|
(単位:百万ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
14
|
142
|
161
|
157
|
157
|
166
|
155
|
577
|
272
|
150
|
202
|
176
|
397
|
459
|
371
|
357
|
432
|
539
|
1,085
|
688
|
298
|
269
|
321
|
687
|
774
|
611
|
552
|
1,130
|
1,290
|
605
|
592
|
549
|
859
|
861
|
469
|
425
|
436
|
489
|
479
|
516
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
282
|
381
|
422
|
516
|
314
|
274
|
312
|
340
|
335
|
291
|
230
|
763
|
1,255
|
1,341
|
1,379
|
1,366
|
1,171
|
1,273
|
1,470
|
1,433
|
1,258
|
1,019
|
1,088
|
1,118
|
1,154
|
1,082
|
754
|
445
|
450
|
426
|
417
|
350
|
|
現金 + 有価証券
|
14
|
142
|
161
|
157
|
157
|
166
|
155
|
577
|
555
|
532
|
624
|
692
|
711
|
734
|
684
|
697
|
768
|
830
|
1,315
|
1,451
|
1,553
|
1,610
|
1,700
|
2,054
|
1,946
|
1,884
|
2,022
|
2,564
|
2,549
|
1,624
|
1,680
|
1,667
|
2,013
|
1,944
|
1,224
|
870
|
887
|
916
|
896
|
866
|
|
売掛金
|
150
|
156
|
159
|
160
|
170
|
156
|
192
|
185
|
166
|
173
|
222
|
164
|
197
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
99
|
102
|
107
|
107
|
100
|
103
|
121
|
116
|
145
|
147
|
147
|
144
|
153
|
136
|
303
|
272
|
228
|
202
|
179
|
172
|
188
|
212
|
207
|
210
|
196
|
207
|
208
|
224
|
250
|
366
|
366
|
410
|
408
|
428
|
471
|
420
|
398
|
403
|
402
|
422
|
|
流動資産合計
|
310
|
453
|
478
|
483
|
489
|
489
|
527
|
941
|
930
|
922
|
1,053
|
1,064
|
1,127
|
1,181
|
1,356
|
1,418
|
1,332
|
1,423
|
1,883
|
1,963
|
2,050
|
2,167
|
2,266
|
2,570
|
2,437
|
2,423
|
2,540
|
3,101
|
3,139
|
2,438
|
2,493
|
2,464
|
2,778
|
2,692
|
2,062
|
1,650
|
1,590
|
1,636
|
1,651
|
1,667
|
|
有形固定資産
|
143
|
141
|
151
|
168
|
183
|
196
|
219
|
246
|
273
|
293
|
301
|
301
|
306
|
318
|
444
|
390
|
433
|
436
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
201
|
196
|
203
|
221
|
236
|
248
|
269
|
302
|
302
|
325
|
453
|
453
|
454
|
463
|
1,439
|
1,353
|
1,383
|
1,444
|
1,338
|
1,305
|
1,242
|
1,220
|
1,202
|
1,176
|
1,114
|
1,096
|
1,075
|
1,032
|
1,023
|
1,949
|
1,925
|
1,890
|
1,854
|
1,853
|
2,594
|
2,555
|
2,342
|
2,333
|
2,315
|
2,308
|
|
総資産
|
512
|
649
|
682
|
704
|
726
|
737
|
796
|
1,244
|
1,232
|
1,248
|
1,507
|
1,518
|
1,581
|
1,645
|
2,797
|
2,771
|
2,717
|
2,868
|
3,221
|
3,269
|
3,293
|
3,387
|
3,468
|
3,746
|
3,552
|
3,519
|
3,616
|
4,134
|
4,162
|
4,387
|
4,418
|
4,354
|
4,632
|
4,545
|
4,656
|
4,205
|
3,932
|
3,970
|
3,966
|
3,975
|
|
買掛金
|
77
|
83
|
95
|
111
|
118
|
108
|
127
|
118
|
114
|
111
|
113
|
100
|
126
|
127
|
199
|
204
|
160
|
152
|
143
|
144
|
150
|
146
|
111
|
104
|
116
|
101
|
118
|
126
|
156
|
205
|
205
|
198
|
169
|
134
|
163
|
133
|
126
|
163
|
184
|
195
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
9
|
10
|
|
流動負債合計
|
122
|
132
|
157
|
169
|
173
|
163
|
202
|
192
|
184
|
177
|
217
|
191
|
214
|
213
|
325
|
358
|
294
|
316
|
304
|
286
|
283
|
293
|
647
|
674
|
664
|
611
|
656
|
660
|
716
|
802
|
814
|
768
|
633
|
593
|
658
|
317
|
269
|
305
|
346
|
353
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,899
|
1,900
|
1,900
|
-
|
-
|
-
|
-
|
-
|
2,569
|
2,561
|
2,562
|
|
固定負債合計
|
-
|
16
|
17
|
23
|
19
|
42
|
42
|
548
|
394
|
394
|
389
|
414
|
405
|
411
|
911
|
909
|
925
|
989
|
1,235
|
1,247
|
1,260
|
1,277
|
899
|
906
|
914
|
935
|
937
|
1,560
|
1,570
|
2,058
|
2,060
|
2,047
|
2,643
|
2,641
|
2,720
|
2,710
|
2,705
|
2,769
|
2,747
|
2,743
|
|
総負債
|
-
|
148
|
175
|
192
|
193
|
206
|
244
|
740
|
578
|
571
|
607
|
605
|
619
|
625
|
1,236
|
1,267
|
1,219
|
1,306
|
1,539
|
1,534
|
1,543
|
1,571
|
1,546
|
1,580
|
1,578
|
1,547
|
1,593
|
2,221
|
2,287
|
2,861
|
2,875
|
2,816
|
3,276
|
3,234
|
3,378
|
3,028
|
2,975
|
3,074
|
3,094
|
3,096
|
|
資本金及び資本剰余金
|
0
|
0
|
451
|
461
|
467
|
470
|
483
|
489
|
694
|
705
|
724
|
736
|
753
|
763
|
1,324
|
1,341
|
1,360
|
1,377
|
1,648
|
1,659
|
1,676
|
1,678
|
1,701
|
1,718
|
1,743
|
1,752
|
1,778
|
1,973
|
2,003
|
1,596
|
1,641
|
1,671
|
1,692
|
1,714
|
1,776
|
1,802
|
1,835
|
1,853
|
1,892
|
1,942
|
|
利益剰余金
|
-
|
11
|
14
|
6
|
20
|
16
|
28
|
-28
|
-84
|
-74
|
130
|
133
|
166
|
213
|
229
|
154
|
129
|
176
|
25
|
69
|
64
|
131
|
214
|
440
|
220
|
210
|
237
|
-61
|
-130
|
-70
|
-102
|
-141
|
-341
|
-409
|
-508
|
-635
|
-888
|
-970
|
-1,031
|
-1,075
|
|
株主資本
|
380
|
467
|
470
|
476
|
497
|
495
|
516
|
468
|
618
|
641
|
864
|
876
|
926
|
983
|
1,559
|
1,503
|
1,497
|
1,561
|
1,681
|
1,734
|
1,749
|
1,816
|
1,921
|
2,165
|
1,972
|
1,971
|
2,021
|
1,912
|
1,875
|
1,526
|
1,543
|
1,538
|
1,355
|
1,310
|
1,277
|
1,176
|
957
|
895
|
872
|
879
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,899
|
1,900
|
1,900
|
-
|
-
|
-
|
-
|
-
|
2,580
|
2,571
|
2,573
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
274
|
219
|
233
|
-
|
-
|
-
|
-
|
-
|
1,663
|
1,674
|
1,706
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
124.44
|
123.11
|
123.59
|
-
|
-
|
-
|
-
|
-
|
287.98
|
294.74
|
292.52
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|