|
(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
|
91
|
87
|
71
|
88
|
48
|
78
|
44
|
37
|
44
|
61
|
44
|
103
|
134
|
134
|
196
|
202
|
164
|
230
|
216
|
183
|
208
|
206
|
671
|
950
|
1,037
|
1,758
|
1,794
|
1,128
|
1,072
|
1,070
|
814
|
997
|
944
|
1,038
|
965
|
1,122
|
841
|
1,005
|
726
|
830
|
802
|
866
|
884
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
22
|
20
|
34
|
31
|
36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
91
|
87
|
71
|
88
|
48
|
78
|
44
|
37
|
44
|
61
|
44
|
121
|
152
|
152
|
213
|
219
|
181
|
247
|
233
|
205
|
229
|
240
|
703
|
986
|
1,037
|
1,758
|
1,794
|
1,128
|
1,072
|
1,070
|
814
|
997
|
944
|
1,038
|
965
|
1,122
|
841
|
1,005
|
726
|
830
|
802
|
866
|
884
|
|
売掛金
|
9
|
7
|
5
|
8
|
9
|
9
|
9
|
14
|
17
|
14
|
8
|
21
|
33
|
45
|
33
|
34
|
42
|
60
|
65
|
60
|
48
|
53
|
43
|
44
|
385
|
338
|
324
|
395
|
438
|
472
|
450
|
494
|
506
|
611
|
543
|
526
|
555
|
608
|
551
|
546
|
469
|
470
|
440
|
|
商品及び製品
|
7
|
7
|
7
|
6
|
7
|
11
|
11
|
11
|
11
|
11
|
11
|
17
|
16
|
16
|
15
|
14
|
15
|
20
|
20
|
19
|
17
|
18
|
17
|
17
|
49
|
44
|
41
|
41
|
45
|
42
|
44
|
47
|
46
|
59
|
57
|
53
|
45
|
46
|
44
|
45
|
43
|
45
|
43
|
|
流動資産合計
|
119
|
117
|
101
|
122
|
132
|
116
|
85
|
80
|
91
|
101
|
80
|
362
|
400
|
251
|
475
|
505
|
426
|
573
|
382
|
702
|
963
|
604
|
1,242
|
1,534
|
6,298
|
6,667
|
6,562
|
6,316
|
5,925
|
5,964
|
5,120
|
4,900
|
1,936
|
2,102
|
2,011
|
2,127
|
1,860
|
2,045
|
1,737
|
1,823
|
1,900
|
1,747
|
1,786
|
|
有形固定資産
|
441
|
456
|
449
|
447
|
442
|
625
|
618
|
615
|
609
|
612
|
605
|
1,455
|
1,446
|
1,502
|
1,396
|
1,400
|
1,488
|
2,883
|
2,870
|
2,714
|
2,635
|
2,615
|
2,455
|
2,419
|
14,630
|
14,333
|
14,083
|
14,393
|
14,529
|
-
|
14,637
|
14,606
|
14,592
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,049
|
1,057
|
1,048
|
1,046
|
1,036
|
1,208
|
1,200
|
1,193
|
1,186
|
1,192
|
1,565
|
3,195
|
3,184
|
3,295
|
3,077
|
3,094
|
4,051
|
5,338
|
5,732
|
5,379
|
5,118
|
5,036
|
4,649
|
4,614
|
29,941
|
29,718
|
29,457
|
32,500
|
33,037
|
32,067
|
31,953
|
31,770
|
31,658
|
31,425
|
31,338
|
31,351
|
31,369
|
31,321
|
31,322
|
31,261
|
31,069
|
30,843
|
30,612
|
|
総資産
|
1,169
|
1,175
|
1,150
|
1,169
|
1,168
|
1,325
|
1,286
|
1,274
|
1,278
|
1,294
|
1,645
|
3,558
|
3,585
|
3,546
|
3,552
|
3,600
|
4,477
|
5,911
|
6,115
|
6,082
|
6,081
|
5,641
|
5,891
|
6,148
|
36,239
|
36,385
|
36,019
|
38,816
|
38,962
|
38,031
|
37,073
|
36,670
|
33,594
|
33,527
|
33,349
|
33,478
|
33,229
|
33,366
|
33,059
|
33,084
|
32,969
|
32,590
|
32,398
|
|
買掛金
|
9
|
12
|
9
|
10
|
13
|
17
|
20
|
23
|
22
|
21
|
16
|
30
|
28
|
34
|
28
|
28
|
33
|
58
|
89
|
56
|
50
|
61
|
46
|
40
|
274
|
165
|
148
|
217
|
340
|
254
|
528
|
323
|
300
|
314
|
285
|
299
|
371
|
408
|
439
|
436
|
268
|
296
|
246
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
4
|
4
|
4
|
15
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
246
|
0
|
67
|
67
|
67
|
67
|
70
|
70
|
70
|
70
|
70
|
108
|
68
|
68
|
65
|
65
|
94
|
100
|
102
|
109
|
110
|
|
流動負債合計
|
75
|
91
|
74
|
90
|
69
|
105
|
95
|
105
|
97
|
102
|
85
|
252
|
225
|
219
|
217
|
217
|
261
|
402
|
389
|
383
|
414
|
688
|
771
|
476
|
2,470
|
2,585
|
2,504
|
5,452
|
4,978
|
5,297
|
5,145
|
4,897
|
2,426
|
2,668
|
2,377
|
2,717
|
2,561
|
2,690
|
2,535
|
2,611
|
2,267
|
2,272
|
2,138
|
|
長期借入金
|
792
|
778
|
776
|
773
|
786
|
861
|
826
|
789
|
786
|
795
|
1,160
|
2,211
|
2,224
|
2,190
|
2,190
|
2,191
|
2,967
|
3,261
|
3,057
|
3,018
|
2,951
|
2,325
|
2,781
|
2,671
|
15,203
|
14,073
|
14,103
|
13,838
|
14,453
|
13,722
|
13,741
|
13,668
|
12,857
|
12,659
|
12,904
|
12,480
|
12,230
|
12,224
|
12,171
|
12,162
|
12,434
|
12,033
|
12,046
|
|
固定負債合計
|
930
|
931
|
929
|
927
|
942
|
948
|
915
|
882
|
884
|
893
|
1,258
|
2,481
|
2,506
|
2,382
|
2,376
|
2,385
|
3,179
|
4,480
|
4,662
|
4,613
|
4,539
|
3,835
|
4,180
|
4,056
|
30,380
|
28,766
|
28,885
|
28,202
|
29,031
|
28,193
|
28,082
|
28,062
|
27,276
|
27,108
|
27,337
|
26,094
|
25,926
|
25,956
|
25,936
|
25,978
|
26,318
|
25,942
|
25,981
|
|
総負債
|
1,005
|
1,023
|
1,004
|
1,017
|
1,012
|
1,054
|
1,011
|
988
|
981
|
995
|
1,344
|
2,733
|
2,731
|
2,601
|
2,594
|
2,603
|
3,441
|
4,882
|
5,051
|
4,996
|
4,954
|
4,523
|
4,951
|
4,532
|
32,850
|
31,351
|
31,389
|
33,654
|
34,009
|
33,490
|
33,227
|
32,959
|
29,702
|
29,776
|
29,714
|
28,811
|
28,487
|
28,646
|
28,471
|
28,589
|
28,585
|
28,214
|
28,119
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-4
|
-15
|
-21
|
-16
|
-11
|
99
|
103
|
113
|
123
|
124
|
125
|
79
|
108
|
198
|
215
|
252
|
290
|
290
|
323
|
342
|
379
|
366
|
190
|
90
|
-
|
-1,391
|
-
|
-
|
-
|
-2,410
|
-
|
-
|
-
|
-3,309
|
-
|
-
|
-
|
-2,523
|
-
|
-
|
-
|
-2,801
|
-
|
|
株主資本
|
163
|
151
|
146
|
151
|
156
|
270
|
274
|
286
|
296
|
298
|
301
|
824
|
853
|
945
|
958
|
996
|
1,036
|
1,029
|
1,063
|
1,085
|
1,126
|
1,117
|
940
|
1,616
|
3,389
|
5,034
|
4,630
|
5,162
|
4,953
|
4,541
|
3,846
|
3,711
|
3,892
|
3,751
|
3,635
|
4,667
|
4,742
|
4,720
|
4,588
|
4,495
|
4,384
|
4,376
|
4,279
|
|
有利子負債合計
|
792
|
775
|
776
|
773
|
786
|
866
|
831
|
793
|
790
|
800
|
1,165
|
2,227
|
2,225
|
2,190
|
2,191
|
2,191
|
2,968
|
3,262
|
3,058
|
3,019
|
2,951
|
2,571
|
3,027
|
2,671
|
15,270
|
14,140
|
14,170
|
13,905
|
14,523
|
13,792
|
13,811
|
13,738
|
12,927
|
12,767
|
12,972
|
12,548
|
12,295
|
12,289
|
12,265
|
12,262
|
12,536
|
12,142
|
12,156
|
|
純有利子負債
|
701
|
687
|
704
|
684
|
737
|
787
|
787
|
756
|
746
|
739
|
1,120
|
2,105
|
2,072
|
2,037
|
1,976
|
1,972
|
2,787
|
3,014
|
2,824
|
2,813
|
2,722
|
2,330
|
2,324
|
1,684
|
14,233
|
12,382
|
12,376
|
12,777
|
13,451
|
12,722
|
12,997
|
12,741
|
11,983
|
11,729
|
12,007
|
11,426
|
11,454
|
11,284
|
11,539
|
11,432
|
11,734
|
11,276
|
11,272
|
|
DEレシオ(%)
|
483.24
|
511.2
|
531.39
|
511.9
|
501.44
|
320.04
|
302.35
|
277.17
|
266.3
|
268.19
|
386.57
|
269.91
|
260.57
|
231.74
|
228.52
|
219.84
|
286.43
|
316.93
|
287.56
|
278.1
|
261.91
|
230.12
|
321.93
|
165.23
|
450.58
|
280.89
|
306.05
|
269.37
|
293.22
|
303.72
|
359.1
|
370.2
|
332.14
|
340.36
|
356.86
|
268.87
|
259.28
|
260.36
|
267.33
|
272.79
|
285.95
|
277.47
|
284.09
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|