250
|
285
|
291
|
281
|
294
|
281
|
293
|
290
|
269
|
326
|
346
|
354
|
418
|
406
|
420
|
386
|
320
|
348
|
313
|
313
|
269
|
319
|
310
|
318
|
264
|
269
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
57
|
67
|
65
|
64
|
69
|
68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
519
|
562
|
610
|
577
|
654
|
650
|
755
|
670
|
774
|
778
|
798
|
768
|
758
|
817
|
897
|
867
|
903
|
903
|
938
|
888
|
919
|
893
|
909
|
786
|
810
|
857
|
736
|
678
|
704
|
697
|
693
|
624
|
593
|
|
長期借入金
|
1,230
|
1,231
|
1,234
|
1,264
|
1,445
|
1,511
|
1,467
|
1,422
|
1,517
|
1,513
|
1,446
|
1,451
|
1,547
|
1,692
|
1,698
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
1,443
|
1,459
|
1,470
|
1,493
|
1,665
|
1,725
|
1,669
|
1,612
|
1,853
|
1,846
|
1,766
|
1,800
|
1,894
|
2,050
|
2,062
|
2,092
|
2,103
|
2,074
|
2,057
|
2,007
|
2,104
|
2,185
|
2,080
|
1,991
|
2,002
|
1,906
|
1,434
|
1,450
|
1,417
|
1,420
|
1,420
|
1,375
|
1,373
|
|
総負債
|
1,963
|
2,021
|
2,080
|
2,070
|
2,320
|
2,376
|
2,425
|
2,283
|
2,628
|
2,625
|
2,565
|
2,569
|
2,653
|
2,868
|
2,960
|
2,960
|
3,006
|
2,978
|
2,996
|
2,896
|
3,024
|
3,079
|
2,990
|
2,778
|
2,813
|
2,763
|
2,171
|
2,129
|
2,122
|
2,118
|
2,114
|
2,000
|
1,966
|
|
資本金及び資本剰余金
|
666
|
668
|
668
|
653
|
651
|
655
|
657
|
659
|
663
|
666
|
670
|
672
|
676
|
681
|
685
|
691
|
699
|
707
|
716
|
720
|
728
|
731
|
730
|
735
|
739
|
744
|
747
|
753
|
759
|
764
|
767
|
769
|
772
|
|
利益剰余金
|
223
|
270
|
321
|
233
|
273
|
262
|
254
|
253
|
255
|
265
|
282
|
290
|
279
|
302
|
328
|
371
|
373
|
400
|
220
|
215
|
173
|
155
|
96
|
130
|
145
|
183
|
227
|
192
|
165
|
122
|
48
|
-21
|
-211
|
|
株主資本
|
714
|
803
|
884
|
792
|
852
|
791
|
777
|
767
|
763
|
789
|
780
|
812
|
753
|
830
|
893
|
1,004
|
977
|
1,026
|
830
|
842
|
811
|
736
|
625
|
723
|
747
|
782
|
837
|
850
|
811
|
770
|
720
|
620
|
452
|
|
有利子負債合計
|
1,230
|
1,231
|
1,234
|
1,264
|
1,445
|
1,511
|
1,467
|
1,477
|
1,572
|
1,570
|
1,514
|
1,517
|
1,611
|
1,761
|
1,767
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,044
|
1,003
|
1,014
|
1,008
|
1,342
|
1,373
|
1,315
|
1,360
|
1,478
|
1,447
|
1,382
|
1,287
|
1,397
|
1,303
|
1,160
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
172.15
|
153.29
|
139.52
|
159.71
|
169.65
|
191.1
|
188.68
|
192.48
|
205.88
|
198.95
|
193.96
|
186.85
|
213.84
|
212.12
|
197.84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|