|
(単位:百万ドル)
|
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
|
|
現金同等物
|
132
|
120
|
104
|
88
|
161
|
143
|
261
|
242
|
237
|
211
|
187
|
406
|
380
|
344
|
316
|
282
|
247
|
263
|
680
|
581
|
559
|
528
|
503
|
443
|
231
|
157
|
516
|
232
|
244
|
246
|
291
|
253
|
160
|
218
|
|
現金 + 有価証券
|
132
|
120
|
104
|
88
|
161
|
143
|
261
|
242
|
237
|
211
|
187
|
406
|
380
|
344
|
316
|
282
|
247
|
263
|
680
|
581
|
559
|
528
|
503
|
443
|
231
|
157
|
516
|
232
|
244
|
246
|
291
|
253
|
160
|
218
|
|
売掛金
|
3
|
1
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
5
|
2
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
4
|
6
|
7
|
10
|
15
|
12
|
7
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
143
|
123
|
111
|
92
|
162
|
145
|
262
|
242
|
236
|
213
|
188
|
407
|
384
|
349
|
319
|
287
|
258
|
282
|
694
|
593
|
628
|
578
|
523
|
464
|
476
|
442
|
756
|
693
|
651
|
596
|
591
|
464
|
390
|
435
|
|
有形固定資産
|
35
|
35
|
35
|
34
|
34
|
33
|
32
|
30
|
29
|
27
|
28
|
28
|
28
|
27
|
29
|
29
|
32
|
33
|
38
|
41
|
43
|
44
|
45
|
47
|
50
|
50
|
48
|
45
|
46
|
44
|
26
|
25
|
20
|
18
|
|
固定資産合計
|
46
|
45
|
46
|
46
|
46
|
46
|
45
|
38
|
37
|
55
|
64
|
63
|
64
|
64
|
65
|
63
|
81
|
81
|
90
|
180
|
180
|
178
|
177
|
173
|
228
|
188
|
185
|
177
|
179
|
174
|
138
|
181
|
166
|
169
|
|
総資産
|
190
|
169
|
157
|
138
|
209
|
192
|
308
|
281
|
273
|
268
|
253
|
471
|
448
|
414
|
385
|
350
|
340
|
363
|
784
|
774
|
809
|
757
|
701
|
638
|
704
|
631
|
942
|
871
|
831
|
770
|
730
|
645
|
556
|
605
|
|
買掛金
|
5
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
5
|
4
|
4
|
2
|
3
|
5
|
16
|
5
|
2
|
9
|
10
|
7
|
10
|
8
|
9
|
5
|
6
|
5
|
4
|
5
|
7
|
5
|
|
一年内返済予定の長期借入金
|
0
|
2
|
4
|
6
|
1
|
4
|
8
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
22
|
20
|
23
|
25
|
19
|
26
|
31
|
32
|
19
|
22
|
23
|
28
|
31
|
27
|
29
|
33
|
27
|
32
|
46
|
41
|
36
|
44
|
48
|
63
|
75
|
66
|
68
|
68
|
73
|
63
|
80
|
71
|
40
|
36
|
|
長期借入金
|
19
|
17
|
16
|
14
|
19
|
16
|
12
|
9
|
35
|
35
|
35
|
35
|
36
|
36
|
35
|
35
|
35
|
70
|
70
|
71
|
100
|
101
|
101
|
102
|
102
|
103
|
101
|
101
|
101
|
102
|
102
|
51
|
51
|
51
|
|
固定負債合計
|
103
|
103
|
107
|
94
|
101
|
65
|
58
|
49
|
74
|
89
|
97
|
92
|
93
|
91
|
89
|
89
|
69
|
103
|
104
|
141
|
176
|
166
|
166
|
153
|
153
|
151
|
521
|
534
|
550
|
559
|
553
|
518
|
523
|
535
|
|
総負債
|
126
|
123
|
130
|
119
|
120
|
91
|
90
|
81
|
94
|
111
|
121
|
121
|
125
|
119
|
119
|
122
|
96
|
135
|
150
|
183
|
213
|
211
|
214
|
217
|
228
|
218
|
589
|
602
|
624
|
623
|
633
|
589
|
563
|
571
|
|
資本金及び資本剰余金
|
466
|
468
|
470
|
473
|
568
|
572
|
714
|
718
|
722
|
730
|
735
|
983
|
989
|
994
|
1,003
|
1,009
|
1,018
|
1,052
|
1,065
|
1,071
|
1,079
|
1,087
|
1,094
|
1,102
|
1,116
|
1,124
|
1,133
|
1,144
|
1,151
|
1,158
|
1,165
|
1,169
|
1,176
|
1,261
|
|
利益剰余金
|
-397
|
-417
|
-438
|
-448
|
-476
|
-471
|
-492
|
-514
|
-536
|
-564
|
-595
|
-619
|
-660
|
-688
|
-731
|
-785
|
-785
|
-827
|
-427
|
-464
|
-456
|
-502
|
-541
|
-589
|
-582
|
-660
|
-728
|
-818
|
-891
|
-957
|
-1,013
|
-1,057
|
-1,130
|
-1,174
|
|
株主資本
|
63
|
45
|
27
|
19
|
89
|
100
|
218
|
199
|
179
|
157
|
132
|
350
|
323
|
295
|
265
|
227
|
243
|
228
|
633
|
590
|
595
|
546
|
486
|
421
|
476
|
412
|
353
|
268
|
207
|
146
|
97
|
55
|
-7
|
33
|
|
有利子負債合計
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
35
|
35
|
35
|
35
|
36
|
36
|
35
|
35
|
35
|
70
|
70
|
71
|
100
|
101
|
101
|
102
|
102
|
103
|
101
|
101
|
101
|
102
|
102
|
51
|
51
|
51
|
|
純有利子負債
|
-113
|
-100
|
-84
|
-69
|
-142
|
-123
|
-241
|
-222
|
-202
|
-177
|
-152
|
-371
|
-345
|
-309
|
-282
|
-247
|
-213
|
-194
|
-610
|
-510
|
-459
|
-427
|
-402
|
-342
|
-129
|
-54
|
-416
|
-132
|
-143
|
-145
|
-189
|
-202
|
-110
|
-168
|
|
DEレシオ(%)
|
31.8
|
44.53
|
75.03
|
104.99
|
23.27
|
20.76
|
9.55
|
10.36
|
19.75
|
22.68
|
27.1
|
10.26
|
11.16
|
12.27
|
13.32
|
15.57
|
14.6
|
30.81
|
11.17
|
12.1
|
16.95
|
18.58
|
20.94
|
24.31
|
21.59
|
25.01
|
28.62
|
37.74
|
49.0
|
69.59
|
105.56
|
91.57
|
-760.13
|
153.16
|