|
(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
|
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
|
5
|
5
|
24
|
10
|
6
|
5
|
5
|
6
|
11
|
13
|
19
|
14
|
24
|
66
|
67
|
62
|
19
|
139
|
139
|
90
|
88
|
95
|
234
|
177
|
187
|
252
|
267
|
231
|
207
|
203
|
191
|
333
|
217
|
69
|
203
|
229
|
218
|
255
|
339
|
386
|
399
|
380
|
406
|
327
|
298
|
305
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
25
|
30
|
28
|
20
|
15
|
10
|
10
|
9
|
4
|
37
|
26
|
16
|
1
|
-
|
-
|
-
|
-
|
-
|
49
|
94
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
5
|
5
|
24
|
10
|
6
|
5
|
5
|
6
|
11
|
13
|
19
|
14
|
24
|
91
|
92
|
92
|
48
|
160
|
154
|
100
|
98
|
105
|
239
|
215
|
213
|
269
|
268
|
231
|
207
|
203
|
191
|
333
|
267
|
164
|
228
|
229
|
218
|
255
|
339
|
386
|
399
|
380
|
406
|
327
|
298
|
305
|
|
売掛金
|
57
|
63
|
71
|
72
|
74
|
88
|
98
|
103
|
107
|
117
|
125
|
128
|
161
|
176
|
185
|
180
|
188
|
202
|
219
|
214
|
216
|
232
|
242
|
244
|
245
|
247
|
258
|
266
|
270
|
283
|
306
|
312
|
345
|
384
|
415
|
397
|
397
|
416
|
427
|
423
|
425
|
439
|
451
|
433
|
419
|
447
|
|
商品及び製品
|
21
|
21
|
23
|
23
|
25
|
27
|
28
|
29
|
31
|
33
|
34
|
40
|
43
|
43
|
44
|
48
|
46
|
48
|
51
|
61
|
60
|
63
|
63
|
74
|
73
|
69
|
70
|
77
|
85
|
99
|
118
|
143
|
160
|
192
|
182
|
176
|
170
|
163
|
159
|
162
|
171
|
175
|
182
|
194
|
198
|
192
|
|
流動資産合計
|
91
|
99
|
128
|
119
|
117
|
129
|
138
|
150
|
158
|
173
|
184
|
192
|
246
|
327
|
341
|
354
|
328
|
451
|
458
|
411
|
408
|
436
|
578
|
581
|
569
|
619
|
635
|
623
|
610
|
636
|
672
|
859
|
842
|
816
|
898
|
884
|
862
|
918
|
999
|
1,070
|
1,079
|
1,087
|
1,124
|
1,054
|
994
|
1,017
|
|
有形固定資産
|
32
|
35
|
37
|
39
|
42
|
47
|
53
|
57
|
60
|
62
|
65
|
67
|
71
|
73
|
78
|
81
|
84
|
85
|
85
|
90
|
91
|
92
|
102
|
106
|
106
|
103
|
104
|
104
|
105
|
105
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
67
|
67
|
68
|
75
|
157
|
176
|
208
|
223
|
233
|
251
|
257
|
269
|
363
|
371
|
382
|
383
|
393
|
393
|
404
|
423
|
469
|
479
|
485
|
517
|
517
|
511
|
529
|
563
|
623
|
637
|
654
|
793
|
810
|
885
|
865
|
894
|
916
|
917
|
921
|
911
|
924
|
937
|
947
|
1,005
|
1,004
|
1,002
|
|
総資産
|
191
|
201
|
234
|
234
|
275
|
305
|
347
|
374
|
392
|
424
|
441
|
462
|
609
|
699
|
723
|
738
|
722
|
845
|
863
|
834
|
877
|
916
|
1,063
|
1,099
|
1,087
|
1,131
|
1,165
|
1,187
|
1,233
|
1,273
|
1,327
|
1,653
|
1,652
|
1,702
|
1,763
|
1,778
|
1,779
|
1,835
|
1,920
|
1,981
|
2,003
|
2,025
|
2,072
|
2,059
|
1,999
|
2,020
|
|
買掛金
|
43
|
44
|
47
|
46
|
47
|
51
|
57
|
50
|
55
|
60
|
60
|
67
|
76
|
76
|
82
|
87
|
87
|
87
|
94
|
96
|
88
|
96
|
100
|
98
|
90
|
81
|
86
|
101
|
104
|
108
|
119
|
132
|
150
|
155
|
156
|
149
|
134
|
138
|
143
|
158
|
156
|
157
|
169
|
146
|
142
|
150
|
|
一年内返済予定の長期借入金
|
0
|
0
|
1
|
1
|
2
|
4
|
6
|
10
|
10
|
13
|
15
|
17
|
27
|
13
|
15
|
16
|
17
|
20
|
22
|
22
|
23
|
25
|
22
|
24
|
24
|
24
|
24
|
23
|
23
|
24
|
24
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
32
|
31
|
31
|
31
|
32
|
32
|
33
|
|
流動負債合計
|
67
|
70
|
77
|
76
|
78
|
92
|
100
|
97
|
104
|
114
|
120
|
130
|
154
|
143
|
153
|
159
|
154
|
161
|
177
|
181
|
182
|
201
|
215
|
214
|
201
|
214
|
222
|
236
|
245
|
264
|
284
|
307
|
327
|
362
|
358
|
328
|
316
|
314
|
324
|
346
|
339
|
352
|
376
|
359
|
344
|
356
|
|
長期借入金
|
19
|
7
|
23
|
25
|
61
|
72
|
95
|
113
|
118
|
132
|
133
|
134
|
236
|
326
|
328
|
330
|
330
|
433
|
433
|
432
|
430
|
431
|
542
|
545
|
545
|
544
|
544
|
541
|
545
|
543
|
542
|
832
|
829
|
828
|
827
|
830
|
830
|
831
|
833
|
835
|
843
|
844
|
840
|
842
|
839
|
842
|
|
固定負債合計
|
55
|
45
|
64
|
65
|
109
|
118
|
141
|
162
|
167
|
179
|
179
|
178
|
283
|
370
|
372
|
368
|
369
|
468
|
471
|
470
|
504
|
508
|
620
|
635
|
639
|
644
|
639
|
632
|
647
|
647
|
649
|
928
|
934
|
938
|
947
|
957
|
958
|
960
|
968
|
964
|
984
|
987
|
979
|
995
|
993
|
999
|
|
総負債
|
122
|
115
|
141
|
142
|
188
|
211
|
242
|
259
|
272
|
294
|
299
|
308
|
438
|
514
|
526
|
528
|
523
|
630
|
648
|
652
|
687
|
710
|
836
|
849
|
841
|
858
|
861
|
868
|
893
|
911
|
934
|
1,236
|
1,262
|
1,301
|
1,306
|
1,285
|
1,274
|
1,275
|
1,292
|
1,311
|
1,324
|
1,339
|
1,356
|
1,354
|
1,338
|
1,355
|
|
資本金及び資本剰余金
|
140
|
154
|
154
|
154
|
154
|
155
|
156
|
157
|
157
|
158
|
158
|
158
|
170
|
172
|
172
|
174
|
176
|
178
|
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
|
-72
|
-69
|
-63
|
-58
|
-57
|
-50
|
-41
|
-32
|
-26
|
-16
|
-4
|
7
|
13
|
25
|
37
|
48
|
57
|
73
|
88
|
105
|
114
|
132
|
154
|
173
|
188
|
213
|
241
|
269
|
277
|
306
|
332
|
352
|
350
|
401
|
453
|
513
|
527
|
579
|
638
|
693
|
694
|
749
|
808
|
865
|
853
|
912
|
|
株主資本
|
69
|
85
|
92
|
91
|
87
|
94
|
104
|
114
|
119
|
130
|
142
|
153
|
171
|
185
|
197
|
210
|
198
|
215
|
214
|
182
|
190
|
206
|
227
|
250
|
245
|
272
|
304
|
319
|
340
|
362
|
392
|
416
|
390
|
400
|
457
|
493
|
505
|
560
|
628
|
670
|
679
|
685
|
716
|
705
|
660
|
664
|
|
有利子負債合計
|
19
|
7
|
25
|
26
|
63
|
77
|
101
|
123
|
129
|
145
|
148
|
151
|
264
|
340
|
343
|
347
|
348
|
453
|
456
|
454
|
454
|
457
|
565
|
569
|
569
|
569
|
568
|
565
|
568
|
567
|
567
|
863
|
860
|
859
|
858
|
861
|
861
|
862
|
865
|
867
|
875
|
875
|
872
|
874
|
872
|
876
|
|
純有利子負債
|
14
|
2
|
0
|
16
|
57
|
72
|
96
|
116
|
117
|
131
|
129
|
136
|
239
|
248
|
251
|
255
|
299
|
293
|
301
|
354
|
356
|
351
|
325
|
353
|
356
|
300
|
299
|
333
|
361
|
363
|
375
|
529
|
592
|
694
|
630
|
631
|
642
|
607
|
525
|
480
|
475
|
495
|
466
|
547
|
573
|
570
|
|
DEレシオ(%)
|
28.06
|
8.63
|
27.59
|
29.23
|
72.99
|
82.2
|
97.32
|
107.64
|
107.6
|
111.57
|
103.89
|
98.34
|
153.93
|
183.92
|
174.22
|
165.1
|
175.27
|
210.83
|
212.84
|
249.22
|
238.4
|
221.96
|
248.44
|
227.65
|
231.81
|
208.7
|
186.87
|
177.11
|
167.06
|
156.64
|
144.39
|
207.04
|
220.46
|
214.5
|
187.62
|
174.51
|
170.5
|
153.91
|
137.74
|
129.39
|
128.83
|
127.8
|
121.76
|
124.03
|
132.0
|
131.84
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|