|
(単位:百万ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
23
|
20
|
17
|
19
|
18
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
23
|
20
|
17
|
19
|
18
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
942
|
963
|
979
|
968
|
1,005
|
990
|
1,038
|
1,028
|
1,058
|
1,034
|
1,070
|
1,065
|
1,068
|
1,093
|
1,128
|
1,227
|
1,226
|
1,230
|
1,304
|
1,258
|
1,284
|
1,208
|
1,391
|
1,580
|
2,165
|
2,032
|
2,186
|
2,307
|
2,297
|
2,160
|
2,284
|
2,399
|
2,395
|
2,299
|
2,365
|
2,479
|
2,497
|
2,588
|
2,690
|
|
商品及び製品
|
916
|
911
|
899
|
919
|
952
|
985
|
1,000
|
1,013
|
1,034
|
1,043
|
1,054
|
1,051
|
1,115
|
1,140
|
1,128
|
1,356
|
1,411
|
1,349
|
1,803
|
1,549
|
1,523
|
1,477
|
1,541
|
1,839
|
2,864
|
3,191
|
3,085
|
3,429
|
3,335
|
3,344
|
3,247
|
3,390
|
3,520
|
3,342
|
3,107
|
3,315
|
3,678
|
3,928
|
3,717
|
|
流動資産合計
|
1,918
|
1,935
|
1,945
|
1,938
|
2,002
|
2,019
|
2,080
|
2,084
|
2,132
|
2,140
|
2,184
|
2,204
|
2,263
|
2,294
|
2,325
|
2,671
|
3,770
|
3,733
|
3,586
|
3,454
|
3,469
|
3,221
|
3,179
|
3,580
|
5,349
|
5,511
|
5,568
|
6,022
|
5,868
|
5,808
|
5,833
|
6,072
|
6,172
|
5,956
|
5,823
|
6,153
|
6,470
|
6,886
|
6,789
|
|
有形固定資産
|
593
|
597
|
604
|
637
|
643
|
699
|
721
|
740
|
737
|
734
|
744
|
795
|
809
|
855
|
895
|
950
|
966
|
983
|
1,481
|
1,479
|
1,512
|
1,544
|
1,553
|
1,589
|
1,978
|
2,102
|
2,104
|
2,134
|
2,127
|
2,157
|
2,197
|
2,264
|
2,367
|
2,466
|
2,571
|
2,789
|
2,968
|
3,861
|
4,003
|
|
固定資産合計
|
1,486
|
1,476
|
1,495
|
1,516
|
1,526
|
1,613
|
1,665
|
1,719
|
1,750
|
1,742
|
1,748
|
1,797
|
1,823
|
1,873
|
1,897
|
1,982
|
2,393
|
2,379
|
4,285
|
4,266
|
4,271
|
4,273
|
4,271
|
4,265
|
6,233
|
6,445
|
6,411
|
6,356
|
6,301
|
6,382
|
6,357
|
6,428
|
6,731
|
6,956
|
7,051
|
7,240
|
7,927
|
10,211
|
10,335
|
|
総資産
|
3,405
|
3,412
|
3,440
|
3,455
|
3,528
|
3,633
|
3,746
|
3,804
|
3,883
|
3,883
|
3,933
|
4,001
|
4,087
|
4,167
|
4,223
|
4,654
|
6,163
|
6,111
|
7,871
|
7,720
|
7,740
|
7,494
|
7,450
|
7,846
|
11,582
|
11,956
|
11,980
|
12,378
|
12,169
|
12,190
|
12,190
|
12,499
|
12,903
|
12,913
|
12,874
|
13,393
|
14,397
|
17,097
|
17,123
|
|
一年内返済予定の長期借入金
|
9
|
9
|
9
|
-
|
-
|
5
|
5
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107
|
108
|
109
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,223
|
1,213
|
1,270
|
1,316
|
1,252
|
1,250
|
1,375
|
1,383
|
1,375
|
1,280
|
1,447
|
1,470
|
1,474
|
1,458
|
1,598
|
1,699
|
1,823
|
1,823
|
2,045
|
2,619
|
2,288
|
2,039
|
2,312
|
2,527
|
3,261
|
3,394
|
3,504
|
3,633
|
3,573
|
3,396
|
3,457
|
3,553
|
3,479
|
3,488
|
3,541
|
3,758
|
3,814
|
4,127
|
4,207
|
|
長期借入金
|
1,451
|
1,212
|
1,170
|
1,111
|
1,236
|
1,299
|
1,257
|
1,241
|
1,308
|
1,358
|
1,199
|
1,123
|
1,159
|
1,188
|
1,042
|
1,202
|
2,212
|
2,188
|
3,186
|
2,249
|
2,551
|
2,508
|
2,149
|
2,241
|
3,670
|
3,847
|
3,721
|
3,909
|
3,664
|
3,680
|
3,532
|
3,460
|
3,711
|
3,502
|
3,215
|
3,199
|
3,926
|
5,691
|
5,423
|
|
固定負債合計
|
1,676
|
1,442
|
1,400
|
1,335
|
1,454
|
1,528
|
1,490
|
1,495
|
1,558
|
1,587
|
1,424
|
1,395
|
1,446
|
1,503
|
1,389
|
1,656
|
3,007
|
2,910
|
4,002
|
3,090
|
3,431
|
3,407
|
3,080
|
3,212
|
5,197
|
5,402
|
5,271
|
5,446
|
5,195
|
5,297
|
5,151
|
5,200
|
5,596
|
5,563
|
5,380
|
5,508
|
6,375
|
8,712
|
8,579
|
|
総負債
|
2,899
|
2,656
|
2,670
|
2,653
|
2,708
|
2,779
|
2,866
|
2,879
|
2,934
|
2,867
|
2,871
|
2,866
|
2,922
|
2,961
|
2,989
|
3,355
|
4,830
|
4,733
|
6,048
|
5,709
|
5,719
|
5,447
|
5,392
|
5,740
|
8,458
|
8,796
|
8,775
|
9,079
|
8,768
|
8,693
|
8,608
|
8,754
|
9,075
|
9,051
|
8,921
|
9,266
|
10,188
|
12,840
|
12,786
|
|
資本金及び資本剰余金
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
-86
|
-68
|
-59
|
-30
|
-18
|
5
|
26
|
66
|
89
|
167
|
200
|
264
|
292
|
335
|
367
|
430
|
466
|
508
|
467
|
316
|
315
|
333
|
325
|
357
|
362
|
370
|
393
|
469
|
565
|
636
|
716
|
867
|
987
|
1,066
|
1,136
|
1,302
|
1,410
|
1,453
|
1,511
|
|
株主資本
|
505
|
756
|
769
|
802
|
820
|
853
|
880
|
925
|
949
|
1,015
|
1,061
|
1,135
|
1,165
|
1,205
|
1,234
|
1,298
|
1,333
|
1,378
|
1,823
|
2,010
|
2,020
|
2,046
|
2,057
|
2,106
|
3,124
|
3,161
|
3,205
|
3,300
|
3,401
|
3,497
|
3,582
|
3,746
|
3,828
|
3,862
|
3,953
|
4,127
|
4,208
|
4,257
|
4,338
|
|
有利子負債合計
|
1,461
|
1,222
|
1,179
|
1,111
|
1,236
|
1,304
|
1,263
|
1,247
|
1,314
|
1,358
|
1,199
|
1,123
|
1,159
|
1,188
|
1,042
|
1,202
|
2,212
|
2,188
|
3,186
|
2,357
|
2,660
|
2,617
|
2,149
|
2,241
|
3,670
|
3,847
|
3,721
|
3,909
|
3,664
|
3,680
|
3,532
|
3,460
|
3,711
|
3,502
|
3,215
|
3,199
|
3,926
|
5,691
|
5,423
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,294
|
1,335
|
1,178
|
1,105
|
1,140
|
1,170
|
1,023
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
289.02
|
161.63
|
153.23
|
138.47
|
150.68
|
152.87
|
143.45
|
134.81
|
138.47
|
133.8
|
112.97
|
98.92
|
99.53
|
98.61
|
84.44
|
92.66
|
165.94
|
158.75
|
174.77
|
117.22
|
131.62
|
127.84
|
104.44
|
106.38
|
117.49
|
121.7
|
116.12
|
118.47
|
107.74
|
105.23
|
98.62
|
92.38
|
96.92
|
90.69
|
81.33
|
77.5
|
93.29
|
133.68
|
125.02
|