|
(単位:百万ドル)
|
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
|
0
|
57
|
58
|
33
|
35
|
43
|
43
|
51
|
40
|
44
|
110
|
94
|
110
|
135
|
108
|
114
|
103
|
106
|
95
|
38
|
55
|
67
|
46
|
34
|
24
|
26
|
30
|
67
|
40
|
90
|
73
|
|
有価証券
|
-
|
17
|
23
|
21
|
7
|
7
|
1
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
0
|
74
|
82
|
55
|
43
|
50
|
45
|
51
|
40
|
44
|
110
|
94
|
110
|
135
|
108
|
114
|
103
|
106
|
95
|
38
|
55
|
67
|
46
|
34
|
24
|
26
|
30
|
67
|
40
|
90
|
73
|
|
売掛金
|
-
|
165
|
125
|
136
|
150
|
187
|
134
|
155
|
162
|
192
|
205
|
204
|
207
|
237
|
209
|
219
|
235
|
282
|
220
|
258
|
237
|
267
|
255
|
253
|
242
|
268
|
212
|
210
|
249
|
254
|
225
|
|
商品及び製品
|
-
|
21
|
21
|
19
|
21
|
22
|
18
|
16
|
14
|
14
|
67
|
58
|
50
|
45
|
44
|
46
|
44
|
54
|
61
|
64
|
70
|
75
|
75
|
74
|
70
|
77
|
80
|
79
|
77
|
79
|
79
|
|
流動資産合計
|
0
|
282
|
251
|
232
|
235
|
278
|
220
|
250
|
247
|
279
|
428
|
408
|
402
|
447
|
396
|
412
|
418
|
480
|
422
|
415
|
422
|
477
|
429
|
420
|
390
|
418
|
369
|
404
|
416
|
463
|
425
|
|
有形固定資産
|
-
|
24
|
24
|
23
|
25
|
27
|
27
|
28
|
27
|
28
|
46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
-
|
9
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
0
|
628
|
609
|
594
|
688
|
678
|
725
|
726
|
709
|
535
|
1,043
|
1,019
|
1,003
|
1,099
|
1,055
|
1,046
|
967
|
866
|
841
|
815
|
802
|
777
|
762
|
746
|
731
|
725
|
709
|
701
|
698
|
698
|
712
|
|
総資産
|
0
|
910
|
861
|
827
|
924
|
957
|
946
|
976
|
957
|
814
|
1,472
|
1,428
|
1,406
|
1,547
|
1,452
|
1,458
|
1,386
|
1,347
|
1,264
|
1,230
|
1,224
|
1,255
|
1,191
|
1,167
|
1,121
|
1,144
|
1,078
|
1,105
|
1,114
|
1,162
|
1,137
|
|
買掛金
|
-
|
45
|
37
|
34
|
43
|
45
|
37
|
33
|
25
|
31
|
89
|
73
|
60
|
63
|
58
|
57
|
63
|
97
|
97
|
102
|
73
|
95
|
84
|
93
|
73
|
85
|
66
|
64
|
78
|
87
|
80
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
2
|
13
|
14
|
13
|
15
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
25
|
30
|
35
|
228
|
3
|
4
|
6
|
7
|
|
流動負債合計
|
0
|
242
|
223
|
203
|
258
|
289
|
269
|
230
|
205
|
206
|
370
|
342
|
319
|
327
|
296
|
287
|
284
|
344
|
338
|
345
|
298
|
330
|
342
|
345
|
325
|
341
|
504
|
272
|
293
|
328
|
305
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47
|
46
|
45
|
381
|
377
|
373
|
369
|
363
|
359
|
354
|
350
|
330
|
315
|
310
|
306
|
225
|
216
|
206
|
197
|
-
|
333
|
332
|
330
|
329
|
|
固定負債合計
|
0
|
52
|
53
|
57
|
75
|
77
|
97
|
119
|
120
|
124
|
548
|
540
|
530
|
532
|
513
|
502
|
488
|
476
|
451
|
434
|
437
|
406
|
375
|
367
|
352
|
350
|
149
|
427
|
426
|
429
|
450
|
|
総負債
|
0
|
295
|
276
|
260
|
333
|
366
|
366
|
350
|
326
|
331
|
918
|
883
|
850
|
860
|
810
|
789
|
773
|
820
|
789
|
779
|
735
|
737
|
718
|
712
|
677
|
691
|
653
|
700
|
719
|
757
|
755
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
0
|
-1,073
|
-1,106
|
-1,125
|
-1,135
|
-1,137
|
-1,168
|
-1,119
|
-1,117
|
-1,268
|
-1,301
|
-1,309
|
-1,303
|
-1,179
|
-1,224
|
-1,200
|
-1,260
|
-1,356
|
-1,426
|
-1,456
|
-1,475
|
-1,454
|
-1,493
|
-1,514
|
-1,528
|
-1,520
|
-1,551
|
-1,568
|
-1,581
|
-1,575
|
-1,601
|
|
株主資本
|
0
|
615
|
585
|
567
|
590
|
590
|
579
|
626
|
631
|
483
|
553
|
544
|
555
|
686
|
642
|
669
|
613
|
527
|
474
|
451
|
489
|
518
|
472
|
454
|
443
|
452
|
424
|
405
|
395
|
404
|
381
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
49
|
48
|
395
|
392
|
386
|
384
|
383
|
379
|
374
|
370
|
350
|
335
|
330
|
326
|
245
|
241
|
236
|
232
|
228
|
337
|
337
|
336
|
336
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2
|
8
|
3
|
285
|
298
|
276
|
248
|
275
|
264
|
271
|
263
|
254
|
297
|
274
|
259
|
199
|
206
|
212
|
205
|
197
|
270
|
297
|
246
|
262
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.93
|
7.78
|
10.04
|
71.38
|
71.98
|
69.66
|
55.99
|
59.74
|
56.69
|
61.09
|
70.24
|
73.86
|
74.29
|
67.63
|
62.95
|
51.98
|
53.14
|
53.39
|
51.37
|
53.73
|
83.32
|
85.26
|
83.25
|
88.16
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|