|
(単位:百万ドル)
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
220
|
238
|
225
|
199
|
319
|
255
|
312
|
252
|
220
|
534
|
383
|
359
|
348
|
316
|
258
|
259
|
208
|
208
|
213
|
195
|
207
|
198
|
172
|
155
|
171
|
279
|
|
現金 + 有価証券
|
220
|
238
|
225
|
199
|
319
|
255
|
312
|
252
|
220
|
534
|
383
|
359
|
348
|
316
|
258
|
259
|
208
|
208
|
213
|
195
|
207
|
198
|
172
|
155
|
171
|
279
|
|
売掛金
|
564
|
509
|
513
|
544
|
586
|
503
|
503
|
556
|
609
|
743
|
762
|
752
|
799
|
763
|
780
|
822
|
928
|
887
|
940
|
964
|
1,008
|
892
|
923
|
915
|
1,043
|
947
|
|
商品及び製品
|
208
|
233
|
236
|
252
|
248
|
276
|
278
|
294
|
315
|
593
|
564
|
594
|
574
|
620
|
644
|
694
|
695
|
768
|
821
|
855
|
674
|
698
|
688
|
649
|
581
|
641
|
|
流動資産合計
|
1,053
|
1,044
|
1,031
|
1,052
|
1,208
|
1,097
|
1,150
|
1,176
|
1,211
|
2,007
|
1,904
|
1,927
|
1,878
|
1,847
|
1,888
|
1,976
|
2,011
|
2,031
|
2,174
|
2,219
|
2,869
|
1,940
|
1,937
|
1,897
|
2,000
|
2,057
|
|
有形固定資産
|
1,031
|
1,054
|
1,066
|
1,102
|
1,111
|
1,148
|
1,176
|
1,226
|
1,235
|
1,499
|
1,511
|
1,521
|
1,552
|
1,573
|
1,572
|
1,671
|
1,705
|
1,726
|
1,743
|
1,844
|
1,765
|
1,834
|
1,929
|
1,921
|
1,956
|
2,054
|
|
固定資産合計
|
4,019
|
4,185
|
4,154
|
4,283
|
4,217
|
4,267
|
4,342
|
5,405
|
5,363
|
10,093
|
9,848
|
9,763
|
9,545
|
9,340
|
8,601
|
8,823
|
8,810
|
8,753
|
9,107
|
9,216
|
8,195
|
8,168
|
8,304
|
8,111
|
8,146
|
8,347
|
|
総資産
|
5,073
|
5,230
|
5,186
|
5,336
|
5,426
|
5,364
|
5,493
|
6,581
|
6,574
|
12,101
|
11,752
|
11,690
|
11,424
|
11,188
|
10,490
|
10,800
|
10,822
|
10,784
|
11,281
|
11,435
|
11,064
|
10,109
|
10,242
|
10,008
|
10,147
|
10,405
|
|
買掛金
|
152
|
135
|
133
|
139
|
149
|
133
|
124
|
134
|
156
|
232
|
219
|
207
|
225
|
228
|
233
|
242
|
279
|
260
|
293
|
276
|
251
|
231
|
235
|
238
|
280
|
300
|
|
流動負債合計
|
465
|
432
|
428
|
450
|
503
|
479
|
435
|
505
|
577
|
1,145
|
785
|
904
|
922
|
908
|
872
|
796
|
861
|
886
|
873
|
913
|
931
|
834
|
805
|
891
|
1,022
|
926
|
|
長期借入金
|
1,183
|
1,210
|
1,187
|
1,136
|
1,150
|
1,022
|
1,020
|
1,713
|
1,650
|
3,257
|
3,422
|
3,175
|
2,945
|
2,846
|
2,874
|
3,002
|
3,019
|
2,860
|
3,366
|
3,231
|
3,120
|
2,236
|
2,156
|
2,038
|
1,918
|
1,903
|
|
固定負債合計
|
1,422
|
1,551
|
1,520
|
1,488
|
1,515
|
1,394
|
1,394
|
2,197
|
2,105
|
4,371
|
4,422
|
4,162
|
3,957
|
3,861
|
3,803
|
3,955
|
3,873
|
3,719
|
4,218
|
4,093
|
3,817
|
2,904
|
2,826
|
2,689
|
2,509
|
2,509
|
|
総負債
|
1,887
|
1,984
|
1,948
|
1,939
|
2,018
|
1,874
|
1,830
|
2,703
|
2,683
|
5,516
|
5,208
|
5,066
|
4,879
|
4,769
|
4,676
|
4,751
|
4,735
|
4,606
|
5,091
|
5,007
|
4,748
|
3,738
|
3,632
|
3,580
|
3,531
|
3,435
|
|
資本金及び資本剰余金
|
1,998
|
1,996
|
1,981
|
1,987
|
1,982
|
1,983
|
1,990
|
1,996
|
2,002
|
4,737
|
4,748
|
4,758
|
4,743
|
4,739
|
4,705
|
4,632
|
4,486
|
4,498
|
4,519
|
4,534
|
4,543
|
4,500
|
4,491
|
4,405
|
4,420
|
4,431
|
|
利益剰余金
|
1,339
|
1,397
|
1,472
|
1,544
|
1,647
|
1,699
|
1,786
|
1,872
|
1,939
|
1,874
|
1,893
|
1,989
|
1,999
|
2,057
|
1,695
|
1,770
|
1,911
|
1,980
|
2,045
|
2,133
|
2,087
|
2,178
|
2,268
|
2,386
|
2,475
|
2,597
|
|
株主資本
|
3,186
|
3,245
|
3,238
|
3,396
|
3,407
|
3,490
|
3,662
|
3,878
|
3,891
|
6,585
|
6,545
|
6,624
|
6,545
|
6,419
|
5,813
|
6,049
|
6,087
|
6,178
|
6,189
|
6,428
|
6,315
|
6,370
|
6,610
|
6,429
|
6,616
|
6,970
|
|
有利子負債合計
|
1,183
|
1,210
|
1,187
|
1,136
|
1,150
|
1,022
|
1,020
|
1,713
|
1,650
|
3,257
|
3,422
|
3,175
|
2,945
|
2,846
|
2,874
|
3,002
|
3,019
|
2,860
|
3,366
|
3,231
|
3,120
|
2,236
|
2,156
|
2,038
|
1,918
|
1,903
|
|
純有利子負債
|
962
|
971
|
961
|
937
|
830
|
766
|
708
|
1,460
|
1,430
|
2,722
|
3,038
|
2,816
|
2,597
|
2,530
|
2,616
|
2,742
|
2,810
|
2,652
|
3,152
|
3,035
|
2,913
|
2,037
|
1,983
|
1,883
|
1,746
|
1,623
|
|
DEレシオ(%)
|
37.14
|
37.29
|
36.67
|
33.48
|
33.77
|
29.29
|
27.87
|
44.18
|
42.41
|
49.46
|
52.28
|
47.94
|
45.01
|
44.34
|
49.44
|
49.62
|
49.59
|
46.29
|
54.39
|
50.26
|
49.41
|
35.09
|
32.62
|
31.71
|
29.0
|
27.3
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|