|
(単位:百万ドル)
|
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
|
58
|
149
|
166
|
114
|
112
|
129
|
165
|
79
|
86
|
113
|
143
|
154
|
166
|
219
|
203
|
531
|
411
|
384
|
348
|
288
|
214
|
205
|
187
|
185
|
180
|
111
|
100
|
99
|
97
|
118
|
104
|
106
|
117
|
127
|
95
|
81
|
107
|
87
|
75
|
92
|
89
|
107
|
97
|
|
現金 + 有価証券
|
58
|
149
|
166
|
114
|
112
|
129
|
165
|
79
|
86
|
113
|
143
|
154
|
166
|
219
|
203
|
531
|
411
|
384
|
348
|
288
|
214
|
205
|
187
|
185
|
180
|
111
|
100
|
99
|
97
|
118
|
104
|
106
|
117
|
127
|
95
|
81
|
107
|
87
|
75
|
92
|
89
|
107
|
97
|
|
売掛金
|
192
|
233
|
226
|
200
|
204
|
224
|
206
|
195
|
189
|
190
|
181
|
184
|
194
|
203
|
199
|
189
|
151
|
150
|
135
|
124
|
157
|
163
|
159
|
137
|
182
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
294
|
283
|
293
|
323
|
323
|
303
|
308
|
310
|
298
|
272
|
273
|
296
|
300
|
91
|
92
|
107
|
121
|
121
|
129
|
133
|
144
|
145
|
153
|
174
|
184
|
168
|
165
|
159
|
158
|
150
|
157
|
169
|
193
|
190
|
200
|
148
|
156
|
163
|
165
|
163
|
161
|
138
|
138
|
|
流動資産合計
|
596
|
684
|
703
|
653
|
666
|
676
|
706
|
609
|
605
|
593
|
614
|
654
|
681
|
1,160
|
1,161
|
876
|
737
|
713
|
660
|
572
|
546
|
538
|
524
|
517
|
567
|
467
|
447
|
443
|
405
|
418
|
439
|
437
|
470
|
499
|
453
|
506
|
524
|
487
|
467
|
474
|
472
|
393
|
352
|
|
有形固定資産
|
292
|
277
|
281
|
286
|
282
|
279
|
275
|
272
|
265
|
260
|
258
|
259
|
261
|
109
|
117
|
123
|
137
|
154
|
159
|
174
|
182
|
184
|
178
|
179
|
177
|
175
|
173
|
171
|
169
|
168
|
166
|
164
|
163
|
163
|
163
|
122
|
116
|
117
|
116
|
110
|
109
|
110
|
109
|
|
固定資産合計
|
1,853
|
1,842
|
1,833
|
1,832
|
1,340
|
1,324
|
1,313
|
1,502
|
1,489
|
1,478
|
1,472
|
1,470
|
1,467
|
1,035
|
1,041
|
1,040
|
1,107
|
1,119
|
1,174
|
1,210
|
1,261
|
1,261
|
1,239
|
1,238
|
1,231
|
1,205
|
1,200
|
1,239
|
1,192
|
1,176
|
1,327
|
1,315
|
1,305
|
1,287
|
1,281
|
1,159
|
1,200
|
1,205
|
1,193
|
1,183
|
1,183
|
760
|
755
|
|
総資産
|
2,449
|
2,528
|
2,536
|
2,486
|
2,006
|
2,000
|
2,019
|
2,112
|
2,095
|
2,071
|
2,086
|
2,124
|
2,149
|
2,196
|
2,203
|
1,917
|
1,844
|
1,833
|
1,834
|
1,783
|
1,807
|
1,799
|
1,763
|
1,755
|
1,799
|
1,672
|
1,648
|
1,683
|
1,597
|
1,594
|
1,766
|
1,752
|
1,775
|
1,786
|
1,734
|
1,666
|
1,724
|
1,692
|
1,661
|
1,657
|
1,656
|
1,154
|
1,107
|
|
買掛金
|
118
|
168
|
192
|
200
|
179
|
163
|
181
|
168
|
166
|
173
|
179
|
184
|
172
|
171
|
194
|
176
|
159
|
169
|
148
|
99
|
94
|
83
|
73
|
75
|
75
|
67
|
59
|
65
|
54
|
56
|
63
|
64
|
62
|
67
|
59
|
65
|
52
|
56
|
57
|
51
|
54
|
54
|
46
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
6
|
6
|
6
|
6
|
6
|
8
|
9
|
10
|
9
|
9
|
9
|
|
流動負債合計
|
277
|
356
|
341
|
324
|
326
|
315
|
309
|
304
|
310
|
324
|
310
|
321
|
319
|
389
|
360
|
352
|
265
|
264
|
238
|
187
|
218
|
212
|
189
|
176
|
179
|
166
|
154
|
158
|
129
|
139
|
152
|
151
|
162
|
185
|
158
|
160
|
170
|
234
|
205
|
208
|
212
|
165
|
137
|
|
長期借入金
|
-
|
632
|
631
|
585
|
585
|
578
|
578
|
624
|
589
|
579
|
579
|
579
|
580
|
541
|
542
|
247
|
247
|
247
|
247
|
247
|
247
|
248
|
248
|
248
|
248
|
180
|
175
|
165
|
145
|
130
|
254
|
249
|
247
|
226
|
204
|
203
|
258
|
159
|
167
|
164
|
152
|
125
|
98
|
|
固定負債合計
|
92
|
680
|
52
|
53
|
52
|
629
|
630
|
717
|
682
|
644
|
645
|
646
|
648
|
590
|
590
|
278
|
278
|
271
|
315
|
319
|
322
|
321
|
317
|
318
|
329
|
250
|
241
|
228
|
206
|
191
|
357
|
350
|
349
|
309
|
277
|
271
|
332
|
221
|
228
|
227
|
213
|
159
|
131
|
|
総負債
|
370
|
1,036
|
1,024
|
963
|
965
|
944
|
939
|
1,022
|
993
|
969
|
955
|
968
|
968
|
980
|
951
|
630
|
544
|
536
|
553
|
506
|
540
|
534
|
507
|
494
|
509
|
416
|
396
|
387
|
336
|
330
|
510
|
501
|
511
|
495
|
436
|
431
|
502
|
456
|
433
|
435
|
426
|
325
|
268
|
|
資本金及び資本剰余金
|
-
|
1,503
|
1,508
|
1,514
|
1,518
|
1,518
|
1,522
|
1,527
|
1,530
|
1,533
|
1,538
|
1,544
|
1,547
|
1,551
|
1,557
|
1,568
|
1,576
|
1,578
|
1,583
|
1,587
|
1,592
|
1,594
|
1,596
|
1,600
|
1,604
|
1,609
|
1,617
|
1,621
|
1,626
|
1,629
|
1,633
|
1,637
|
1,642
|
1,646
|
1,651
|
1,655
|
1,660
|
1,664
|
1,668
|
1,672
|
1,675
|
1,679
|
1,683
|
|
利益剰余金
|
-
|
7
|
29
|
36
|
-434
|
-419
|
-405
|
-399
|
-390
|
-380
|
-367
|
-350
|
-333
|
-300
|
-280
|
-245
|
-241
|
-243
|
-263
|
-271
|
-283
|
-289
|
-285
|
-288
|
-269
|
-316
|
-324
|
-286
|
-321
|
-311
|
-305
|
-294
|
-270
|
-254
|
-254
|
-322
|
-326
|
-315
|
-316
|
-314
|
-310
|
-707
|
-701
|
|
株主資本
|
2,079
|
1,491
|
1,511
|
1,521
|
1,041
|
1,055
|
1,079
|
1,089
|
1,101
|
1,102
|
1,130
|
1,156
|
1,180
|
1,215
|
1,251
|
1,286
|
1,300
|
1,297
|
1,280
|
1,276
|
1,266
|
1,265
|
1,256
|
1,261
|
1,289
|
1,256
|
1,252
|
1,296
|
1,261
|
1,263
|
1,256
|
1,251
|
1,263
|
1,291
|
1,298
|
1,234
|
1,222
|
1,236
|
1,227
|
1,222
|
1,229
|
828
|
839
|
|
有利子負債合計
|
-
|
622
|
631
|
585
|
585
|
578
|
578
|
624
|
589
|
579
|
579
|
579
|
580
|
580
|
542
|
247
|
247
|
247
|
247
|
247
|
247
|
248
|
248
|
248
|
248
|
180
|
175
|
165
|
145
|
130
|
254
|
254
|
254
|
232
|
210
|
209
|
264
|
168
|
176
|
175
|
162
|
134
|
107
|
|
純有利子負債
|
-
|
473
|
465
|
471
|
473
|
448
|
413
|
544
|
502
|
465
|
436
|
425
|
414
|
361
|
338
|
-284
|
-165
|
-137
|
-101
|
-41
|
33
|
42
|
60
|
63
|
68
|
68
|
74
|
65
|
47
|
11
|
150
|
147
|
137
|
104
|
115
|
127
|
157
|
80
|
100
|
82
|
73
|
27
|
10
|
|
DEレシオ(%)
|
-
|
41.75
|
41.76
|
38.49
|
56.28
|
54.78
|
53.57
|
57.27
|
53.51
|
52.52
|
51.23
|
50.13
|
49.16
|
47.79
|
43.3
|
19.23
|
19.04
|
19.09
|
19.37
|
19.41
|
19.57
|
19.61
|
19.75
|
19.69
|
19.27
|
14.33
|
13.97
|
12.73
|
11.49
|
10.29
|
20.25
|
20.29
|
20.1
|
18.01
|
16.24
|
16.97
|
21.64
|
13.59
|
14.38
|
14.33
|
13.17
|
16.26
|
12.79
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|