|
(単位:百万ドル)
|
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
|
|
現金同等物
|
16
|
71
|
56
|
48
|
47
|
40
|
85
|
208
|
129
|
80
|
77
|
37
|
48
|
47
|
38
|
19
|
20
|
21
|
34
|
30
|
24
|
26
|
36
|
176
|
275
|
212
|
167
|
150
|
298
|
215
|
304
|
217
|
219
|
153
|
258
|
200
|
172
|
209
|
124
|
144
|
138
|
114
|
82
|
226
|
189
|
144
|
144
|
114
|
|
有価証券
|
-
|
-
|
3
|
8
|
11
|
12
|
20
|
69
|
94
|
134
|
269
|
157
|
158
|
162
|
173
|
162
|
147
|
182
|
331
|
166
|
155
|
132
|
99
|
53
|
26
|
31
|
34
|
7
|
2
|
-
|
-
|
-
|
-
|
-
|
50
|
68
|
62
|
29
|
42
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
16
|
71
|
60
|
56
|
59
|
52
|
105
|
278
|
224
|
215
|
347
|
194
|
207
|
210
|
211
|
181
|
167
|
203
|
365
|
197
|
180
|
159
|
136
|
229
|
302
|
244
|
201
|
158
|
300
|
215
|
304
|
217
|
219
|
153
|
309
|
268
|
235
|
239
|
166
|
162
|
138
|
114
|
82
|
226
|
189
|
144
|
144
|
114
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
21
|
22
|
25
|
27
|
31
|
33
|
36
|
40
|
42
|
48
|
54
|
60
|
67
|
80
|
81
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
8
|
9
|
16
|
20
|
23
|
33
|
34
|
35
|
29
|
29
|
35
|
39
|
45
|
51
|
65
|
73
|
84
|
80
|
94
|
99
|
|
流動資産合計
|
19
|
72
|
60
|
58
|
61
|
54
|
106
|
279
|
225
|
218
|
214
|
197
|
209
|
213
|
213
|
188
|
170
|
206
|
203
|
201
|
188
|
168
|
142
|
235
|
307
|
253
|
211
|
172
|
321
|
242
|
345
|
272
|
275
|
170
|
328
|
290
|
252
|
261
|
246
|
250
|
232
|
218
|
201
|
365
|
345
|
307
|
337
|
318
|
|
有形固定資産
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
0
|
0
|
|
投資有価証券
|
-
|
13
|
17
|
11
|
7
|
5
|
35
|
44
|
89
|
86
|
80
|
88
|
67
|
49
|
30
|
25
|
13
|
105
|
73
|
42
|
21
|
5
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
0
|
13
|
17
|
11
|
7
|
5
|
36
|
45
|
90
|
87
|
81
|
88
|
68
|
50
|
31
|
26
|
14
|
106
|
73
|
42
|
21
|
5
|
0
|
1
|
1
|
1
|
2
|
7
|
8
|
8
|
7
|
6
|
5
|
54
|
52
|
52
|
51
|
51
|
1
|
1
|
2
|
3
|
4
|
7
|
7
|
6
|
5
|
5
|
|
総資産
|
19
|
86
|
78
|
70
|
69
|
60
|
143
|
325
|
315
|
306
|
295
|
286
|
277
|
263
|
245
|
214
|
185
|
313
|
277
|
244
|
210
|
174
|
143
|
236
|
308
|
255
|
214
|
179
|
330
|
250
|
353
|
278
|
280
|
225
|
381
|
342
|
303
|
312
|
247
|
251
|
234
|
221
|
205
|
373
|
352
|
314
|
343
|
324
|
|
買掛金
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
2
|
3
|
1
|
0
|
1
|
1
|
1
|
4
|
11
|
18
|
19
|
20
|
11
|
22
|
18
|
44
|
33
|
28
|
23
|
28
|
15
|
29
|
17
|
51
|
30
|
29
|
20
|
17
|
26
|
12
|
18
|
23
|
17
|
24
|
26
|
31
|
28
|
47
|
34
|
51
|
71
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6
|
3
|
4
|
3
|
5
|
5
|
5
|
6
|
7
|
6
|
5
|
5
|
7
|
8
|
15
|
21
|
30
|
34
|
33
|
30
|
34
|
42
|
64
|
60
|
54
|
57
|
66
|
73
|
83
|
75
|
94
|
97
|
82
|
78
|
73
|
79
|
82
|
82
|
92
|
95
|
107
|
137
|
156
|
164
|
175
|
165
|
246
|
270
|
|
長期借入金
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
125
|
129
|
128
|
156
|
160
|
166
|
355
|
450
|
502
|
509
|
505
|
512
|
513
|
524
|
479
|
485
|
499
|
493
|
504
|
502
|
521
|
518
|
486
|
479
|
|
総負債
|
6
|
3
|
4
|
3
|
10
|
10
|
9
|
10
|
10
|
9
|
8
|
8
|
9
|
9
|
16
|
22
|
31
|
34
|
33
|
30
|
34
|
42
|
64
|
61
|
179
|
186
|
194
|
229
|
244
|
242
|
449
|
548
|
584
|
587
|
578
|
591
|
595
|
606
|
571
|
581
|
606
|
631
|
660
|
667
|
696
|
684
|
732
|
750
|
|
資本金及び資本剰余金
|
0
|
141
|
142
|
142
|
144
|
145
|
238
|
430
|
433
|
437
|
441
|
446
|
450
|
454
|
457
|
462
|
467
|
636
|
641
|
657
|
664
|
670
|
677
|
685
|
694
|
701
|
715
|
723
|
734
|
743
|
797
|
713
|
722
|
733
|
964
|
969
|
993
|
1,045
|
1,071
|
1,127
|
1,134
|
1,137
|
1,149
|
1,248
|
1,260
|
1,264
|
1,267
|
1,270
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-86
|
-95
|
-105
|
-116
|
-129
|
-142
|
-155
|
-169
|
-183
|
-201
|
-230
|
-270
|
-314
|
-359
|
-397
|
-443
|
-489
|
-539
|
-599
|
-511
|
-565
|
-634
|
-696
|
-774
|
-649
|
-735
|
-839
|
-929
|
-972
|
-1,042
|
-1,107
|
-1,164
|
-1,230
|
-1,285
|
-1,341
|
-1,402
|
-1,452
|
-1,493
|
-1,550
|
-1,489
|
-1,551
|
-1,580
|
-1,602
|
-1,642
|
|
株主資本
|
-53
|
83
|
74
|
67
|
58
|
50
|
133
|
314
|
305
|
296
|
287
|
277
|
267
|
254
|
228
|
192
|
154
|
278
|
244
|
214
|
175
|
131
|
79
|
175
|
129
|
68
|
19
|
-51
|
85
|
8
|
-97
|
-270
|
-305
|
-363
|
-197
|
-250
|
-292
|
-295
|
-324
|
-330
|
-372
|
-411
|
-455
|
-295
|
-345
|
-371
|
-389
|
-427
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-55
|
-49
|
-101
|
-274
|
-220
|
-211
|
-343
|
-191
|
-204
|
-207
|
-209
|
-180
|
-166
|
-202
|
-365
|
-197
|
-181
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
8.36
|
9.81
|
3.65
|
1.55
|
1.6
|
1.57
|
1.49
|
1.41
|
1.32
|
1.23
|
1.19
|
1.21
|
1.24
|
0.53
|
0.43
|
0.28
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|