|
(単位:百万ドル)
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
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
|
126
|
95
|
49
|
32
|
27
|
76
|
66
|
49
|
43
|
46
|
65
|
187
|
87
|
125
|
89
|
70
|
159
|
165
|
163
|
107
|
65
|
89
|
125
|
149
|
117
|
247
|
171
|
231
|
254
|
249
|
209
|
151
|
177
|
146
|
147
|
93
|
59
|
55
|
48
|
44
|
43
|
41
|
35
|
53
|
115
|
|
有価証券
|
5
|
28
|
68
|
76
|
72
|
76
|
90
|
88
|
173
|
142
|
95
|
73
|
164
|
195
|
240
|
495
|
234
|
238
|
227
|
216
|
105
|
49
|
22
|
0
|
-
|
49
|
99
|
39
|
19
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
132
|
124
|
118
|
108
|
100
|
152
|
157
|
138
|
217
|
188
|
161
|
260
|
251
|
321
|
329
|
565
|
394
|
403
|
391
|
324
|
170
|
139
|
147
|
150
|
117
|
297
|
271
|
271
|
274
|
249
|
209
|
151
|
177
|
146
|
147
|
93
|
59
|
55
|
48
|
44
|
43
|
41
|
35
|
53
|
115
|
|
売掛金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34
|
35
|
0
|
0
|
16
|
48
|
28
|
29
|
38
|
104
|
39
|
24
|
26
|
35
|
35
|
49
|
50
|
64
|
81
|
23
|
39
|
17
|
19
|
22
|
39
|
26
|
29
|
32
|
34
|
61
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114
|
115
|
122
|
115
|
116
|
111
|
104
|
88
|
61
|
44
|
37
|
33
|
38
|
39
|
36
|
40
|
21
|
20
|
20
|
18
|
15
|
25
|
23
|
20
|
16
|
19
|
|
流動資産合計
|
133
|
126
|
119
|
110
|
102
|
154
|
158
|
141
|
219
|
192
|
165
|
296
|
255
|
332
|
333
|
358
|
436
|
407
|
397
|
468
|
347
|
316
|
299
|
309
|
340
|
449
|
391
|
371
|
365
|
331
|
330
|
272
|
302
|
304
|
237
|
184
|
120
|
118
|
109
|
118
|
112
|
112
|
100
|
113
|
203
|
|
有形固定資産
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
8
|
9
|
10
|
12
|
10
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
|
固定資産合計
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
528
|
543
|
507
|
496
|
461
|
446
|
296
|
285
|
272
|
263
|
280
|
272
|
253
|
232
|
217
|
198
|
166
|
156
|
135
|
125
|
123
|
112
|
108
|
107
|
106
|
106
|
|
総資産
|
134
|
126
|
120
|
110
|
103
|
155
|
159
|
142
|
221
|
195
|
169
|
300
|
259
|
336
|
338
|
364
|
442
|
413
|
403
|
996
|
890
|
823
|
795
|
771
|
787
|
745
|
676
|
644
|
628
|
611
|
602
|
525
|
535
|
521
|
435
|
351
|
276
|
253
|
234
|
241
|
225
|
220
|
207
|
220
|
310
|
|
買掛金
|
2
|
1
|
3
|
2
|
4
|
2
|
5
|
2
|
2
|
5
|
8
|
2
|
15
|
10
|
8
|
6
|
17
|
4
|
12
|
42
|
15
|
19
|
64
|
39
|
54
|
29
|
40
|
41
|
30
|
41
|
28
|
33
|
19
|
24
|
19
|
18
|
12
|
11
|
9
|
14
|
11
|
10
|
13
|
15
|
12
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
97
|
97
|
98
|
65
|
32
|
24
|
24
|
8
|
17
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6
|
4
|
6
|
6
|
8
|
5
|
14
|
11
|
13
|
20
|
26
|
114
|
133
|
181
|
151
|
144
|
151
|
164
|
177
|
265
|
202
|
185
|
223
|
208
|
214
|
195
|
181
|
187
|
172
|
165
|
189
|
256
|
253
|
233
|
187
|
124
|
82
|
92
|
79
|
99
|
66
|
107
|
65
|
80
|
91
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75
|
76
|
76
|
76
|
96
|
96
|
96
|
97
|
-
|
-
|
-
|
-
|
34
|
26
|
18
|
34
|
17
|
30
|
38
|
38
|
38
|
46
|
|
固定負債合計
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
41
|
42
|
117
|
95
|
98
|
87
|
100
|
94
|
83
|
83
|
94
|
121
|
118
|
104
|
168
|
177
|
179
|
176
|
209
|
242
|
271
|
275
|
192
|
255
|
225
|
234
|
217
|
208
|
188
|
194
|
172
|
186
|
146
|
191
|
188
|
194
|
|
総負債
|
6
|
4
|
6
|
6
|
8
|
5
|
14
|
11
|
53
|
62
|
68
|
232
|
228
|
279
|
238
|
244
|
245
|
247
|
261
|
360
|
324
|
304
|
327
|
376
|
391
|
374
|
358
|
396
|
414
|
437
|
465
|
449
|
509
|
459
|
422
|
342
|
291
|
280
|
274
|
272
|
252
|
253
|
257
|
269
|
285
|
|
資本金及び資本剰余金
|
201
|
202
|
204
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
-
|
-81
|
-91
|
-101
|
-112
|
-123
|
-142
|
-162
|
-188
|
-223
|
-260
|
-298
|
-342
|
-364
|
-387
|
-375
|
-395
|
-429
|
-455
|
-515
|
-587
|
-645
|
-700
|
-795
|
-855
|
-1,031
|
-1,091
|
-1,178
|
-1,248
|
-1,331
|
-1,390
|
-1,461
|
-1,523
|
-1,494
|
-1,546
|
-1,553
|
-1,580
|
-1,596
|
-1,610
|
-1,609
|
-1,627
|
-1,636
|
-1,656
|
-1,679
|
-1,673
|
|
株主資本
|
127
|
121
|
113
|
104
|
94
|
149
|
145
|
130
|
167
|
133
|
100
|
68
|
30
|
56
|
99
|
119
|
197
|
165
|
142
|
635
|
566
|
519
|
467
|
394
|
396
|
370
|
317
|
247
|
213
|
174
|
137
|
76
|
26
|
62
|
13
|
9
|
-15
|
-27
|
-40
|
-31
|
-28
|
-34
|
-51
|
-50
|
24
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75
|
76
|
76
|
76
|
96
|
96
|
96
|
97
|
97
|
97
|
98
|
65
|
66
|
50
|
42
|
42
|
34
|
30
|
38
|
38
|
38
|
46
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-75
|
-42
|
-222
|
-196
|
-175
|
-179
|
-153
|
-113
|
-55
|
-80
|
-49
|
-82
|
-28
|
-10
|
-13
|
-6
|
-10
|
-14
|
-4
|
2
|
-15
|
-69
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19.2
|
19.19
|
20.62
|
24.09
|
38.92
|
45.17
|
55.5
|
70.89
|
127.58
|
374.67
|
157.56
|
476.05
|
707.32
|
-350.45
|
-158.49
|
-108.09
|
-113.4
|
-110.59
|
-112.67
|
-76.1
|
-78.67
|
189.22
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|