|
(単位:百万ドル)
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
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
|
887
|
894
|
1,000
|
483
|
572
|
620
|
664
|
783
|
896
|
983
|
873
|
818
|
980
|
784
|
742
|
913
|
1,102
|
1,280
|
1,396
|
1,600
|
1,693
|
1,843
|
1,703
|
1,767
|
1,903
|
2,009
|
2,170
|
2,068
|
1,992
|
1,900
|
1,863
|
2,057
|
2,244
|
2,514
|
2,588
|
2,488
|
1,765
|
1,674
|
1,649
|
1,814
|
2,077
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
887
|
894
|
1,000
|
483
|
572
|
620
|
664
|
783
|
896
|
1,023
|
876
|
818
|
980
|
784
|
742
|
913
|
1,102
|
1,280
|
1,396
|
1,600
|
1,693
|
1,843
|
1,703
|
1,767
|
1,903
|
2,009
|
2,170
|
2,068
|
1,992
|
1,900
|
1,863
|
2,057
|
2,244
|
2,514
|
2,588
|
2,488
|
1,765
|
1,674
|
1,649
|
1,814
|
2,077
|
|
売掛金
|
309
|
353
|
313
|
398
|
361
|
408
|
415
|
437
|
395
|
518
|
521
|
547
|
454
|
579
|
597
|
624
|
580
|
660
|
618
|
668
|
670
|
485
|
569
|
606
|
654
|
676
|
677
|
735
|
708
|
803
|
882
|
905
|
920
|
864
|
893
|
900
|
808
|
809
|
802
|
857
|
797
|
|
商品及び製品
|
477
|
476
|
478
|
487
|
481
|
475
|
479
|
474
|
479
|
585
|
561
|
588
|
609
|
597
|
609
|
619
|
641
|
660
|
696
|
705
|
737
|
756
|
778
|
757
|
760
|
774
|
770
|
777
|
804
|
810
|
837
|
858
|
909
|
948
|
975
|
985
|
1,024
|
1,020
|
1,026
|
1,022
|
1,039
|
|
流動資産合計
|
1,892
|
1,927
|
1,983
|
1,579
|
1,626
|
1,737
|
1,711
|
1,854
|
1,932
|
2,314
|
2,158
|
2,177
|
2,275
|
2,189
|
2,182
|
2,378
|
2,544
|
2,824
|
2,935
|
3,215
|
3,326
|
3,293
|
3,278
|
3,374
|
3,566
|
3,718
|
3,829
|
3,834
|
3,808
|
3,886
|
3,961
|
4,234
|
4,498
|
4,764
|
4,902
|
4,809
|
4,076
|
3,968
|
3,996
|
4,257
|
4,456
|
|
有形固定資産
|
455
|
460
|
462
|
518
|
514
|
531
|
522
|
512
|
494
|
545
|
546
|
530
|
539
|
546
|
549
|
555
|
558
|
563
|
568
|
576
|
578
|
575
|
584
|
595
|
597
|
598
|
616
|
650
|
672
|
664
|
668
|
690
|
728
|
746
|
754
|
761
|
771
|
769
|
776
|
774
|
764
|
|
投資有価証券
|
59
|
67
|
70
|
70
|
56
|
58
|
56
|
55
|
60
|
60
|
60
|
63
|
61
|
59
|
54
|
46
|
52
|
42
|
46
|
46
|
48
|
57
|
62
|
61
|
62
|
65
|
68
|
70
|
65
|
81
|
73
|
62
|
75
|
82
|
96
|
81
|
90
|
102
|
107
|
110
|
147
|
|
固定資産合計
|
1,137
|
1,134
|
1,114
|
1,929
|
1,855
|
1,918
|
1,964
|
1,949
|
1,937
|
3,700
|
3,682
|
3,756
|
3,775
|
3,734
|
3,664
|
3,446
|
3,434
|
3,366
|
3,413
|
3,408
|
3,515
|
3,464
|
3,883
|
3,844
|
3,928
|
3,968
|
3,975
|
3,947
|
3,920
|
3,878
|
3,891
|
3,864
|
3,950
|
3,944
|
3,924
|
3,874
|
4,984
|
5,020
|
5,327
|
5,012
|
4,931
|
|
総資産
|
3,029
|
3,061
|
3,097
|
3,508
|
3,481
|
3,655
|
3,675
|
3,803
|
3,869
|
6,014
|
5,840
|
5,933
|
6,050
|
5,923
|
5,846
|
5,824
|
5,978
|
6,190
|
6,348
|
6,623
|
6,841
|
6,757
|
7,161
|
7,218
|
7,494
|
7,686
|
7,804
|
7,781
|
7,728
|
7,764
|
7,852
|
8,098
|
8,448
|
8,708
|
8,826
|
8,683
|
9,060
|
8,988
|
9,323
|
9,269
|
9,387
|
|
買掛金
|
158
|
178
|
171
|
209
|
175
|
168
|
156
|
189
|
172
|
180
|
181
|
211
|
229
|
240
|
231
|
242
|
222
|
236
|
247
|
253
|
224
|
182
|
193
|
224
|
228
|
248
|
249
|
287
|
294
|
313
|
328
|
348
|
325
|
302
|
289
|
286
|
281
|
268
|
280
|
313
|
289
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
599
|
609
|
600
|
600
|
-
|
-
|
|
流動負債合計
|
700
|
631
|
620
|
686
|
602
|
652
|
601
|
644
|
596
|
876
|
784
|
819
|
886
|
953
|
900
|
1,462
|
1,400
|
1,485
|
1,432
|
1,003
|
982
|
949
|
980
|
1,081
|
1,124
|
1,288
|
1,199
|
1,309
|
1,257
|
1,360
|
1,312
|
1,407
|
1,465
|
1,422
|
1,338
|
2,049
|
2,116
|
1,994
|
1,949
|
1,427
|
1,509
|
|
長期借入金
|
1,099
|
1,099
|
1,099
|
1,099
|
1,099
|
1,100
|
1,100
|
1,100
|
1,093
|
2,156
|
2,047
|
2,038
|
2,028
|
1,789
|
1,790
|
1,291
|
1,291
|
1,292
|
1,292
|
1,788
|
1,788
|
1,788
|
1,789
|
1,789
|
1,790
|
1,790
|
1,791
|
1,791
|
1,791
|
1,792
|
1,792
|
1,793
|
1,793
|
1,793
|
1,794
|
1,195
|
1,208
|
1,195
|
1,196
|
1,790
|
1,790
|
|
固定負債合計
|
1,411
|
1,394
|
1,372
|
1,520
|
1,497
|
1,503
|
1,477
|
1,646
|
1,625
|
2,966
|
2,837
|
2,804
|
2,680
|
2,447
|
2,333
|
1,929
|
1,920
|
1,907
|
1,978
|
2,616
|
2,732
|
2,723
|
2,827
|
2,840
|
2,834
|
2,853
|
2,855
|
2,688
|
2,661
|
2,625
|
2,620
|
2,530
|
2,579
|
2,581
|
2,591
|
1,980
|
2,127
|
2,091
|
2,144
|
2,737
|
2,691
|
|
総負債
|
2,111
|
2,025
|
1,992
|
2,206
|
2,099
|
2,155
|
2,078
|
2,290
|
2,221
|
3,842
|
3,621
|
3,623
|
3,566
|
3,400
|
3,233
|
3,391
|
3,320
|
3,392
|
3,410
|
3,619
|
3,714
|
3,672
|
3,807
|
3,921
|
3,958
|
4,141
|
4,054
|
3,997
|
3,918
|
3,985
|
3,932
|
3,937
|
4,044
|
4,003
|
3,929
|
4,029
|
4,243
|
4,085
|
4,093
|
4,164
|
4,200
|
|
資本金及び資本剰余金
|
1,116
|
1,126
|
1,144
|
1,167
|
1,201
|
1,213
|
1,235
|
1,244
|
1,273
|
1,732
|
1,774
|
1,788
|
1,817
|
1,839
|
1,878
|
1,891
|
1,927
|
1,956
|
1,996
|
2,015
|
2,033
|
2,046
|
2,092
|
2,112
|
2,136
|
2,154
|
2,202
|
2,221
|
2,233
|
2,256
|
2,313
|
2,335
|
2,380
|
2,406
|
2,464
|
2,489
|
2,549
|
2,582
|
2,639
|
2,666
|
2,733
|
|
利益剰余金
|
171
|
267
|
337
|
614
|
678
|
766
|
857
|
949
|
1,048
|
1,097
|
1,079
|
1,041
|
1,141
|
1,205
|
1,326
|
1,212
|
1,402
|
1,555
|
1,714
|
1,909
|
2,072
|
2,143
|
2,319
|
2,536
|
2,708
|
2,894
|
3,148
|
3,430
|
3,659
|
3,917
|
4,255
|
4,554
|
4,814
|
5,097
|
5,385
|
5,611
|
5,783
|
5,909
|
6,298
|
6,225
|
6,394
|
|
株主資本
|
918
|
1,036
|
1,105
|
1,302
|
1,382
|
1,500
|
1,597
|
1,513
|
1,648
|
2,172
|
2,219
|
2,310
|
2,484
|
2,523
|
2,613
|
2,433
|
2,658
|
2,798
|
2,938
|
3,004
|
3,127
|
3,085
|
3,354
|
3,297
|
3,536
|
3,545
|
3,750
|
3,784
|
3,810
|
3,779
|
3,920
|
4,161
|
4,404
|
4,705
|
4,897
|
4,654
|
4,817
|
4,903
|
5,230
|
5,105
|
5,187
|
|
有利子負債合計
|
1,099
|
1,099
|
1,099
|
1,099
|
1,099
|
1,100
|
1,100
|
1,093
|
1,093
|
2,156
|
2,047
|
2,038
|
2,028
|
1,789
|
1,790
|
1,790
|
1,291
|
1,792
|
1,792
|
1,788
|
1,788
|
1,788
|
1,789
|
1,789
|
1,790
|
1,790
|
1,791
|
1,791
|
1,791
|
1,792
|
1,792
|
1,793
|
1,793
|
1,793
|
1,794
|
1,794
|
1,817
|
1,795
|
1,796
|
1,790
|
1,790
|
|
純有利子負債
|
212
|
205
|
99
|
616
|
527
|
480
|
436
|
310
|
197
|
1,133
|
1,171
|
1,220
|
1,048
|
1,005
|
1,048
|
877
|
189
|
512
|
396
|
188
|
95
|
-55
|
86
|
22
|
-113
|
-219
|
-379
|
-277
|
-201
|
-108
|
-71
|
-264
|
-451
|
-721
|
-794
|
-694
|
52
|
121
|
147
|
-24
|
-287
|
|
DEレシオ(%)
|
119.72
|
106.08
|
99.46
|
84.41
|
79.52
|
73.33
|
68.88
|
72.24
|
66.32
|
99.26
|
92.25
|
88.23
|
81.64
|
70.91
|
68.5
|
73.57
|
48.57
|
64.05
|
60.99
|
59.52
|
57.18
|
57.96
|
53.34
|
54.26
|
50.62
|
50.49
|
47.76
|
47.33
|
47.01
|
47.42
|
45.71
|
43.09
|
40.71
|
38.11
|
36.63
|
38.55
|
37.72
|
36.61
|
34.34
|
35.06
|
34.51
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|