|
(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
|
2Q25
|
|
現金同等物
|
205
|
193
|
251
|
290
|
229
|
201
|
175
|
199
|
125
|
169
|
214
|
312
|
189
|
245
|
334
|
466
|
151
|
189
|
196
|
290
|
160
|
161
|
236
|
358
|
248
|
304
|
430
|
480
|
394
|
460
|
503
|
397
|
305
|
919
|
282
|
288
|
292
|
322
|
364
|
468
|
391
|
747
|
878
|
503
|
494
|
656
|
|
現金 + 有価証券
|
205
|
193
|
251
|
290
|
229
|
201
|
175
|
199
|
125
|
169
|
214
|
312
|
189
|
245
|
334
|
466
|
151
|
189
|
196
|
290
|
160
|
161
|
236
|
358
|
248
|
304
|
430
|
480
|
394
|
460
|
503
|
397
|
305
|
919
|
282
|
288
|
292
|
322
|
364
|
468
|
391
|
747
|
878
|
503
|
494
|
656
|
|
商品及び製品
|
167
|
174
|
180
|
179
|
184
|
205
|
216
|
204
|
216
|
225
|
228
|
220
|
238
|
247
|
257
|
239
|
271
|
265
|
278
|
280
|
296
|
304
|
293
|
269
|
275
|
293
|
289
|
283
|
289
|
310
|
345
|
380
|
402
|
428
|
477
|
479
|
472
|
483
|
468
|
438
|
448
|
444
|
449
|
423
|
443
|
479
|
|
流動資産合計
|
913
|
887
|
934
|
973
|
903
|
923
|
875
|
735
|
710
|
827
|
802
|
829
|
742
|
839
|
924
|
1,032
|
802
|
852
|
873
|
931
|
850
|
883
|
933
|
1,001
|
922
|
977
|
1,121
|
1,145
|
1,048
|
1,144
|
1,202
|
1,117
|
1,077
|
1,753
|
1,235
|
1,214
|
1,253
|
1,275
|
1,320
|
1,360
|
1,338
|
1,715
|
1,862
|
1,422
|
1,461
|
1,677
|
|
有形固定資産
|
208
|
210
|
212
|
211
|
206
|
207
|
227
|
224
|
226
|
227
|
226
|
226
|
232
|
241
|
246
|
252
|
277
|
272
|
273
|
276
|
275
|
281
|
281
|
291
|
289
|
292
|
293
|
294
|
285
|
286
|
278
|
283
|
280
|
278
|
290
|
308
|
319
|
329
|
334
|
358
|
362
|
370
|
384
|
385
|
396
|
410
|
|
固定資産合計
|
1,064
|
1,080
|
1,058
|
1,042
|
1,023
|
1,066
|
1,533
|
1,550
|
1,559
|
1,517
|
1,504
|
1,418
|
1,443
|
1,495
|
1,522
|
1,509
|
1,825
|
1,779
|
1,856
|
1,878
|
1,950
|
1,966
|
1,932
|
1,965
|
1,835
|
1,856
|
1,906
|
1,924
|
1,899
|
1,915
|
1,914
|
1,933
|
1,930
|
1,900
|
2,707
|
2,777
|
2,871
|
2,889
|
2,863
|
2,951
|
2,949
|
3,063
|
3,111
|
3,066
|
3,102
|
3,237
|
|
総資産
|
1,977
|
1,968
|
1,992
|
2,015
|
1,927
|
1,989
|
2,409
|
2,285
|
2,270
|
2,346
|
2,307
|
2,247
|
2,185
|
2,335
|
2,447
|
2,542
|
2,628
|
2,632
|
2,730
|
2,810
|
2,801
|
2,849
|
2,865
|
2,967
|
2,758
|
2,834
|
3,028
|
3,069
|
2,948
|
3,060
|
3,117
|
3,051
|
3,008
|
3,654
|
3,943
|
3,991
|
4,124
|
4,164
|
4,183
|
4,312
|
4,287
|
4,779
|
4,974
|
4,488
|
4,564
|
4,915
|
|
買掛金
|
213
|
219
|
222
|
249
|
231
|
233
|
180
|
175
|
162
|
175
|
165
|
179
|
173
|
194
|
177
|
188
|
197
|
210
|
208
|
235
|
198
|
206
|
208
|
221
|
198
|
195
|
191
|
220
|
209
|
233
|
212
|
259
|
258
|
278
|
266
|
280
|
277
|
265
|
245
|
259
|
247
|
253
|
266
|
258
|
249
|
273
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
12
|
12
|
12
|
12
|
12
|
412
|
413
|
416
|
418
|
21
|
25
|
24
|
|
流動負債合計
|
461
|
437
|
464
|
531
|
482
|
479
|
517
|
447
|
406
|
469
|
432
|
429
|
398
|
436
|
432
|
460
|
452
|
473
|
486
|
520
|
485
|
517
|
491
|
507
|
456
|
463
|
489
|
521
|
505
|
564
|
793
|
601
|
581
|
610
|
689
|
703
|
668
|
660
|
649
|
1,079
|
1,025
|
1,034
|
1,091
|
696
|
672
|
728
|
|
長期借入金
|
1,264
|
1,256
|
1,249
|
1,215
|
1,202
|
1,190
|
1,575
|
1,479
|
1,446
|
1,437
|
1,426
|
1,415
|
1,404
|
1,394
|
1,412
|
1,442
|
1,474
|
1,425
|
1,417
|
1,409
|
1,401
|
1,393
|
1,427
|
1,427
|
1,428
|
1,428
|
1,428
|
1,429
|
1,429
|
1,430
|
1,192
|
1,429
|
1,426
|
2,018
|
2,215
|
2,081
|
2,109
|
2,046
|
2,005
|
1,602
|
1,600
|
1,988
|
1,983
|
1,977
|
1,972
|
2,042
|
|
固定負債合計
|
1,544
|
1,541
|
1,522
|
1,466
|
1,443
|
1,437
|
1,863
|
1,808
|
1,786
|
1,733
|
1,718
|
1,701
|
1,631
|
1,628
|
1,643
|
1,675
|
1,714
|
1,649
|
1,644
|
1,635
|
1,678
|
1,668
|
1,687
|
1,699
|
1,687
|
1,690
|
1,711
|
1,715
|
1,711
|
1,708
|
1,455
|
1,687
|
1,681
|
2,264
|
2,461
|
2,343
|
2,411
|
2,363
|
2,302
|
1,913
|
1,910
|
2,320
|
2,311
|
2,290
|
2,285
|
2,400
|
|
総負債
|
2,006
|
1,979
|
1,986
|
1,997
|
1,925
|
1,916
|
2,381
|
2,256
|
2,192
|
2,203
|
2,151
|
2,131
|
2,030
|
2,065
|
2,075
|
2,136
|
2,167
|
2,123
|
2,131
|
2,156
|
2,163
|
2,186
|
2,178
|
2,207
|
2,143
|
2,154
|
2,201
|
2,237
|
2,217
|
2,273
|
2,249
|
2,289
|
2,263
|
2,874
|
3,150
|
3,047
|
3,080
|
3,023
|
2,952
|
2,993
|
2,936
|
3,354
|
3,403
|
2,987
|
2,957
|
3,128
|
|
資本金及び資本剰余金
|
21
|
6
|
3
|
1
|
6
|
13
|
18
|
25
|
2
|
9
|
17
|
1
|
1
|
0
|
6
|
10
|
0
|
0
|
1
|
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
|
28
|
55
|
95
|
142
|
152
|
207
|
170
|
232
|
277
|
360
|
350
|
376
|
401
|
468
|
543
|
544
|
581
|
675
|
771
|
873
|
871
|
892
|
957
|
975
|
861
|
906
|
1,023
|
985
|
915
|
961
|
1,061
|
952
|
956
|
1,035
|
1,113
|
1,212
|
1,296
|
1,399
|
1,516
|
1,578
|
1,635
|
1,713
|
1,819
|
1,831
|
1,901
|
1,989
|
|
株主資本
|
-29
|
-12
|
6
|
18
|
1
|
72
|
28
|
29
|
77
|
142
|
155
|
116
|
155
|
269
|
372
|
405
|
461
|
508
|
599
|
654
|
637
|
663
|
687
|
760
|
613
|
680
|
827
|
832
|
731
|
787
|
867
|
762
|
745
|
779
|
793
|
944
|
1,044
|
1,140
|
1,232
|
1,318
|
1,350
|
1,425
|
1,571
|
1,500
|
1,606
|
1,786
|
|
有利子負債合計
|
1,264
|
1,256
|
1,249
|
1,215
|
1,202
|
1,190
|
1,575
|
1,457
|
1,446
|
1,437
|
1,426
|
1,415
|
1,404
|
1,394
|
1,412
|
1,442
|
1,474
|
1,425
|
1,417
|
1,409
|
1,401
|
1,393
|
1,427
|
1,427
|
1,428
|
1,428
|
1,428
|
1,429
|
1,429
|
1,430
|
1,192
|
1,442
|
1,426
|
2,030
|
2,227
|
2,094
|
2,121
|
2,059
|
2,017
|
2,015
|
2,013
|
2,405
|
2,402
|
1,999
|
1,997
|
2,067
|
|
純有利子負債
|
1,059
|
1,063
|
997
|
924
|
973
|
989
|
1,400
|
1,257
|
1,321
|
1,268
|
1,211
|
1,103
|
1,215
|
1,148
|
1,077
|
976
|
1,322
|
1,236
|
1,221
|
1,118
|
1,240
|
1,231
|
1,190
|
1,068
|
1,179
|
1,124
|
998
|
949
|
1,035
|
970
|
688
|
1,044
|
1,121
|
1,111
|
1,944
|
1,806
|
1,829
|
1,736
|
1,653
|
1,546
|
1,621
|
1,657
|
1,523
|
1,495
|
1,502
|
1,410
|
|
DEレシオ(%)
|
-4467.84
|
-11222.32
|
20820
|
6567.57
|
80180
|
1637.55
|
5628.21
|
4907.41
|
1862.16
|
1006.37
|
917.3
|
1216.15
|
906.32
|
517.48
|
379.47
|
355.68
|
319.69
|
280.3
|
236.68
|
215.52
|
219.85
|
209.93
|
207.65
|
187.74
|
232.65
|
210.07
|
172.76
|
171.68
|
195.6
|
181.65
|
137.45
|
189.15
|
191.52
|
260.45
|
280.63
|
221.76
|
203.13
|
180.56
|
163.76
|
152.85
|
149.03
|
168.71
|
152.9
|
133.24
|
124.28
|
115.71
|