|
(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
|
|
現金同等物
|
51
|
44
|
34
|
55
|
38
|
37
|
57
|
63
|
44
|
47
|
60
|
66
|
63
|
48
|
57
|
111
|
62
|
50
|
68
|
73
|
41
|
53
|
69
|
78
|
147
|
168
|
139
|
147
|
181
|
94
|
140
|
68
|
50
|
47
|
41
|
48
|
52
|
54
|
75
|
87
|
122
|
84
|
92
|
130
|
101
|
|
現金 + 有価証券
|
51
|
44
|
34
|
55
|
38
|
37
|
57
|
63
|
44
|
47
|
60
|
66
|
63
|
48
|
57
|
111
|
62
|
50
|
68
|
73
|
41
|
53
|
69
|
78
|
147
|
168
|
139
|
147
|
181
|
94
|
140
|
68
|
50
|
47
|
41
|
48
|
52
|
54
|
75
|
87
|
122
|
84
|
92
|
130
|
101
|
|
売掛金
|
188
|
207
|
216
|
236
|
207
|
199
|
220
|
192
|
127
|
123
|
150
|
145
|
131
|
129
|
152
|
137
|
125
|
130
|
148
|
140
|
130
|
135
|
162
|
159
|
120
|
101
|
125
|
131
|
114
|
116
|
129
|
146
|
143
|
127
|
128
|
134
|
109
|
118
|
119
|
135
|
130
|
136
|
105
|
105
|
106
|
|
商品及び製品
|
154
|
155
|
161
|
162
|
170
|
170
|
172
|
152
|
127
|
139
|
125
|
108
|
117
|
142
|
148
|
125
|
144
|
160
|
154
|
140
|
159
|
159
|
151
|
141
|
161
|
162
|
160
|
130
|
142
|
162
|
155
|
153
|
177
|
188
|
194
|
169
|
208
|
191
|
184
|
196
|
203
|
190
|
124
|
118
|
120
|
|
流動資産合計
|
422
|
431
|
435
|
474
|
438
|
434
|
471
|
419
|
313
|
324
|
348
|
330
|
324
|
334
|
371
|
394
|
356
|
364
|
383
|
365
|
344
|
362
|
394
|
388
|
443
|
443
|
434
|
419
|
450
|
385
|
435
|
380
|
383
|
378
|
377
|
362
|
383
|
375
|
387
|
428
|
467
|
422
|
436
|
361
|
337
|
|
有形固定資産
|
350
|
335
|
321
|
315
|
303
|
307
|
293
|
224
|
212
|
208
|
199
|
186
|
195
|
191
|
193
|
183
|
203
|
205
|
201
|
211
|
216
|
211
|
207
|
206
|
198
|
192
|
188
|
191
|
183
|
190
|
190
|
200
|
191
|
182
|
164
|
161
|
158
|
149
|
144
|
175
|
166
|
159
|
134
|
130
|
129
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
77
|
77
|
|
固定資産合計
|
1,660
|
1,641
|
1,576
|
1,524
|
1,456
|
1,459
|
1,509
|
1,278
|
1,322
|
1,303
|
1,232
|
1,185
|
1,206
|
1,181
|
1,182
|
1,154
|
1,190
|
1,187
|
1,181
|
1,182
|
1,230
|
1,222
|
1,213
|
1,266
|
1,253
|
1,244
|
1,232
|
1,235
|
1,224
|
1,296
|
1,287
|
1,351
|
1,334
|
1,079
|
1,059
|
821
|
812
|
800
|
794
|
1,034
|
1,015
|
755
|
735
|
756
|
759
|
|
総資産
|
2,082
|
2,072
|
2,011
|
1,998
|
1,894
|
1,893
|
1,980
|
1,697
|
1,636
|
1,627
|
1,581
|
1,515
|
1,530
|
1,516
|
1,553
|
1,549
|
1,546
|
1,552
|
1,565
|
1,547
|
1,575
|
1,585
|
1,607
|
1,654
|
1,696
|
1,687
|
1,667
|
1,654
|
1,675
|
1,681
|
1,723
|
1,731
|
1,718
|
1,458
|
1,436
|
1,183
|
1,195
|
1,176
|
1,182
|
1,462
|
1,483
|
1,178
|
1,171
|
1,118
|
1,097
|
|
買掛金
|
129
|
155
|
168
|
172
|
157
|
151
|
142
|
116
|
79
|
74
|
73
|
71
|
72
|
79
|
75
|
85
|
86
|
89
|
82
|
77
|
71
|
65
|
73
|
87
|
79
|
75
|
68
|
70
|
81
|
72
|
72
|
90
|
81
|
64
|
58
|
41
|
70
|
48
|
52
|
51
|
67
|
52
|
34
|
58
|
39
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
165
|
167
|
169
|
171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47
|
48
|
48
|
49
|
68
|
69
|
|
流動負債合計
|
197
|
267
|
268
|
288
|
263
|
261
|
245
|
226
|
169
|
139
|
141
|
149
|
147
|
156
|
155
|
151
|
139
|
142
|
147
|
141
|
127
|
127
|
139
|
151
|
132
|
231
|
138
|
297
|
302
|
301
|
313
|
166
|
143
|
149
|
131
|
99
|
125
|
108
|
107
|
164
|
170
|
178
|
185
|
197
|
167
|
|
長期借入金
|
396
|
392
|
388
|
385
|
377
|
376
|
448
|
400
|
371
|
392
|
345
|
288
|
286
|
284
|
297
|
192
|
194
|
196
|
187
|
158
|
170
|
171
|
154
|
156
|
258
|
160
|
213
|
-
|
-
|
-
|
-
|
70
|
70
|
73
|
78
|
45
|
45
|
45
|
45
|
224
|
245
|
212
|
175
|
134
|
119
|
|
資本金及び資本剰余金
|
1,366
|
1,368
|
1,370
|
1,373
|
1,376
|
1,379
|
1,446
|
1,450
|
1,455
|
1,491
|
1,495
|
1,500
|
1,506
|
1,511
|
1,517
|
1,524
|
1,527
|
1,534
|
1,540
|
1,546
|
1,549
|
1,557
|
1,567
|
1,575
|
1,573
|
1,578
|
1,583
|
1,588
|
1,601
|
1,611
|
1,621
|
1,640
|
1,643
|
1,651
|
1,659
|
1,666
|
1,669
|
1,676
|
1,683
|
1,690
|
1,691
|
1,699
|
1,708
|
1,712
|
1,717
|
|
利益剰余金
|
10
|
-69
|
-83
|
-84
|
-100
|
-116
|
-131
|
-318
|
-348
|
-372
|
-380
|
-361
|
-364
|
-394
|
-378
|
-292
|
-293
|
-288
|
-304
|
-225
|
-227
|
-221
|
-196
|
-176
|
-185
|
-204
|
-199
|
-169
|
-156
|
-139
|
-111
|
-19
|
-
|
-243
|
-241
|
-449
|
-454
|
-440
|
-424
|
-376
|
-374
|
-633
|
-633
|
-614
|
-616
|
|
株主資本
|
1,404
|
1,318
|
1,271
|
1,236
|
1,171
|
1,166
|
1,200
|
1,006
|
997
|
1,002
|
1,026
|
1,008
|
1,027
|
1,009
|
1,036
|
1,132
|
1,140
|
1,142
|
1,124
|
1,211
|
1,216
|
1,227
|
1,257
|
1,288
|
1,253
|
1,243
|
1,264
|
1,303
|
1,323
|
1,332
|
1,366
|
1,459
|
1,474
|
1,203
|
1,180
|
992
|
987
|
986
|
993
|
1,034
|
1,033
|
753
|
777
|
756
|
755
|
|
有利子負債合計
|
396
|
392
|
388
|
385
|
377
|
376
|
448
|
399
|
371
|
392
|
345
|
288
|
286
|
284
|
297
|
192
|
194
|
196
|
187
|
158
|
170
|
171
|
154
|
156
|
258
|
260
|
213
|
165
|
167
|
169
|
171
|
70
|
70
|
73
|
78
|
45
|
45
|
45
|
45
|
271
|
293
|
261
|
225
|
202
|
188
|
|
純有利子負債
|
344
|
347
|
354
|
329
|
338
|
339
|
390
|
335
|
327
|
345
|
285
|
222
|
223
|
236
|
240
|
80
|
131
|
145
|
119
|
84
|
128
|
118
|
85
|
78
|
111
|
92
|
73
|
17
|
-15
|
75
|
31
|
1
|
19
|
25
|
36
|
-4
|
-7
|
-10
|
-31
|
183
|
171
|
177
|
132
|
72
|
86
|
|
DEレシオ(%)
|
28.22
|
29.76
|
30.58
|
31.14
|
32.24
|
32.22
|
37.37
|
39.65
|
37.26
|
39.12
|
33.65
|
28.61
|
27.9
|
28.2
|
28.73
|
17.01
|
17.03
|
17.16
|
16.7
|
13.05
|
13.97
|
14.01
|
12.31
|
12.17
|
20.64
|
20.98
|
16.84
|
12.67
|
12.64
|
12.72
|
12.58
|
4.8
|
4.75
|
6.07
|
6.61
|
4.53
|
4.56
|
4.56
|
4.53
|
26.23
|
28.36
|
34.69
|
28.94
|
26.79
|
24.98
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|