|
(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
|
14
|
37
|
29
|
29
|
24
|
26
|
22
|
22
|
22
|
23
|
30
|
20
|
79
|
131
|
133
|
160
|
219
|
277
|
332
|
339
|
398
|
461
|
82
|
42
|
31
|
28
|
46
|
39
|
95
|
245
|
407
|
510
|
656
|
669
|
441
|
46
|
|
現金 + 有価証券
|
14
|
37
|
29
|
29
|
24
|
26
|
22
|
22
|
22
|
23
|
30
|
20
|
79
|
131
|
133
|
160
|
219
|
277
|
332
|
339
|
398
|
461
|
82
|
42
|
31
|
28
|
46
|
39
|
95
|
245
|
407
|
510
|
656
|
669
|
441
|
46
|
|
流動資産合計
|
120
|
133
|
128
|
123
|
117
|
129
|
153
|
158
|
153
|
178
|
182
|
194
|
250
|
317
|
303
|
319
|
395
|
473
|
533
|
550
|
641
|
690
|
355
|
328
|
337
|
333
|
367
|
378
|
448
|
593
|
744
|
872
|
1,032
|
1,029
|
821
|
520
|
|
有形固定資産
|
41
|
43
|
44
|
45
|
45
|
48
|
51
|
52
|
52
|
52
|
37
|
39
|
43
|
47
|
50
|
65
|
71
|
85
|
84
|
86
|
87
|
93
|
98
|
103
|
104
|
109
|
113
|
114
|
114
|
120
|
118
|
122
|
124
|
123
|
128
|
135
|
|
固定資産合計
|
855
|
845
|
837
|
840
|
831
|
820
|
819
|
809
|
796
|
789
|
824
|
822
|
821
|
826
|
834
|
903
|
901
|
917
|
917
|
919
|
935
|
969
|
988
|
986
|
990
|
1,018
|
1,028
|
1,028
|
1,037
|
1,063
|
1,050
|
1,047
|
1,051
|
1,071
|
1,075
|
1,050
|
|
総資産
|
976
|
979
|
966
|
963
|
948
|
950
|
973
|
968
|
949
|
967
|
1,006
|
1,016
|
1,072
|
1,143
|
1,137
|
1,222
|
1,296
|
1,390
|
1,451
|
1,469
|
1,577
|
1,659
|
1,344
|
1,315
|
1,328
|
1,352
|
1,395
|
1,406
|
1,486
|
1,656
|
1,795
|
1,920
|
2,084
|
2,100
|
1,897
|
1,571
|
|
買掛金
|
9
|
10
|
8
|
7
|
9
|
16
|
17
|
16
|
13
|
16
|
13
|
22
|
20
|
22
|
16
|
14
|
15
|
26
|
21
|
23
|
25
|
25
|
25
|
28
|
28
|
33
|
37
|
33
|
29
|
31
|
24
|
27
|
26
|
32
|
61
|
43
|
|
一年内返済予定の長期借入金
|
-
|
12
|
13
|
14
|
15
|
16
|
16
|
16
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
156
|
168
|
150
|
155
|
172
|
192
|
232
|
233
|
232
|
257
|
264
|
296
|
314
|
343
|
338
|
337
|
358
|
440
|
447
|
472
|
517
|
557
|
579
|
878
|
820
|
803
|
881
|
852
|
848
|
925
|
956
|
993
|
1,041
|
1,104
|
1,122
|
1,220
|
|
長期借入金
|
154
|
151
|
147
|
143
|
169
|
205
|
181
|
147
|
113
|
79
|
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
209
|
199
|
195
|
201
|
226
|
254
|
229
|
194
|
156
|
121
|
120
|
62
|
65
|
73
|
81
|
146
|
146
|
144
|
145
|
145
|
161
|
149
|
159
|
153
|
157
|
162
|
166
|
163
|
167
|
172
|
167
|
163
|
161
|
170
|
181
|
178
|
|
総負債
|
365
|
368
|
345
|
356
|
398
|
447
|
461
|
428
|
388
|
378
|
384
|
358
|
380
|
416
|
419
|
484
|
504
|
584
|
592
|
617
|
679
|
707
|
739
|
1,032
|
978
|
966
|
1,048
|
1,015
|
1,015
|
1,097
|
1,124
|
1,156
|
1,202
|
1,275
|
1,303
|
1,399
|
|
資本金及び資本剰余金
|
622
|
624
|
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
|
-10
|
-10
|
-2
|
-19
|
-78
|
-121
|
-116
|
-87
|
-68
|
-42
|
-14
|
14
|
38
|
68
|
53
|
70
|
111
|
115
|
158
|
142
|
184
|
234
|
-121
|
-447
|
-381
|
-360
|
-409
|
-372
|
-301
|
-222
|
-120
|
-31
|
65
|
8
|
-270
|
-704
|
|
株主資本
|
610
|
610
|
620
|
607
|
550
|
503
|
511
|
540
|
561
|
589
|
621
|
658
|
692
|
726
|
717
|
738
|
791
|
805
|
858
|
851
|
898
|
952
|
605
|
283
|
349
|
386
|
347
|
391
|
470
|
558
|
671
|
763
|
881
|
825
|
593
|
172
|
|
有利子負債合計
|
154
|
163
|
160
|
157
|
184
|
221
|
197
|
163
|
113
|
79
|
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
139
|
126
|
131
|
128
|
160
|
195
|
175
|
141
|
91
|
56
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
25.32
|
26.8
|
25.87
|
25.95
|
33.55
|
44.01
|
38.66
|
30.28
|
20.25
|
13.52
|
8.97
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|