|
(単位:百万ドル)
|
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
|
|
現金同等物
|
184
|
265
|
212
|
142
|
132
|
122
|
338
|
362
|
260
|
517
|
508
|
579
|
686
|
779
|
244
|
255
|
255
|
329
|
296
|
383
|
370
|
637
|
604
|
414
|
532
|
693
|
578
|
754
|
|
現金 + 有価証券
|
184
|
265
|
212
|
142
|
132
|
122
|
338
|
362
|
260
|
517
|
508
|
579
|
686
|
779
|
244
|
255
|
255
|
329
|
296
|
383
|
370
|
637
|
604
|
414
|
532
|
693
|
578
|
754
|
|
売掛金
|
-
|
821
|
838
|
835
|
845
|
817
|
820
|
704
|
884
|
863
|
875
|
895
|
932
|
876
|
1,008
|
1,073
|
1,043
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
603
|
628
|
701
|
722
|
729
|
671
|
671
|
614
|
618
|
672
|
681
|
684
|
710
|
740
|
922
|
971
|
957
|
975
|
1,008
|
1,001
|
970
|
941
|
929
|
1,188
|
1,197
|
1,237
|
1,228
|
1,259
|
|
流動資産合計
|
1,668
|
1,809
|
1,862
|
1,846
|
1,840
|
1,785
|
1,993
|
1,843
|
1,923
|
2,225
|
2,220
|
2,356
|
2,507
|
2,541
|
2,339
|
2,481
|
2,450
|
2,502
|
2,495
|
2,622
|
2,615
|
2,743
|
2,677
|
2,884
|
3,037
|
3,172
|
3,061
|
3,392
|
|
有形固定資産
|
276
|
300
|
296
|
304
|
306
|
316
|
304
|
311
|
311
|
318
|
307
|
304
|
290
|
287
|
350
|
363
|
351
|
366
|
379
|
388
|
380
|
390
|
369
|
424
|
423
|
410
|
411
|
426
|
|
固定資産合計
|
3,074
|
3,163
|
3,282
|
3,314
|
3,293
|
3,343
|
3,294
|
3,323
|
3,346
|
3,385
|
3,356
|
3,356
|
3,327
|
3,312
|
3,906
|
3,835
|
3,812
|
3,885
|
3,904
|
3,914
|
3,844
|
3,902
|
3,843
|
5,100
|
5,098
|
5,027
|
5,013
|
5,123
|
|
総資産
|
4,742
|
4,972
|
5,144
|
5,160
|
5,133
|
5,128
|
5,287
|
5,166
|
5,269
|
5,610
|
5,576
|
5,712
|
5,834
|
5,853
|
6,245
|
6,316
|
6,262
|
6,387
|
6,399
|
6,536
|
6,459
|
6,645
|
6,520
|
7,984
|
8,135
|
8,199
|
8,074
|
8,515
|
|
買掛金
|
850
|
964
|
1,013
|
1,009
|
932
|
920
|
906
|
811
|
858
|
936
|
908
|
915
|
905
|
883
|
958
|
987
|
936
|
894
|
894
|
948
|
863
|
905
|
858
|
980
|
1,021
|
1,073
|
971
|
1,102
|
|
一年内返済予定の長期借入金
|
-
|
22
|
22
|
22
|
88
|
22
|
382
|
287
|
181
|
7
|
10
|
10
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
6
|
-
|
-
|
-
|
|
流動負債合計
|
1,400
|
1,489
|
1,559
|
1,559
|
1,551
|
1,494
|
1,755
|
1,662
|
1,645
|
1,538
|
1,446
|
1,511
|
1,532
|
1,494
|
1,546
|
1,579
|
1,542
|
1,546
|
1,469
|
1,524
|
1,467
|
1,525
|
1,385
|
1,594
|
1,672
|
1,790
|
1,578
|
3,382
|
|
長期借入金
|
-
|
1,179
|
1,174
|
1,169
|
1,165
|
1,158
|
1,149
|
1,140
|
1,141
|
1,155
|
1,186
|
1,184
|
1,222
|
1,220
|
1,412
|
1,410
|
1,407
|
1,404
|
1,402
|
1,400
|
1,397
|
1,396
|
1,394
|
1,979
|
1,983
|
1,983
|
1,983
|
1,983
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,343
|
2,320
|
2,312
|
2,326
|
2,335
|
2,347
|
2,371
|
2,366
|
3,096
|
3,109
|
3,100
|
3,149
|
2,519
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,922
|
3,862
|
3,858
|
3,795
|
3,859
|
3,814
|
3,896
|
3,751
|
4,690
|
4,781
|
4,890
|
4,727
|
5,901
|
|
資本金及び資本剰余金
|
-
|
1,720
|
1,727
|
1,743
|
1,751
|
1,761
|
1,768
|
1,775
|
1,782
|
2,070
|
2,088
|
2,098
|
2,111
|
2,121
|
2,135
|
2,147
|
2,162
|
2,176
|
2,191
|
2,204
|
2,219
|
2,226
|
2,243
|
2,276
|
2,294
|
2,315
|
2,333
|
2,349
|
|
利益剰余金
|
-
|
2
|
50
|
39
|
47
|
38
|
17
|
-59
|
16
|
75
|
124
|
182
|
250
|
317
|
404
|
498
|
561
|
600
|
657
|
707
|
728
|
810
|
853
|
881
|
893
|
907
|
904
|
71
|
|
株主資本
|
2,685
|
1,533
|
1,592
|
1,593
|
1,573
|
1,602
|
1,521
|
1,495
|
1,605
|
1,993
|
2,032
|
2,103
|
2,158
|
2,252
|
2,361
|
2,394
|
2,400
|
2,529
|
2,604
|
2,677
|
2,645
|
2,749
|
2,769
|
3,294
|
3,354
|
3,309
|
3,347
|
2,614
|
|
有利子負債合計
|
-
|
1,201
|
1,196
|
1,191
|
1,253
|
1,180
|
1,531
|
1,427
|
1,322
|
1,162
|
1,196
|
1,194
|
1,232
|
1,230
|
1,424
|
1,422
|
1,419
|
1,416
|
1,414
|
1,412
|
1,409
|
1,408
|
1,406
|
1,991
|
1,989
|
1,983
|
1,983
|
1,983
|
|
純有利子負債
|
-
|
936
|
984
|
1,049
|
1,121
|
1,058
|
1,193
|
1,065
|
1,062
|
645
|
688
|
615
|
546
|
451
|
1,180
|
1,167
|
1,164
|
1,087
|
1,118
|
1,029
|
1,039
|
771
|
802
|
1,577
|
1,457
|
1,290
|
1,405
|
1,229
|
|
DEレシオ(%)
|
-
|
78.34
|
75.13
|
74.76
|
79.66
|
73.66
|
100.66
|
95.45
|
82.37
|
58.3
|
58.86
|
56.78
|
57.09
|
54.62
|
60.31
|
59.4
|
59.13
|
55.99
|
54.3
|
52.75
|
53.27
|
51.22
|
50.78
|
60.44
|
59.3
|
59.93
|
59.25
|
75.86
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|