|
(単位:百万ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
-
|
75
|
99
|
91
|
61
|
59
|
80
|
49
|
53
|
78
|
148
|
51
|
33
|
134
|
57
|
43
|
31
|
26
|
35
|
43
|
30
|
54
|
49
|
69
|
50
|
58
|
76
|
133
|
103
|
116
|
|
現金 + 有価証券
|
-
|
75
|
99
|
91
|
61
|
59
|
80
|
49
|
53
|
78
|
148
|
51
|
33
|
134
|
57
|
43
|
31
|
26
|
35
|
43
|
30
|
54
|
49
|
69
|
50
|
58
|
76
|
133
|
103
|
116
|
|
商品及び製品
|
19
|
25
|
24
|
28
|
33
|
37
|
34
|
36
|
42
|
39
|
38
|
41
|
46
|
50
|
53
|
57
|
69
|
77
|
74
|
79
|
86
|
88
|
84
|
96
|
102
|
104
|
106
|
145
|
146
|
148
|
|
流動資産合計
|
144
|
243
|
267
|
240
|
230
|
259
|
279
|
234
|
246
|
275
|
331
|
228
|
232
|
373
|
300
|
298
|
313
|
389
|
417
|
401
|
406
|
441
|
473
|
461
|
475
|
554
|
585
|
723
|
729
|
809
|
|
有形固定資産
|
125
|
177
|
178
|
178
|
197
|
201
|
205
|
229
|
240
|
236
|
237
|
285
|
289
|
296
|
404
|
428
|
454
|
453
|
481
|
498
|
502
|
502
|
505
|
561
|
565
|
579
|
629
|
1,030
|
1,103
|
1,147
|
|
固定資産合計
|
175
|
231
|
228
|
227
|
246
|
250
|
251
|
290
|
301
|
297
|
296
|
375
|
383
|
394
|
506
|
574
|
623
|
631
|
678
|
727
|
734
|
742
|
746
|
814
|
837
|
877
|
957
|
1,844
|
2,024
|
2,116
|
|
総資産
|
319
|
474
|
496
|
467
|
476
|
509
|
531
|
524
|
547
|
573
|
628
|
604
|
615
|
767
|
806
|
872
|
937
|
1,020
|
1,095
|
1,129
|
1,140
|
1,183
|
1,219
|
1,276
|
1,313
|
1,432
|
1,542
|
2,568
|
2,754
|
2,926
|
|
買掛金
|
37
|
48
|
63
|
38
|
47
|
65
|
70
|
48
|
57
|
57
|
64
|
49
|
62
|
82
|
86
|
78
|
87
|
119
|
130
|
111
|
121
|
126
|
151
|
131
|
141
|
158
|
182
|
171
|
199
|
244
|
|
一年内返済予定の長期借入金
|
10
|
14
|
14
|
14
|
14
|
14
|
7
|
8
|
8
|
10
|
13
|
13
|
13
|
10
|
10
|
10
|
10
|
12
|
12
|
12
|
13
|
14
|
15
|
15
|
15
|
23
|
26
|
37
|
40
|
38
|
|
流動負債合計
|
96
|
125
|
134
|
104
|
112
|
131
|
128
|
102
|
114
|
126
|
135
|
107
|
126
|
151
|
157
|
142
|
162
|
204
|
226
|
202
|
225
|
240
|
279
|
262
|
290
|
346
|
380
|
469
|
513
|
552
|
|
長期借入金
|
37
|
51
|
48
|
44
|
40
|
37
|
42
|
49
|
57
|
55
|
79
|
75
|
72
|
188
|
206
|
273
|
317
|
341
|
363
|
413
|
408
|
405
|
360
|
427
|
423
|
453
|
486
|
1,183
|
1,319
|
1,392
|
|
固定負債合計
|
48
|
64
|
62
|
58
|
54
|
51
|
60
|
72
|
82
|
80
|
107
|
103
|
100
|
216
|
239
|
312
|
359
|
385
|
413
|
467
|
462
|
461
|
423
|
492
|
498
|
533
|
587
|
1,287
|
1,432
|
1,520
|
|
総負債
|
144
|
190
|
196
|
163
|
167
|
182
|
188
|
175
|
196
|
206
|
242
|
210
|
226
|
367
|
397
|
455
|
522
|
589
|
639
|
670
|
688
|
702
|
703
|
754
|
788
|
879
|
968
|
1,756
|
1,945
|
2,072
|
|
資本金及び資本剰余金
|
142
|
242
|
242
|
242
|
242
|
242
|
243
|
243
|
244
|
244
|
245
|
245
|
245
|
247
|
248
|
250
|
251
|
253
|
256
|
259
|
261
|
264
|
267
|
270
|
272
|
275
|
278
|
527
|
531
|
535
|
|
利益剰余金
|
43
|
57
|
72
|
77
|
81
|
99
|
115
|
120
|
122
|
138
|
155
|
163
|
158
|
167
|
175
|
181
|
171
|
184
|
197
|
199
|
193
|
215
|
246
|
256
|
254
|
285
|
315
|
312
|
316
|
360
|
|
株主資本
|
175
|
284
|
299
|
304
|
308
|
326
|
343
|
349
|
351
|
367
|
385
|
393
|
388
|
399
|
408
|
417
|
415
|
430
|
455
|
458
|
452
|
481
|
516
|
521
|
524
|
552
|
573
|
811
|
807
|
853
|
|
有利子負債合計
|
47
|
66
|
62
|
59
|
55
|
51
|
49
|
57
|
65
|
65
|
92
|
88
|
85
|
198
|
216
|
283
|
327
|
353
|
375
|
425
|
422
|
419
|
375
|
442
|
438
|
477
|
513
|
1,220
|
1,359
|
1,431
|
|
純有利子負債
|
-
|
-9
|
-37
|
-33
|
-7
|
-8
|
-31
|
8
|
11
|
-13
|
-57
|
37
|
51
|
64
|
158
|
239
|
295
|
327
|
340
|
382
|
391
|
364
|
326
|
372
|
387
|
419
|
436
|
1,087
|
1,256
|
1,314
|
|
DEレシオ(%)
|
26.95
|
23.41
|
21.0
|
19.44
|
17.98
|
15.9
|
14.55
|
16.51
|
18.67
|
17.96
|
23.9
|
22.59
|
22.03
|
49.69
|
52.87
|
67.99
|
78.85
|
82.12
|
82.38
|
92.73
|
93.32
|
87.18
|
72.74
|
84.82
|
83.51
|
86.42
|
89.5
|
150.52
|
168.31
|
167.71
|