|
(単位:百万ドル)
|
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
|
15
|
13
|
14
|
17
|
12
|
13
|
14
|
11
|
13
|
6
|
19
|
3
|
67
|
21
|
17
|
11
|
9
|
7
|
9
|
13
|
13
|
5
|
14
|
20
|
23
|
9
|
11
|
21
|
87
|
38
|
50
|
24
|
31
|
|
現金 + 有価証券
|
15
|
13
|
14
|
17
|
12
|
13
|
14
|
11
|
13
|
6
|
19
|
3
|
67
|
21
|
17
|
11
|
9
|
7
|
9
|
13
|
13
|
5
|
14
|
20
|
23
|
9
|
11
|
21
|
87
|
38
|
50
|
24
|
31
|
|
売掛金
|
187
|
223
|
243
|
243
|
224
|
251
|
232
|
266
|
225
|
281
|
236
|
253
|
230
|
217
|
239
|
229
|
207
|
231
|
198
|
213
|
249
|
222
|
224
|
215
|
218
|
239
|
210
|
226
|
223
|
210
|
201
|
152
|
185
|
|
商品及び製品
|
341
|
417
|
457
|
452
|
486
|
483
|
531
|
514
|
529
|
536
|
557
|
513
|
532
|
594
|
572
|
537
|
533
|
532
|
519
|
481
|
527
|
562
|
599
|
629
|
671
|
654
|
644
|
657
|
650
|
630
|
632
|
602
|
601
|
|
流動資産合計
|
560
|
673
|
730
|
726
|
737
|
763
|
803
|
843
|
813
|
864
|
865
|
809
|
853
|
923
|
886
|
812
|
777
|
810
|
774
|
761
|
816
|
824
|
876
|
888
|
941
|
924
|
907
|
933
|
988
|
905
|
914
|
806
|
840
|
|
有形固定資産
|
161
|
198
|
207
|
217
|
227
|
238
|
241
|
214
|
214
|
206
|
203
|
201
|
198
|
192
|
182
|
168
|
155
|
154
|
154
|
157
|
154
|
144
|
146
|
148
|
147
|
147
|
152
|
159
|
153
|
150
|
147
|
130
|
129
|
|
固定資産合計
|
381
|
502
|
515
|
527
|
586
|
595
|
599
|
565
|
561
|
548
|
540
|
538
|
552
|
539
|
522
|
500
|
481
|
482
|
478
|
477
|
475
|
461
|
455
|
456
|
460
|
468
|
472
|
477
|
432
|
425
|
420
|
406
|
401
|
|
総資産
|
942
|
1,175
|
1,246
|
1,254
|
1,324
|
1,358
|
1,403
|
1,408
|
1,374
|
1,413
|
1,406
|
1,347
|
1,406
|
1,462
|
1,409
|
1,312
|
1,259
|
1,292
|
1,252
|
1,238
|
1,292
|
1,285
|
1,332
|
1,344
|
1,401
|
1,392
|
1,379
|
1,410
|
1,421
|
1,330
|
1,334
|
1,213
|
1,242
|
|
買掛金
|
111
|
140
|
170
|
217
|
144
|
188
|
167
|
218
|
163
|
196
|
211
|
200
|
187
|
193
|
175
|
169
|
128
|
137
|
129
|
116
|
137
|
144
|
159
|
163
|
187
|
185
|
192
|
208
|
165
|
190
|
196
|
188
|
169
|
|
一年内返済予定の長期借入金
|
-
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
294
|
326
|
358
|
410
|
336
|
373
|
355
|
417
|
351
|
400
|
434
|
436
|
407
|
475
|
468
|
447
|
403
|
439
|
434
|
437
|
485
|
517
|
574
|
527
|
522
|
535
|
548
|
557
|
733
|
518
|
493
|
469
|
434
|
|
長期借入金
|
-
|
280
|
299
|
229
|
371
|
368
|
440
|
420
|
470
|
460
|
416
|
376
|
458
|
440
|
388
|
340
|
330
|
306
|
250
|
215
|
256
|
243
|
250
|
230
|
250
|
230
|
179
|
150
|
-
|
220
|
215
|
85
|
140
|
|
固定負債合計
|
370
|
313
|
339
|
271
|
406
|
403
|
484
|
458
|
507
|
496
|
454
|
405
|
502
|
502
|
458
|
392
|
380
|
355
|
297
|
282
|
318
|
305
|
309
|
360
|
438
|
403
|
362
|
355
|
191
|
432
|
446
|
308
|
378
|
|
総負債
|
664
|
640
|
698
|
681
|
742
|
777
|
839
|
875
|
858
|
897
|
888
|
841
|
910
|
978
|
927
|
840
|
783
|
794
|
731
|
719
|
804
|
822
|
884
|
888
|
960
|
939
|
910
|
912
|
925
|
950
|
940
|
777
|
813
|
|
資本金及び資本剰余金
|
272
|
526
|
526
|
532
|
535
|
531
|
498
|
492
|
493
|
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
|
5
|
8
|
20
|
40
|
46
|
50
|
65
|
40
|
22
|
25
|
27
|
15
|
3
|
-8
|
-12
|
-22
|
-22
|
-1
|
19
|
16
|
12
|
7
|
13
|
19
|
2
|
14
|
26
|
52
|
53
|
65
|
80
|
118
|
132
|
|
株主資本
|
277
|
535
|
547
|
572
|
581
|
581
|
563
|
532
|
516
|
516
|
517
|
505
|
495
|
484
|
482
|
472
|
475
|
498
|
521
|
518
|
488
|
463
|
448
|
456
|
440
|
453
|
468
|
498
|
496
|
379
|
394
|
435
|
428
|
|
有利子負債合計
|
-
|
281
|
300
|
229
|
372
|
369
|
441
|
421
|
471
|
461
|
418
|
380
|
461
|
442
|
390
|
342
|
332
|
306
|
250
|
215
|
256
|
243
|
250
|
230
|
250
|
230
|
179
|
150
|
-
|
220
|
215
|
85
|
140
|
|
純有利子負債
|
-
|
267
|
285
|
212
|
359
|
356
|
427
|
410
|
458
|
455
|
398
|
376
|
394
|
421
|
373
|
330
|
323
|
298
|
240
|
201
|
242
|
237
|
235
|
209
|
227
|
221
|
168
|
128
|
-
|
181
|
164
|
60
|
108
|
|
DEレシオ(%)
|
-
|
52.58
|
54.79
|
40.16
|
64.01
|
63.59
|
78.4
|
79.24
|
91.4
|
89.44
|
80.89
|
75.26
|
93.1
|
91.26
|
80.98
|
72.45
|
69.87
|
61.35
|
47.94
|
41.44
|
52.45
|
52.43
|
55.8
|
50.41
|
56.73
|
50.74
|
38.2
|
30.12
|
-
|
57.94
|
54.49
|
19.54
|
32.65
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|