|
(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
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
0
|
0
|
118
|
299
|
325
|
169
|
851
|
425
|
433
|
469
|
495
|
545
|
512
|
575
|
841
|
926
|
334
|
558
|
650
|
711
|
629
|
587
|
1,098
|
715
|
1,136
|
2,000
|
1,234
|
1,398
|
1,200
|
1,153
|
988
|
972
|
858
|
911
|
918
|
808
|
744
|
706
|
1,091
|
1,049
|
1,082
|
1,096
|
769
|
1,021
|
|
有価証券
|
-
|
-
|
178
|
244
|
232
|
25
|
173
|
186
|
13
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
58
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
0
|
0
|
296
|
544
|
558
|
195
|
1,025
|
612
|
446
|
469
|
495
|
545
|
512
|
575
|
841
|
926
|
392
|
558
|
650
|
711
|
629
|
587
|
1,098
|
715
|
1,136
|
2,000
|
1,234
|
1,398
|
1,200
|
1,153
|
988
|
972
|
858
|
911
|
918
|
808
|
744
|
706
|
1,091
|
1,049
|
1,082
|
1,096
|
769
|
1,021
|
|
売掛金
|
-
|
-
|
215
|
353
|
408
|
438
|
296
|
316
|
400
|
491
|
421
|
357
|
373
|
459
|
448
|
345
|
360
|
491
|
420
|
378
|
326
|
405
|
409
|
367
|
325
|
485
|
507
|
457
|
495
|
662
|
632
|
568
|
535
|
645
|
367
|
304
|
307
|
592
|
483
|
412
|
424
|
580
|
427
|
386
|
|
商品及び製品
|
-
|
-
|
170
|
346
|
363
|
393
|
406
|
427
|
455
|
437
|
404
|
430
|
470
|
461
|
422
|
472
|
501
|
474
|
464
|
511
|
517
|
485
|
479
|
517
|
523
|
476
|
479
|
507
|
570
|
597
|
710
|
755
|
847
|
840
|
857
|
796
|
917
|
839
|
726
|
710
|
726
|
694
|
656
|
640
|
|
流動資産合計
|
0
|
0
|
755
|
1,500
|
1,579
|
1,275
|
1,843
|
1,509
|
1,485
|
1,582
|
1,487
|
1,461
|
1,467
|
1,608
|
1,814
|
1,843
|
1,367
|
1,619
|
1,615
|
1,684
|
1,556
|
1,551
|
2,067
|
1,690
|
2,079
|
3,063
|
2,322
|
2,484
|
2,374
|
2,541
|
2,446
|
2,450
|
2,372
|
2,521
|
2,258
|
2,029
|
2,087
|
2,263
|
2,428
|
2,446
|
2,378
|
2,532
|
2,096
|
2,167
|
|
有形固定資産
|
-
|
-
|
228
|
883
|
940
|
972
|
1,012
|
1,046
|
1,160
|
1,240
|
1,335
|
1,391
|
1,440
|
1,443
|
1,417
|
1,374
|
1,368
|
1,401
|
1,397
|
1,366
|
1,309
|
1,296
|
1,278
|
1,259
|
1,235
|
1,224
|
1,232
|
1,266
|
1,270
|
1,276
|
1,266
|
1,253
|
1,234
|
1,222
|
1,191
|
1,149
|
1,087
|
1,061
|
1,039
|
870
|
866
|
846
|
820
|
801
|
|
投資有価証券
|
-
|
-
|
2
|
4
|
4
|
28
|
29
|
26
|
26
|
34
|
34
|
35
|
36
|
66
|
62
|
63
|
79
|
90
|
90
|
97
|
97
|
97
|
40
|
22
|
36
|
37
|
31
|
35
|
45
|
36
|
38
|
31
|
28
|
29
|
24
|
20
|
27
|
25
|
24
|
23
|
25
|
24
|
25
|
23
|
|
固定資産合計
|
0
|
0
|
410
|
5,392
|
5,330
|
5,256
|
5,167
|
5,088
|
5,203
|
5,169
|
5,137
|
5,061
|
4,975
|
4,870
|
4,712
|
4,538
|
4,415
|
4,327
|
4,191
|
4,123
|
4,370
|
4,297
|
4,452
|
4,870
|
4,803
|
4,762
|
4,719
|
4,738
|
4,898
|
5,035
|
5,181
|
5,059
|
4,958
|
4,853
|
4,819
|
4,662
|
4,599
|
4,456
|
4,271
|
4,109
|
4,069
|
3,971
|
3,866
|
3,766
|
|
総資産
|
0
|
0
|
1,165
|
6,892
|
6,910
|
6,532
|
7,011
|
6,597
|
6,688
|
6,752
|
6,625
|
6,522
|
6,443
|
6,478
|
6,527
|
6,382
|
5,782
|
5,947
|
5,806
|
5,808
|
5,926
|
5,849
|
6,520
|
6,561
|
6,883
|
7,824
|
7,041
|
7,221
|
7,272
|
7,576
|
7,627
|
7,509
|
7,331
|
7,375
|
7,076
|
6,692
|
6,687
|
6,719
|
6,699
|
6,555
|
6,447
|
6,503
|
5,963
|
5,933
|
|
買掛金
|
-
|
-
|
130
|
182
|
206
|
204
|
188
|
205
|
263
|
323
|
287
|
216
|
215
|
212
|
192
|
213
|
219
|
229
|
229
|
233
|
224
|
213
|
239
|
246
|
225
|
242
|
301
|
313
|
352
|
521
|
357
|
327
|
327
|
322
|
225
|
210
|
294
|
275
|
282
|
252
|
304
|
321
|
283
|
260
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
4
|
5
|
6
|
6
|
905
|
5
|
5
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
479
|
438
|
411
|
412
|
-
|
-
|
|
流動負債合計
|
0
|
0
|
219
|
325
|
335
|
355
|
300
|
373
|
420
|
557
|
548
|
418
|
361
|
423
|
384
|
441
|
403
|
462
|
413
|
435
|
452
|
449
|
491
|
539
|
509
|
1,477
|
613
|
681
|
703
|
902
|
673
|
675
|
718
|
764
|
613
|
555
|
638
|
671
|
1,280
|
1,230
|
1,216
|
1,333
|
807
|
783
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
75
|
987
|
988
|
988
|
988
|
988
|
989
|
989
|
989
|
1,088
|
983
|
558
|
735
|
714
|
919
|
1,018
|
1,016
|
1,568
|
1,567
|
1,869
|
1,764
|
1,743
|
1,742
|
1,741
|
1,740
|
2,046
|
2,047
|
2,047
|
2,047
|
2,047
|
2,048
|
2,048
|
2,048
|
1,550
|
1,549
|
1,549
|
1,549
|
1,549
|
1,549
|
|
固定負債合計
|
0
|
0
|
50
|
393
|
396
|
464
|
1,216
|
1,223
|
1,234
|
1,217
|
1,213
|
1,206
|
1,168
|
1,150
|
1,321
|
1,164
|
700
|
852
|
815
|
1,012
|
1,136
|
1,133
|
1,688
|
1,729
|
2,022
|
1,940
|
1,923
|
1,910
|
1,919
|
1,946
|
2,286
|
2,281
|
2,311
|
2,288
|
2,298
|
2,233
|
2,235
|
2,229
|
1,780
|
1,768
|
1,744
|
1,759
|
1,774
|
1,757
|
|
総負債
|
0
|
0
|
270
|
719
|
731
|
819
|
1,517
|
1,597
|
1,654
|
1,775
|
1,761
|
1,625
|
1,530
|
1,573
|
1,705
|
1,605
|
1,104
|
1,314
|
1,228
|
1,448
|
1,589
|
1,583
|
2,180
|
2,268
|
2,531
|
3,417
|
2,538
|
2,592
|
2,623
|
2,849
|
2,959
|
2,956
|
3,030
|
3,053
|
2,912
|
2,789
|
2,874
|
2,901
|
3,061
|
2,998
|
2,961
|
3,093
|
2,583
|
2,541
|
|
資本金及び資本剰余金
|
0
|
0
|
1,311
|
6,584
|
6,588
|
6,118
|
5,911
|
5,443
|
5,483
|
5,414
|
5,379
|
10,715
|
5,365
|
5,322
|
5,270
|
10,474
|
5,167
|
5,089
|
4,966
|
9,375
|
4,626
|
4,472
|
4,383
|
4,290
|
4,294
|
4,268
|
4,263
|
4,245
|
4,211
|
4,158
|
4,119
|
4,036
|
3,962
|
3,916
|
3,860
|
3,821
|
3,816
|
3,796
|
3,731
|
3,651
|
3,581
|
3,516
|
3,456
|
3,431
|
|
利益剰余金
|
0
|
0
|
-418
|
-411
|
-409
|
-405
|
-416
|
-440
|
-446
|
-434
|
-513
|
-457
|
-450
|
-414
|
-447
|
-459
|
-485
|
-453
|
-383
|
-322
|
-282
|
-199
|
-38
|
-
|
49
|
112
|
193
|
355
|
404
|
546
|
533
|
512
|
356
|
447
|
315
|
84
|
-
|
34
|
-93
|
-90
|
-90
|
-107
|
-66
|
-34
|
|
株主資本
|
0
|
0
|
895
|
6,173
|
6,178
|
5,712
|
5,494
|
5,000
|
5,034
|
4,976
|
4,863
|
4,897
|
4,913
|
4,905
|
4,821
|
4,776
|
4,678
|
4,632
|
4,577
|
4,360
|
4,337
|
4,265
|
4,339
|
4,293
|
4,351
|
4,407
|
4,504
|
4,629
|
4,648
|
4,728
|
4,667
|
4,553
|
4,301
|
4,322
|
4,165
|
3,903
|
3,812
|
3,817
|
3,638
|
3,556
|
3,486
|
3,410
|
3,380
|
3,392
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
75
|
987
|
988
|
988
|
988
|
988
|
989
|
989
|
989
|
1,088
|
983
|
558
|
735
|
714
|
919
|
1,020
|
1,020
|
1,573
|
1,574
|
1,876
|
2,669
|
1,748
|
1,747
|
1,746
|
1,746
|
2,046
|
2,047
|
2,047
|
2,047
|
2,048
|
2,048
|
2,048
|
2,048
|
2,030
|
1,988
|
1,961
|
1,961
|
1,549
|
1,549
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-121
|
-38
|
375
|
541
|
519
|
493
|
443
|
476
|
414
|
247
|
56
|
165
|
176
|
64
|
207
|
390
|
433
|
475
|
858
|
739
|
668
|
513
|
349
|
546
|
592
|
1,058
|
1,074
|
1,188
|
1,135
|
1,129
|
1,239
|
1,303
|
1,341
|
938
|
938
|
878
|
864
|
779
|
528
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
1.31
|
17.98
|
19.76
|
19.64
|
19.87
|
20.33
|
20.2
|
20.14
|
20.18
|
22.58
|
20.59
|
11.93
|
15.87
|
15.61
|
21.09
|
23.52
|
23.92
|
36.27
|
36.67
|
43.12
|
60.57
|
38.83
|
37.75
|
37.58
|
36.93
|
43.86
|
44.96
|
47.6
|
47.37
|
49.18
|
52.49
|
53.73
|
53.67
|
55.81
|
55.9
|
56.25
|
57.52
|
45.83
|
45.67
|
|
運転資本
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|