|
(単位:百万ドル)
|
4Q13
|
4Q14
|
4Q15
|
4Q16
|
4Q17
|
4Q18
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
2Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
670
|
1,185
|
1,614
|
1,894
|
3,547
|
2,789
|
3,537
|
1,045
|
1,079
|
3,266
|
3,566
|
2,275
|
1,842
|
2,910
|
2,303
|
2,830
|
2,683
|
3,545
|
3,759
|
3,845
|
3,930
|
3,863
|
4,042
|
3,862
|
2,908
|
2,859
|
2,748
|
3,292
|
3,988
|
3,170
|
|
現金 + 有価証券
|
670
|
1,185
|
1,614
|
1,894
|
3,547
|
2,789
|
3,537
|
1,045
|
1,079
|
3,266
|
3,566
|
2,275
|
1,842
|
2,910
|
2,303
|
2,830
|
2,683
|
3,545
|
3,759
|
3,845
|
3,930
|
3,863
|
4,042
|
3,862
|
2,908
|
2,859
|
2,748
|
3,292
|
3,988
|
3,170
|
|
売掛金
|
-
|
-
|
-
|
1,033
|
879
|
792
|
786
|
667
|
616
|
481
|
755
|
765
|
833
|
991
|
979
|
923
|
925
|
996
|
1,012
|
960
|
1,063
|
1,061
|
939
|
894
|
881
|
927
|
1,070
|
1,032
|
1,060
|
1,071
|
|
商品及び製品
|
740
|
755
|
1,879
|
1,113
|
1,236
|
1,279
|
1,134
|
1,192
|
1,227
|
1,228
|
1,064
|
1,030
|
1,056
|
1,116
|
1,173
|
1,189
|
1,311
|
1,462
|
1,581
|
1,782
|
1,977
|
2,107
|
2,140
|
2,134
|
2,102
|
2,148
|
2,234
|
2,356
|
2,350
|
2,361
|
|
流動資産合計
|
2,092
|
2,640
|
4,812
|
5,398
|
6,044
|
5,225
|
5,944
|
3,267
|
3,249
|
5,215
|
5,604
|
4,324
|
4,024
|
5,291
|
4,721
|
5,228
|
5,275
|
6,320
|
6,703
|
6,935
|
7,357
|
7,447
|
7,616
|
7,864
|
6,894
|
6,880
|
7,026
|
7,305
|
8,025
|
7,686
|
|
有形固定資産
|
1,048
|
1,123
|
2,922
|
2,352
|
2,295
|
2,436
|
2,401
|
2,448
|
2,397
|
2,312
|
2,255
|
2,284
|
2,304
|
2,375
|
2,510
|
2,635
|
2,814
|
2,914
|
2,971
|
3,105
|
3,123
|
3,152
|
3,197
|
3,323
|
3,304
|
3,289
|
3,309
|
3,267
|
3,210
|
3,130
|
|
固定資産合計
|
4,357
|
4,253
|
21,542
|
19,500
|
18,005
|
16,305
|
15,310
|
16,749
|
16,262
|
15,842
|
15,518
|
15,523
|
15,368
|
15,331
|
15,289
|
15,636
|
16,046
|
16,219
|
16,237
|
16,301
|
16,375
|
16,348
|
16,380
|
16,489
|
16,426
|
16,316
|
16,643
|
17,080
|
17,155
|
17,564
|
|
総資産
|
6,449
|
6,893
|
26,354
|
24,898
|
24,049
|
21,530
|
21,254
|
20,016
|
19,511
|
21,057
|
21,122
|
19,847
|
19,392
|
20,622
|
20,010
|
20,864
|
21,321
|
22,539
|
22,940
|
23,236
|
23,732
|
23,795
|
23,996
|
24,353
|
23,320
|
23,196
|
23,669
|
24,385
|
25,180
|
25,250
|
|
買掛金
|
544
|
729
|
1,014
|
973
|
1,146
|
999
|
862
|
944
|
895
|
729
|
697
|
991
|
1,033
|
1,167
|
1,140
|
1,252
|
1,369
|
1,462
|
1,534
|
1,617
|
1,002
|
967
|
959
|
1,164
|
954
|
929
|
899
|
1,017
|
863
|
892
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
|
流動負債合計
|
1,193
|
1,320
|
2,548
|
2,433
|
2,718
|
3,385
|
3,126
|
1,791
|
1,831
|
2,992
|
3,411
|
2,017
|
2,265
|
2,336
|
3,438
|
2,452
|
2,845
|
2,941
|
3,219
|
3,270
|
4,213
|
4,085
|
3,964
|
4,111
|
2,928
|
3,112
|
2,992
|
3,098
|
3,849
|
4,427
|
|
固定負債合計
|
3,710
|
4,772
|
12,003
|
11,309
|
7,615
|
7,455
|
8,533
|
8,570
|
8,422
|
9,010
|
8,638
|
8,679
|
8,606
|
10,617
|
9,600
|
11,642
|
11,716
|
12,372
|
12,336
|
12,226
|
11,271
|
11,233
|
11,234
|
11,282
|
11,242
|
10,739
|
10,933
|
11,756
|
11,654
|
10,887
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
11,659
|
-
|
10,253
|
12,002
|
12,049
|
-
|
10,871
|
12,953
|
13,038
|
-
|
14,561
|
15,313
|
15,555
|
-
|
15,484
|
15,318
|
15,198
|
-
|
14,170
|
13,851
|
13,925
|
-
|
15,503
|
15,314
|
|
資本金及び資本剰余金
|
51
|
51
|
69
|
71
|
71
|
67
|
67
|
64
|
64
|
64
|
64
|
59
|
59
|
59
|
59
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
|
利益剰余金
|
-5,105
|
-4,804
|
-3,542
|
-3,934
|
-2,339
|
-1,907
|
-2,037
|
-2,845
|
-2,933
|
-3,155
|
-3,313
|
-4,328
|
-4,136
|
-3,897
|
-3,730
|
-5,371
|
-4,959
|
-4,522
|
-4,039
|
-3,975
|
-3,652
|
-3,228
|
-2,725
|
-2,793
|
-2,421
|
-2,036
|
-1,582
|
-1,814
|
-1,603
|
-1,422
|
|
株主資本
|
1,546
|
801
|
11,803
|
11,156
|
13,716
|
10,690
|
9,595
|
9,655
|
9,258
|
9,055
|
9,073
|
9,151
|
8,521
|
7,669
|
6,972
|
6,770
|
6,760
|
7,226
|
7,385
|
7,740
|
8,248
|
8,477
|
8,798
|
8,960
|
9,150
|
9,345
|
9,744
|
9,531
|
9,677
|
9,936
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,792
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.25
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|