|
(単位:百万ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
233
|
232
|
157
|
118
|
85
|
129
|
169
|
163
|
134
|
194
|
212
|
184
|
81
|
96
|
131
|
103
|
43
|
104
|
172
|
177
|
134
|
210
|
181
|
191
|
136
|
202
|
306
|
285
|
214
|
361
|
503
|
405
|
456
|
653
|
786
|
748
|
922
|
1,032
|
867
|
998
|
1,000
|
1,080
|
1,272
|
949
|
890
|
922
|
761
|
713
|
561
|
481
|
|
現金 + 有価証券
|
233
|
232
|
157
|
118
|
85
|
129
|
169
|
163
|
134
|
194
|
212
|
184
|
81
|
96
|
131
|
103
|
43
|
104
|
172
|
177
|
134
|
210
|
181
|
191
|
136
|
202
|
306
|
285
|
214
|
361
|
503
|
405
|
456
|
653
|
786
|
748
|
922
|
1,032
|
867
|
998
|
1,000
|
1,080
|
1,272
|
949
|
890
|
922
|
761
|
713
|
561
|
481
|
|
売掛金
|
205
|
205
|
203
|
152
|
200
|
218
|
212
|
172
|
213
|
236
|
231
|
187
|
278
|
278
|
263
|
199
|
292
|
312
|
315
|
246
|
339
|
360
|
312
|
214
|
292
|
316
|
295
|
215
|
327
|
350
|
425
|
375
|
540
|
592
|
473
|
444
|
665
|
575
|
511
|
297
|
417
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
387
|
368
|
369
|
383
|
421
|
410
|
398
|
394
|
432
|
415
|
404
|
384
|
440
|
461
|
451
|
433
|
482
|
490
|
459
|
476
|
538
|
572
|
559
|
533
|
573
|
524
|
492
|
497
|
536
|
456
|
454
|
503
|
611
|
727
|
644
|
660
|
804
|
803
|
767
|
697
|
738
|
703
|
683
|
712
|
814
|
832
|
792
|
803
|
921
|
918
|
|
流動資産合計
|
857
|
845
|
769
|
687
|
741
|
793
|
819
|
773
|
813
|
881
|
882
|
785
|
818
|
855
|
987
|
760
|
839
|
929
|
967
|
932
|
1,033
|
1,171
|
1,104
|
985
|
1,032
|
1,073
|
1,125
|
1,022
|
1,105
|
1,193
|
1,413
|
1,308
|
1,632
|
2,007
|
1,937
|
1,885
|
2,423
|
2,448
|
2,181
|
2,064
|
2,192
|
2,299
|
2,466
|
2,056
|
2,217
|
2,268
|
2,012
|
1,886
|
1,979
|
1,911
|
|
有形固定資産
|
261
|
261
|
355
|
360
|
357
|
355
|
362
|
368
|
364
|
374
|
385
|
402
|
552
|
552
|
557
|
568
|
561
|
556
|
555
|
565
|
568
|
562
|
552
|
487
|
460
|
464
|
464
|
476
|
455
|
446
|
447
|
461
|
456
|
457
|
459
|
495
|
491
|
493
|
744
|
770
|
772
|
784
|
789
|
932
|
934
|
948
|
985
|
1,047
|
1,075
|
1,116
|
|
固定資産合計
|
351
|
349
|
448
|
416
|
412
|
410
|
422
|
446
|
442
|
436
|
449
|
463
|
652
|
648
|
651
|
678
|
673
|
666
|
663
|
674
|
675
|
679
|
666
|
595
|
654
|
659
|
660
|
670
|
649
|
647
|
646
|
656
|
645
|
640
|
650
|
686
|
683
|
686
|
1,167
|
1,176
|
1,170
|
1,177
|
1,176
|
1,401
|
1,397
|
1,404
|
1,429
|
1,483
|
1,502
|
1,534
|
|
総資産
|
1,209
|
1,194
|
1,217
|
1,104
|
1,154
|
1,203
|
1,241
|
1,220
|
1,256
|
1,318
|
1,332
|
1,248
|
1,471
|
1,503
|
1,638
|
1,439
|
1,513
|
1,596
|
1,630
|
1,607
|
1,708
|
1,850
|
1,771
|
1,581
|
1,687
|
1,732
|
1,785
|
1,693
|
1,755
|
1,841
|
2,059
|
1,965
|
2,279
|
2,647
|
2,588
|
2,573
|
3,106
|
3,135
|
3,349
|
3,241
|
3,362
|
3,476
|
3,642
|
3,459
|
3,614
|
3,672
|
3,442
|
3,369
|
3,482
|
3,446
|
|
買掛金
|
216
|
195
|
191
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
301
|
272
|
301
|
239
|
286
|
306
|
319
|
255
|
294
|
332
|
332
|
258
|
345
|
361
|
478
|
312
|
374
|
428
|
426
|
381
|
432
|
519
|
467
|
369
|
406
|
424
|
444
|
384
|
438
|
485
|
676
|
524
|
696
|
854
|
700
|
640
|
880
|
769
|
739
|
545
|
580
|
667
|
694
|
594
|
684
|
691
|
643
|
564
|
702
|
645
|
|
長期借入金
|
250
|
250
|
326
|
301
|
301
|
301
|
301
|
301
|
301
|
351
|
351
|
344
|
474
|
464
|
467
|
437
|
437
|
438
|
438
|
438
|
438
|
438
|
439
|
439
|
439
|
439
|
440
|
440
|
439
|
440
|
443
|
443
|
444
|
444
|
444
|
444
|
444
|
445
|
444
|
444
|
444
|
444
|
445
|
445
|
445
|
445
|
445
|
446
|
446
|
444
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
74
|
85
|
100
|
110
|
116
|
142
|
174
|
190
|
198
|
218
|
240
|
242
|
247
|
267
|
277
|
281
|
291
|
313
|
344
|
361
|
395
|
434
|
405
|
330
|
337
|
362
|
385
|
356
|
365
|
394
|
430
|
452
|
597
|
816
|
904
|
948
|
1,246
|
1,359
|
1,574
|
1,645
|
1,736
|
1,756
|
1,891
|
1,780
|
1,875
|
1,980
|
1,867
|
1,928
|
1,960
|
2,014
|
|
株主資本
|
449
|
461
|
379
|
452
|
458
|
486
|
521
|
492
|
501
|
530
|
536
|
534
|
538
|
560
|
572
|
580
|
589
|
614
|
649
|
674
|
707
|
768
|
747
|
672
|
679
|
705
|
731
|
701
|
708
|
739
|
778
|
850
|
995
|
1,215
|
1,305
|
1,352
|
1,648
|
1,764
|
1,983
|
2,057
|
2,144
|
2,169
|
2,308
|
2,196
|
2,257
|
2,303
|
2,123
|
2,151
|
2,127
|
2,152
|
|
有利子負債合計
|
250
|
250
|
326
|
301
|
301
|
301
|
301
|
294
|
301
|
351
|
351
|
344
|
474
|
464
|
581
|
437
|
437
|
438
|
438
|
438
|
438
|
438
|
439
|
439
|
439
|
439
|
440
|
440
|
439
|
440
|
443
|
443
|
444
|
444
|
444
|
444
|
444
|
445
|
444
|
444
|
444
|
444
|
445
|
445
|
445
|
445
|
445
|
446
|
446
|
444
|
|
純有利子負債
|
16
|
17
|
169
|
183
|
215
|
171
|
131
|
130
|
166
|
156
|
138
|
160
|
393
|
368
|
450
|
333
|
394
|
333
|
265
|
261
|
303
|
228
|
257
|
247
|
303
|
237
|
133
|
155
|
224
|
78
|
-61
|
38
|
-13
|
-210
|
-343
|
-305
|
-478
|
-588
|
-423
|
-554
|
-557
|
-637
|
-828
|
-505
|
-445
|
-477
|
-316
|
-268
|
-116
|
-37
|
|
DEレシオ(%)
|
55.63
|
54.12
|
85.98
|
66.66
|
65.71
|
61.94
|
57.86
|
59.76
|
60.04
|
66.21
|
65.41
|
64.45
|
88.12
|
82.96
|
101.59
|
75.45
|
74.29
|
71.33
|
67.46
|
64.98
|
62.03
|
57.13
|
58.73
|
65.33
|
64.76
|
62.41
|
60.18
|
62.82
|
62.11
|
59.51
|
57.01
|
52.16
|
44.61
|
36.54
|
34.04
|
32.87
|
26.98
|
25.22
|
22.4
|
21.59
|
20.73
|
20.51
|
19.29
|
20.28
|
19.74
|
19.35
|
21.0
|
20.74
|
20.99
|
20.67
|
|
運転資本
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|