|
(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
|
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
|
0
|
10
|
8
|
34
|
23
|
11
|
10
|
8
|
8
|
7
|
12
|
13
|
50
|
68
|
18
|
12
|
38
|
32
|
33
|
33
|
37
|
32
|
87
|
164
|
83
|
56
|
45
|
33
|
36
|
70
|
42
|
47
|
69
|
41
|
44
|
52
|
52
|
52
|
43
|
43
|
43
|
43
|
33
|
36
|
|
現金 + 有価証券
|
0
|
10
|
8
|
34
|
23
|
11
|
10
|
8
|
8
|
7
|
12
|
13
|
50
|
68
|
18
|
12
|
38
|
32
|
33
|
33
|
37
|
32
|
87
|
164
|
83
|
56
|
45
|
33
|
36
|
70
|
42
|
47
|
69
|
41
|
44
|
52
|
52
|
52
|
43
|
43
|
43
|
43
|
33
|
36
|
|
売掛金
|
-
|
6
|
7
|
7
|
9
|
11
|
12
|
14
|
15
|
14
|
14
|
17
|
20
|
18
|
18
|
20
|
20
|
22
|
25
|
26
|
27
|
31
|
32
|
32
|
33
|
34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総資産
|
0
|
229
|
252
|
301
|
296
|
347
|
451
|
443
|
439
|
476
|
487
|
661
|
748
|
757
|
878
|
896
|
860
|
907
|
1,013
|
1,100
|
1,144
|
1,190
|
1,228
|
1,298
|
1,211
|
1,172
|
1,157
|
1,088
|
1,128
|
1,152
|
1,601
|
1,632
|
1,611
|
1,584
|
1,574
|
1,575
|
1,537
|
1,532
|
1,511
|
1,505
|
1,480
|
1,475
|
1,455
|
1,436
|
|
長期借入金
|
-
|
155
|
179
|
189
|
189
|
241
|
344
|
344
|
345
|
289
|
302
|
370
|
400
|
411
|
532
|
489
|
421
|
479
|
546
|
645
|
694
|
651
|
607
|
706
|
704
|
678
|
677
|
572
|
612
|
603
|
653
|
662
|
654
|
676
|
690
|
708
|
678
|
670
|
669
|
668
|
649
|
648
|
646
|
645
|
|
総負債
|
-
|
171
|
199
|
210
|
209
|
265
|
372
|
369
|
372
|
313
|
330
|
405
|
435
|
444
|
576
|
536
|
463
|
521
|
598
|
702
|
758
|
721
|
679
|
771
|
771
|
747
|
739
|
628
|
674
|
705
|
730
|
745
|
735
|
759
|
771
|
784
|
748
|
747
|
738
|
737
|
721
|
727
|
721
|
709
|
|
資本金及び資本剰余金
|
0
|
45
|
45
|
91
|
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
|
-
|
-4
|
-8
|
-12
|
-16
|
-20
|
-26
|
-30
|
-42
|
-36
|
-43
|
-54
|
-66
|
-65
|
-76
|
-87
|
-51
|
-62
|
-75
|
-93
|
-105
|
-129
|
-143
|
-152
|
-160
|
-165
|
-173
|
-133
|
-140
|
-147
|
275
|
289
|
281
|
273
|
251
|
242
|
235
|
229
|
221
|
214
|
205
|
196
|
179
|
172
|
|
株主資本
|
0
|
41
|
38
|
80
|
87
|
81
|
78
|
73
|
66
|
162
|
156
|
256
|
312
|
312
|
302
|
359
|
396
|
386
|
415
|
398
|
386
|
468
|
549
|
526
|
440
|
425
|
417
|
459
|
453
|
446
|
870
|
887
|
875
|
824
|
803
|
791
|
788
|
784
|
772
|
767
|
759
|
747
|
734
|
726
|
|
有利子負債合計
|
-
|
155
|
179
|
189
|
189
|
241
|
344
|
344
|
345
|
289
|
302
|
370
|
400
|
411
|
532
|
489
|
421
|
479
|
546
|
645
|
694
|
651
|
607
|
706
|
704
|
678
|
677
|
572
|
612
|
603
|
653
|
662
|
654
|
676
|
690
|
708
|
678
|
670
|
669
|
668
|
649
|
648
|
646
|
645
|
|
純有利子負債
|
-
|
144
|
170
|
155
|
165
|
229
|
334
|
336
|
336
|
282
|
290
|
356
|
350
|
342
|
513
|
477
|
382
|
446
|
512
|
612
|
657
|
619
|
519
|
541
|
621
|
622
|
631
|
539
|
576
|
533
|
611
|
614
|
584
|
634
|
645
|
656
|
625
|
618
|
626
|
624
|
605
|
605
|
613
|
609
|
|
DEレシオ(%)
|
-
|
371.18
|
467.12
|
237.1
|
217.57
|
294.41
|
437.8
|
467.54
|
515.88
|
178.17
|
193.34
|
144.52
|
128.18
|
131.38
|
176.12
|
136.04
|
106.26
|
124.2
|
131.33
|
162.0
|
179.87
|
139.2
|
110.58
|
134.11
|
159.94
|
159.61
|
162.07
|
124.62
|
135.09
|
135.11
|
75.08
|
74.67
|
74.7
|
82.02
|
85.92
|
89.51
|
85.99
|
85.51
|
86.65
|
87.05
|
85.54
|
86.7
|
88.08
|
88.9
|