|
(単位:百万ドル)
|
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
|
20
|
126
|
128
|
135
|
134
|
135
|
140
|
63
|
68
|
84
|
96
|
96
|
105
|
124
|
146
|
122
|
150
|
164
|
119
|
171
|
205
|
247
|
253
|
642
|
662
|
700
|
710
|
672
|
643
|
621
|
622
|
607
|
628
|
681
|
701
|
753
|
1,111
|
1,178
|
1,229
|
1,194
|
|
現金 + 有価証券
|
20
|
126
|
128
|
135
|
134
|
135
|
140
|
63
|
68
|
84
|
96
|
96
|
105
|
124
|
146
|
122
|
150
|
164
|
119
|
171
|
205
|
247
|
253
|
642
|
662
|
700
|
710
|
672
|
643
|
621
|
622
|
607
|
628
|
681
|
701
|
753
|
1,111
|
1,178
|
1,229
|
1,194
|
|
売掛金
|
23
|
21
|
21
|
23
|
27
|
28
|
29
|
38
|
41
|
41
|
40
|
43
|
52
|
55
|
49
|
56
|
60
|
64
|
76
|
81
|
76
|
81
|
83
|
88
|
92
|
90
|
105
|
103
|
108
|
118
|
124
|
125
|
123
|
110
|
130
|
128
|
123
|
120
|
126
|
118
|
|
商品及び製品
|
8
|
9
|
6
|
7
|
9
|
11
|
10
|
7
|
10
|
13
|
14
|
12
|
14
|
16
|
22
|
25
|
23
|
20
|
34
|
36
|
50
|
40
|
44
|
47
|
59
|
56
|
75
|
86
|
108
|
112
|
115
|
117
|
117
|
114
|
96
|
85
|
79
|
75
|
87
|
90
|
|
流動資産合計
|
60
|
166
|
161
|
171
|
177
|
183
|
190
|
119
|
137
|
155
|
163
|
174
|
193
|
213
|
228
|
240
|
268
|
263
|
243
|
309
|
348
|
387
|
397
|
795
|
837
|
870
|
917
|
888
|
885
|
879
|
891
|
880
|
897
|
931
|
956
|
997
|
1,342
|
1,412
|
1,481
|
1,452
|
|
有形固定資産
|
8
|
12
|
15
|
17
|
17
|
17
|
20
|
20
|
22
|
23
|
23
|
25
|
26
|
28
|
27
|
29
|
29
|
32
|
38
|
39
|
40
|
42
|
44
|
45
|
44
|
42
|
41
|
39
|
60
|
59
|
57
|
57
|
56
|
55
|
54
|
55
|
54
|
64
|
63
|
68
|
|
固定資産合計
|
58
|
56
|
65
|
64
|
64
|
66
|
71
|
216
|
219
|
219
|
207
|
205
|
208
|
213
|
212
|
239
|
236
|
237
|
314
|
314
|
314
|
310
|
334
|
318
|
319
|
310
|
314
|
336
|
369
|
429
|
438
|
476
|
484
|
480
|
482
|
489
|
512
|
558
|
556
|
624
|
|
総資産
|
119
|
223
|
226
|
235
|
241
|
250
|
261
|
335
|
356
|
374
|
371
|
380
|
402
|
427
|
440
|
479
|
505
|
501
|
557
|
624
|
662
|
698
|
731
|
1,114
|
1,156
|
1,181
|
1,232
|
1,224
|
1,255
|
1,309
|
1,329
|
1,357
|
1,382
|
1,411
|
1,439
|
1,486
|
1,855
|
1,970
|
2,038
|
2,077
|
|
流動負債合計
|
31
|
33
|
29
|
33
|
35
|
37
|
39
|
41
|
48
|
49
|
44
|
37
|
45
|
73
|
75
|
75
|
83
|
56
|
75
|
77
|
92
|
82
|
90
|
91
|
104
|
101
|
129
|
107
|
141
|
151
|
164
|
161
|
165
|
171
|
175
|
181
|
145
|
163
|
188
|
677
|
|
長期借入金
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
73
|
72
|
72
|
71
|
70
|
69
|
68
|
67
|
66
|
65
|
64
|
63
|
113
|
112
|
111
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
19
|
23
|
26
|
28
|
28
|
28
|
30
|
96
|
96
|
95
|
94
|
92
|
90
|
89
|
88
|
111
|
109
|
108
|
115
|
169
|
165
|
165
|
163
|
464
|
467
|
471
|
476
|
539
|
536
|
541
|
541
|
545
|
544
|
541
|
539
|
539
|
1,026
|
1,077
|
1,078
|
587
|
|
総負債
|
51
|
57
|
55
|
61
|
64
|
66
|
69
|
137
|
144
|
144
|
138
|
129
|
136
|
162
|
163
|
187
|
192
|
164
|
190
|
246
|
258
|
248
|
253
|
555
|
571
|
572
|
605
|
646
|
678
|
692
|
706
|
706
|
710
|
713
|
714
|
721
|
1,171
|
1,240
|
1,266
|
1,265
|
|
資本金及び資本剰余金
|
0
|
296
|
298
|
299
|
301
|
305
|
309
|
312
|
315
|
318
|
321
|
325
|
330
|
336
|
341
|
347
|
353
|
359
|
366
|
373
|
383
|
393
|
406
|
472
|
482
|
492
|
499
|
453
|
469
|
483
|
497
|
509
|
518
|
529
|
532
|
548
|
507
|
514
|
521
|
531
|
|
利益剰余金
|
-135
|
-132
|
-129
|
-126
|
-124
|
-121
|
-118
|
-114
|
-105
|
-89
|
-89
|
-76
|
-65
|
-72
|
-65
|
-55
|
-42
|
-24
|
-11
|
-3
|
14
|
50
|
66
|
81
|
96
|
109
|
118
|
137
|
148
|
167
|
185
|
199
|
215
|
234
|
266
|
289
|
323
|
359
|
390
|
418
|
|
株主資本
|
-135
|
165
|
170
|
174
|
177
|
184
|
191
|
198
|
211
|
229
|
232
|
250
|
266
|
264
|
277
|
292
|
312
|
336
|
355
|
366
|
393
|
438
|
467
|
548
|
573
|
597
|
613
|
562
|
561
|
593
|
598
|
625
|
644
|
667
|
688
|
728
|
645
|
690
|
726
|
759
|
|
有利子負債合計
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
73
|
72
|
72
|
71
|
70
|
69
|
68
|
67
|
66
|
65
|
64
|
63
|
113
|
112
|
111
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-15
|
-120
|
-122
|
-130
|
-128
|
-129
|
-134
|
10
|
3
|
-13
|
-26
|
-27
|
-37
|
-57
|
-80
|
-57
|
-86
|
-101
|
-57
|
-59
|
-94
|
-137
|
-144
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-4.99
|
4.04
|
3.94
|
3.84
|
3.77
|
3.64
|
3.5
|
37.15
|
34.41
|
31.32
|
30.49
|
27.97
|
25.92
|
25.69
|
24.14
|
22.56
|
20.8
|
19.04
|
17.71
|
30.86
|
28.48
|
25.3
|
23.52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|