|
(単位:百万ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
34
|
19
|
27
|
22
|
27
|
27
|
29
|
32
|
32
|
38
|
40
|
36
|
35
|
44
|
51
|
52
|
93
|
48
|
50
|
64
|
70
|
103
|
86
|
86
|
77
|
115
|
131
|
125
|
169
|
162
|
221
|
175
|
219
|
262
|
285
|
303
|
310
|
243
|
215
|
192
|
211
|
215
|
343
|
337
|
328
|
326
|
314
|
307
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
34
|
19
|
27
|
22
|
27
|
27
|
29
|
32
|
32
|
38
|
40
|
36
|
35
|
44
|
51
|
52
|
93
|
48
|
50
|
64
|
70
|
103
|
86
|
86
|
77
|
115
|
131
|
125
|
169
|
162
|
221
|
178
|
222
|
265
|
288
|
306
|
313
|
245
|
215
|
192
|
211
|
215
|
343
|
337
|
328
|
326
|
314
|
307
|
|
売掛金
|
74
|
77
|
69
|
68
|
68
|
71
|
68
|
75
|
78
|
71
|
68
|
75
|
72
|
67
|
77
|
76
|
76
|
75
|
83
|
90
|
82
|
82
|
100
|
96
|
93
|
92
|
106
|
95
|
91
|
111
|
95
|
99
|
93
|
95
|
113
|
105
|
107
|
112
|
131
|
127
|
109
|
115
|
126
|
141
|
122
|
131
|
137
|
159
|
|
流動資産合計
|
137
|
126
|
124
|
116
|
123
|
129
|
129
|
134
|
142
|
140
|
150
|
141
|
137
|
143
|
158
|
163
|
204
|
159
|
168
|
184
|
182
|
216
|
216
|
217
|
206
|
244
|
276
|
260
|
303
|
318
|
359
|
319
|
355
|
403
|
436
|
473
|
489
|
396
|
389
|
368
|
393
|
402
|
561
|
562
|
530
|
533
|
529
|
555
|
|
有形固定資産
|
35
|
33
|
31
|
33
|
30
|
29
|
29
|
29
|
28
|
31
|
33
|
33
|
35
|
37
|
38
|
37
|
36
|
36
|
37
|
38
|
38
|
36
|
36
|
45
|
44
|
43
|
43
|
41
|
41
|
43
|
43
|
42
|
41
|
42
|
48
|
49
|
48
|
49
|
56
|
56
|
57
|
56
|
62
|
60
|
65
|
-
|
62
|
-
|
|
固定資産合計
|
836
|
820
|
810
|
802
|
782
|
770
|
760
|
755
|
743
|
740
|
732
|
728
|
726
|
723
|
727
|
719
|
709
|
745
|
734
|
732
|
721
|
712
|
711
|
751
|
744
|
735
|
735
|
718
|
708
|
709
|
713
|
720
|
715
|
705
|
708
|
687
|
679
|
724
|
742
|
768
|
777
|
819
|
1,498
|
1,433
|
1,359
|
1,361
|
1,328
|
1,362
|
|
総資産
|
973
|
947
|
935
|
919
|
905
|
899
|
890
|
890
|
885
|
880
|
882
|
869
|
864
|
867
|
885
|
882
|
914
|
904
|
902
|
916
|
904
|
928
|
927
|
968
|
950
|
980
|
1,011
|
979
|
1,011
|
1,028
|
1,072
|
1,040
|
1,070
|
1,108
|
1,144
|
1,161
|
1,169
|
1,120
|
1,131
|
1,137
|
1,171
|
1,221
|
2,060
|
1,996
|
1,889
|
1,894
|
1,857
|
1,917
|
|
買掛金
|
22
|
25
|
14
|
18
|
12
|
14
|
14
|
22
|
19
|
19
|
22
|
20
|
18
|
27
|
40
|
27
|
31
|
27
|
41
|
40
|
34
|
37
|
47
|
45
|
34
|
24
|
39
|
28
|
28
|
36
|
43
|
26
|
27
|
34
|
28
|
30
|
34
|
33
|
46
|
47
|
50
|
52
|
66
|
66
|
60
|
53
|
58
|
69
|
|
一年内返済予定の長期借入金
|
-
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
24
|
26
|
28
|
19
|
19
|
46
|
46
|
46
|
46
|
21
|
23
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
16
|
18
|
19
|
21
|
22
|
28
|
20
|
20
|
20
|
20
|
23
|
23
|
23
|
23
|
23
|
23
|
|
流動負債合計
|
79
|
88
|
73
|
121
|
109
|
96
|
78
|
104
|
98
|
83
|
105
|
100
|
105
|
118
|
129
|
116
|
168
|
159
|
147
|
136
|
111
|
125
|
136
|
148
|
114
|
128
|
144
|
128
|
151
|
137
|
152
|
136
|
136
|
152
|
152
|
160
|
166
|
178
|
208
|
183
|
198
|
248
|
298
|
354
|
290
|
270
|
279
|
279
|
|
長期借入金
|
734
|
674
|
670
|
665
|
661
|
656
|
652
|
647
|
643
|
638
|
632
|
613
|
604
|
597
|
599
|
595
|
565
|
561
|
557
|
553
|
547
|
541
|
524
|
520
|
517
|
514
|
510
|
490
|
487
|
484
|
481
|
458
|
454
|
449
|
444
|
438
|
432
|
426
|
389
|
384
|
379
|
374
|
946
|
941
|
936
|
930
|
925
|
919
|
|
固定負債合計
|
763
|
691
|
687
|
686
|
682
|
677
|
672
|
666
|
665
|
660
|
658
|
659
|
651
|
643
|
648
|
640
|
612
|
608
|
607
|
601
|
595
|
588
|
574
|
604
|
607
|
602
|
595
|
588
|
581
|
580
|
577
|
548
|
535
|
527
|
521
|
505
|
490
|
486
|
448
|
442
|
434
|
436
|
1,126
|
1,090
|
1,073
|
1,078
|
1,058
|
1,052
|
|
総負債
|
843
|
780
|
761
|
808
|
791
|
773
|
751
|
770
|
763
|
743
|
764
|
760
|
757
|
761
|
777
|
757
|
780
|
767
|
754
|
737
|
706
|
713
|
711
|
752
|
721
|
730
|
740
|
716
|
732
|
717
|
730
|
684
|
672
|
680
|
674
|
666
|
656
|
665
|
656
|
626
|
633
|
685
|
1,424
|
1,444
|
1,364
|
1,349
|
1,338
|
1,332
|
|
資本金及び資本剰余金
|
53
|
154
|
155
|
81
|
82
|
82
|
84
|
60
|
51
|
52
|
29
|
9
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
9
|
11
|
13
|
6
|
0
|
0
|
3
|
0
|
0
|
4
|
7
|
6
|
0
|
0
|
4
|
8
|
0
|
2
|
0
|
0
|
0
|
0
|
5
|
37
|
0
|
11
|
5
|
7
|
4
|
|
利益剰余金
|
75
|
10
|
17
|
29
|
39
|
49
|
60
|
65
|
76
|
89
|
95
|
106
|
116
|
116
|
116
|
133
|
144
|
143
|
148
|
172
|
192
|
212
|
228
|
237
|
253
|
274
|
296
|
308
|
320
|
351
|
379
|
397
|
436
|
468
|
506
|
526
|
545
|
480
|
487
|
507
|
529
|
530
|
538
|
512
|
541
|
562
|
599
|
629
|
|
株主資本
|
130
|
166
|
174
|
111
|
114
|
126
|
138
|
119
|
122
|
136
|
118
|
109
|
107
|
105
|
108
|
125
|
134
|
137
|
147
|
179
|
197
|
214
|
215
|
216
|
228
|
249
|
271
|
262
|
278
|
310
|
342
|
356
|
398
|
427
|
470
|
495
|
512
|
455
|
474
|
511
|
538
|
536
|
598
|
511
|
487
|
506
|
475
|
545
|
|
有利子負債合計
|
734
|
693
|
689
|
684
|
680
|
675
|
671
|
666
|
662
|
657
|
653
|
638
|
631
|
625
|
619
|
615
|
611
|
608
|
603
|
599
|
569
|
565
|
538
|
535
|
531
|
528
|
525
|
505
|
501
|
498
|
495
|
474
|
471
|
467
|
464
|
459
|
455
|
455
|
410
|
405
|
400
|
395
|
970
|
965
|
959
|
954
|
948
|
943
|
|
純有利子負債
|
700
|
674
|
661
|
662
|
652
|
647
|
641
|
634
|
629
|
618
|
612
|
601
|
595
|
580
|
567
|
563
|
518
|
559
|
553
|
535
|
498
|
461
|
451
|
448
|
454
|
412
|
394
|
379
|
332
|
336
|
274
|
295
|
248
|
201
|
175
|
152
|
142
|
209
|
194
|
212
|
189
|
179
|
626
|
627
|
630
|
628
|
634
|
636
|
|
DEレシオ(%)
|
562.52
|
416.22
|
395.06
|
615.0
|
593.67
|
535.66
|
483.29
|
557.47
|
540.96
|
482.36
|
552.22
|
581.8
|
587.44
|
592.09
|
572.64
|
491.03
|
456.49
|
441.83
|
408.0
|
334.49
|
288.49
|
262.91
|
249.67
|
247.13
|
232.4
|
212.02
|
193.36
|
192.28
|
179.89
|
160.72
|
144.64
|
133.25
|
118.35
|
109.32
|
98.78
|
92.88
|
88.81
|
100.05
|
86.41
|
79.29
|
74.4
|
73.72
|
162.21
|
188.87
|
197.07
|
188.62
|
199.44
|
173.15
|