|
(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
|
2Q25
|
|
現金同等物
|
8
|
52
|
42
|
2
|
6
|
11
|
13
|
17
|
15
|
23
|
42
|
79
|
114
|
166
|
185
|
169
|
160
|
143
|
107
|
85
|
27
|
25
|
13
|
7
|
6
|
10
|
25
|
57
|
12
|
16
|
10
|
19
|
27
|
51
|
|
現金 + 有価証券
|
8
|
52
|
42
|
2
|
6
|
11
|
13
|
17
|
15
|
23
|
42
|
79
|
114
|
166
|
185
|
169
|
160
|
143
|
107
|
85
|
27
|
25
|
13
|
7
|
6
|
10
|
25
|
57
|
12
|
16
|
10
|
19
|
27
|
51
|
|
売掛金
|
103
|
129
|
148
|
373
|
407
|
425
|
422
|
341
|
347
|
324
|
310
|
267
|
232
|
105
|
92
|
129
|
140
|
148
|
185
|
232
|
293
|
338
|
388
|
429
|
492
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
0
|
0
|
0
|
44
|
44
|
51
|
49
|
44
|
42
|
39
|
39
|
37
|
38
|
38
|
34
|
33
|
34
|
38
|
37
|
44
|
43
|
39
|
40
|
41
|
40
|
42
|
44
|
38
|
37
|
37
|
35
|
38
|
40
|
41
|
|
流動資産合計
|
118
|
191
|
205
|
446
|
485
|
518
|
508
|
432
|
433
|
421
|
425
|
415
|
407
|
334
|
332
|
351
|
355
|
356
|
356
|
394
|
398
|
437
|
479
|
517
|
579
|
520
|
470
|
454
|
411
|
384
|
396
|
385
|
457
|
439
|
|
有形固定資産
|
255
|
270
|
279
|
474
|
473
|
483
|
504
|
502
|
490
|
468
|
467
|
453
|
426
|
392
|
369
|
350
|
332
|
317
|
343
|
391
|
440
|
438
|
427
|
499
|
515
|
511
|
523
|
517
|
591
|
648
|
673
|
725
|
767
|
800
|
|
固定資産合計
|
322
|
337
|
347
|
909
|
905
|
914
|
930
|
928
|
978
|
955
|
951
|
932
|
619
|
576
|
548
|
523
|
503
|
483
|
511
|
555
|
613
|
606
|
592
|
704
|
705
|
706
|
712
|
764
|
879
|
938
|
949
|
980
|
1,087
|
1,107
|
|
総資産
|
441
|
528
|
552
|
1,356
|
1,391
|
1,433
|
1,438
|
1,360
|
1,411
|
1,377
|
1,376
|
1,347
|
1,026
|
911
|
880
|
875
|
858
|
839
|
868
|
950
|
1,011
|
1,043
|
1,072
|
1,222
|
1,285
|
1,227
|
1,182
|
1,218
|
1,291
|
1,323
|
1,346
|
1,366
|
1,545
|
1,546
|
|
買掛金
|
13
|
12
|
11
|
52
|
62
|
66
|
54
|
53
|
64
|
53
|
38
|
35
|
26
|
11
|
11
|
12
|
24
|
26
|
26
|
36
|
57
|
53
|
55
|
61
|
77
|
47
|
54
|
42
|
54
|
36
|
41
|
39
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
1
|
1
|
1
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
53
|
54
|
72
|
185
|
202
|
216
|
202
|
179
|
193
|
164
|
165
|
151
|
131
|
74
|
78
|
88
|
103
|
102
|
112
|
162
|
185
|
205
|
209
|
231
|
237
|
207
|
220
|
211
|
212
|
212
|
222
|
233
|
249
|
219
|
|
長期借入金
|
-
|
-
|
-
|
75
|
75
|
80
|
65
|
45
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
75
|
65
|
-
|
-
|
75
|
90
|
80
|
85
|
245
|
270
|
|
固定負債合計
|
59
|
24
|
26
|
107
|
106
|
108
|
93
|
70
|
102
|
86
|
84
|
82
|
79
|
77
|
76
|
80
|
77
|
77
|
86
|
92
|
102
|
96
|
93
|
107
|
164
|
155
|
82
|
114
|
190
|
208
|
204
|
217
|
378
|
404
|
|
総負債
|
112
|
79
|
98
|
292
|
309
|
324
|
296
|
249
|
296
|
250
|
250
|
234
|
211
|
151
|
155
|
169
|
180
|
179
|
199
|
255
|
288
|
302
|
302
|
339
|
401
|
363
|
303
|
326
|
402
|
420
|
427
|
450
|
628
|
623
|
|
資本金及び資本剰余金
|
115
|
204
|
206
|
673
|
675
|
790
|
828
|
813
|
818
|
821
|
893
|
914
|
909
|
906
|
907
|
909
|
910
|
912
|
935
|
950
|
971
|
974
|
977
|
1,075
|
1,063
|
1,023
|
1,022
|
1,008
|
1,001
|
1,001
|
999
|
998
|
989
|
985
|
|
利益剰余金
|
-6
|
-10
|
-9
|
-18
|
-8
|
9
|
32
|
18
|
19
|
25
|
31
|
21
|
-225
|
-269
|
-300
|
-318
|
-341
|
-357
|
-369
|
-360
|
-353
|
-341
|
-319
|
-312
|
-299
|
-279
|
-265
|
-237
|
-234
|
-221
|
-205
|
-207
|
-198
|
-188
|
|
株主資本
|
328
|
448
|
454
|
1,063
|
1,081
|
1,108
|
1,142
|
1,110
|
1,115
|
1,126
|
1,126
|
1,112
|
815
|
759
|
725
|
705
|
677
|
660
|
668
|
695
|
723
|
741
|
769
|
883
|
883
|
863
|
878
|
892
|
888
|
902
|
919
|
915
|
916
|
923
|
|
有利子負債合計
|
-
|
-
|
-
|
76
|
76
|
81
|
66
|
45
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
75
|
65
|
-
|
-
|
75
|
90
|
80
|
85
|
245
|
270
|
|
純有利子負債
|
-
|
-
|
-
|
74
|
70
|
70
|
53
|
28
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
69
|
54
|
-
|
-
|
62
|
73
|
69
|
65
|
217
|
219
|
|
DEレシオ(%)
|
-
|
-
|
-
|
7.24
|
7.09
|
7.35
|
5.79
|
4.14
|
2.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.81
|
8.55
|
7.52
|
-
|
-
|
8.44
|
9.98
|
8.7
|
9.28
|
26.82
|
29.34
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|