|
(単位:百万ドル)
|
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
|
1Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
210
|
294
|
166
|
230
|
758
|
874
|
367
|
314
|
331
|
341
|
329
|
304
|
305
|
323
|
338
|
451
|
420
|
355
|
538
|
590
|
306
|
441
|
442
|
468
|
1,362
|
1,530
|
531
|
515
|
625
|
707
|
573
|
559
|
747
|
597
|
745
|
790
|
708
|
721
|
|
現金 + 有価証券
|
210
|
294
|
166
|
230
|
758
|
874
|
367
|
314
|
331
|
341
|
329
|
304
|
305
|
323
|
338
|
451
|
420
|
355
|
538
|
590
|
306
|
441
|
442
|
468
|
1,362
|
1,530
|
531
|
515
|
625
|
707
|
573
|
559
|
747
|
597
|
745
|
790
|
708
|
721
|
|
売掛金
|
59
|
131
|
131
|
192
|
52
|
112
|
135
|
212
|
92
|
182
|
188
|
247
|
129
|
220
|
338
|
249
|
137
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
908
|
731
|
944
|
911
|
736
|
709
|
770
|
|
商品及び製品
|
58
|
29
|
74
|
42
|
28
|
20
|
28
|
46
|
38
|
34
|
63
|
84
|
113
|
75
|
78
|
53
|
64
|
61
|
63
|
62
|
86
|
72
|
85
|
64
|
102
|
78
|
124
|
101
|
103
|
207
|
179
|
173
|
166
|
172
|
145
|
163
|
121
|
132
|
|
流動資産合計
|
430
|
597
|
592
|
571
|
377
|
546
|
574
|
621
|
508
|
606
|
623
|
685
|
603
|
693
|
827
|
809
|
679
|
709
|
962
|
1,012
|
556
|
843
|
833
|
825
|
762
|
1,027
|
996
|
953
|
963
|
1,829
|
1,832
|
1,834
|
1,814
|
1,884
|
1,965
|
1,858
|
1,714
|
1,782
|
|
有形固定資産
|
528
|
535
|
529
|
528
|
515
|
515
|
524
|
530
|
526
|
522
|
512
|
504
|
486
|
469
|
473
|
476
|
484
|
477
|
475
|
481
|
492
|
483
|
482
|
466
|
449
|
445
|
442
|
444
|
459
|
1,144
|
1,137
|
1,150
|
1,200
|
1,214
|
1,230
|
1,259
|
1,275
|
1,318
|
|
固定資産合計
|
690
|
738
|
733
|
715
|
1,221
|
1,228
|
1,493
|
1,508
|
1,508
|
1,509
|
1,493
|
1,483
|
1,448
|
1,526
|
1,547
|
1,548
|
1,549
|
1,518
|
1,516
|
1,525
|
1,794
|
1,783
|
1,773
|
1,750
|
2,831
|
2,840
|
1,897
|
1,868
|
1,900
|
10,038
|
10,079
|
10,178
|
10,223
|
10,160
|
10,113
|
10,073
|
10,092
|
10,105
|
|
総資産
|
1,120
|
1,335
|
1,325
|
1,287
|
1,599
|
1,774
|
2,068
|
2,129
|
2,017
|
2,115
|
2,117
|
2,169
|
2,052
|
2,220
|
2,375
|
2,358
|
2,229
|
2,228
|
2,479
|
2,538
|
2,352
|
2,627
|
2,607
|
2,576
|
3,593
|
3,867
|
2,894
|
2,823
|
2,864
|
11,868
|
11,911
|
12,013
|
12,037
|
12,045
|
12,079
|
11,932
|
11,807
|
11,887
|
|
一年内返済予定の長期借入金
|
43
|
46
|
-
|
-
|
-
|
-
|
16
|
16
|
16
|
9
|
9
|
11
|
13
|
15
|
18
|
18
|
18
|
16
|
17
|
9
|
10
|
10
|
10
|
1
|
3
|
3
|
4
|
4
|
4
|
95
|
18
|
41
|
14
|
4
|
4
|
4
|
4
|
4
|
|
流動負債合計
|
289
|
509
|
416
|
440
|
252
|
419
|
463
|
519
|
388
|
491
|
495
|
534
|
440
|
531
|
665
|
659
|
501
|
584
|
768
|
753
|
514
|
784
|
716
|
682
|
588
|
848
|
792
|
752
|
795
|
1,404
|
1,383
|
1,403
|
1,342
|
1,464
|
1,518
|
1,449
|
1,331
|
1,363
|
|
長期借入金
|
54
|
56
|
102
|
101
|
595
|
596
|
797
|
800
|
795
|
771
|
741
|
740
|
698
|
687
|
686
|
671
|
627
|
613
|
614
|
622
|
626
|
626
|
625
|
632
|
1,733
|
1,578
|
639
|
633
|
577
|
3,125
|
3,105
|
3,081
|
3,062
|
2,922
|
2,823
|
2,725
|
2,622
|
2,623
|
|
固定負債合計
|
98
|
103
|
148
|
149
|
650
|
653
|
880
|
883
|
875
|
850
|
817
|
813
|
775
|
854
|
872
|
854
|
821
|
798
|
806
|
819
|
824
|
831
|
828
|
831
|
1,933
|
1,793
|
857
|
831
|
778
|
5,109
|
5,115
|
5,205
|
5,185
|
5,022
|
4,913
|
4,781
|
4,759
|
4,748
|
|
総負債
|
387
|
612
|
564
|
589
|
903
|
1,073
|
1,343
|
1,402
|
1,263
|
1,341
|
1,313
|
1,347
|
1,215
|
1,385
|
1,538
|
1,514
|
1,322
|
1,382
|
1,574
|
1,573
|
1,339
|
1,616
|
1,545
|
1,513
|
2,522
|
2,642
|
1,649
|
1,583
|
1,573
|
6,513
|
6,499
|
6,608
|
6,528
|
6,486
|
6,431
|
6,230
|
6,091
|
6,111
|
|
資本金及び資本剰余金
|
131
|
98
|
117
|
120
|
125
|
129
|
132
|
135
|
138
|
144
|
166
|
179
|
181
|
189
|
150
|
159
|
194
|
153
|
169
|
195
|
200
|
210
|
215
|
219
|
227
|
231
|
235
|
239
|
246
|
3,985
|
3,995
|
4,011
|
4,054
|
4,095
|
4,133
|
4,141
|
4,259
|
4,257
|
|
利益剰余金
|
601
|
594
|
615
|
591
|
601
|
593
|
592
|
584
|
602
|
601
|
628
|
632
|
648
|
646
|
680
|
684
|
714
|
714
|
746
|
767
|
791
|
795
|
832
|
836
|
839
|
989
|
1,015
|
1,028
|
1,043
|
858
|
887
|
892
|
918
|
967
|
1,020
|
1,034
|
1,090
|
1,141
|
|
株主資本
|
707
|
681
|
713
|
694
|
691
|
696
|
716
|
719
|
744
|
757
|
791
|
820
|
835
|
833
|
835
|
843
|
906
|
844
|
904
|
964
|
1,012
|
1,010
|
1,061
|
1,062
|
1,071
|
1,225
|
1,244
|
1,239
|
1,290
|
4,864
|
4,922
|
4,914
|
5,019
|
5,069
|
5,158
|
5,212
|
5,226
|
5,286
|
|
有利子負債合計
|
97
|
102
|
102
|
101
|
595
|
596
|
814
|
817
|
812
|
780
|
750
|
751
|
711
|
703
|
704
|
689
|
645
|
630
|
631
|
632
|
636
|
636
|
636
|
633
|
1,737
|
1,581
|
644
|
637
|
581
|
3,220
|
3,123
|
3,122
|
3,076
|
2,926
|
2,827
|
2,729
|
2,626
|
2,627
|
|
純有利子負債
|
-113
|
-192
|
-64
|
-130
|
-163
|
-279
|
446
|
503
|
481
|
438
|
421
|
447
|
405
|
380
|
365
|
237
|
225
|
274
|
93
|
42
|
329
|
195
|
193
|
165
|
374
|
51
|
112
|
122
|
-45
|
2,513
|
2,550
|
2,563
|
2,328
|
2,329
|
2,081
|
1,939
|
1,917
|
1,904
|
|
DEレシオ(%)
|
13.84
|
15.01
|
14.39
|
14.63
|
86.11
|
85.67
|
113.64
|
113.64
|
109.15
|
103.02
|
94.8
|
91.61
|
85.11
|
84.42
|
84.34
|
81.74
|
71.17
|
74.62
|
69.88
|
65.56
|
62.89
|
63.0
|
59.97
|
59.65
|
162.22
|
129.1
|
51.79
|
51.43
|
45.07
|
66.21
|
63.46
|
63.54
|
61.28
|
57.73
|
54.81
|
52.37
|
50.25
|
49.69
|