|
(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
|
3Q25
|
4Q25
|
|
現金同等物
|
0
|
158
|
152
|
131
|
94
|
129
|
155
|
146
|
109
|
157
|
238
|
248
|
156
|
218
|
236
|
156
|
132
|
163
|
149
|
152
|
142
|
110
|
137
|
141
|
125
|
111
|
241
|
99
|
120
|
109
|
132
|
129
|
184
|
86
|
179
|
86
|
176
|
94
|
91
|
89
|
453
|
371
|
61
|
125
|
86
|
85
|
71
|
83
|
|
有価証券
|
-
|
75
|
115
|
159
|
174
|
217
|
192
|
240
|
62
|
42
|
27
|
17
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
0
|
233
|
267
|
291
|
268
|
347
|
348
|
387
|
172
|
199
|
265
|
266
|
156
|
218
|
236
|
156
|
132
|
163
|
149
|
152
|
142
|
110
|
137
|
141
|
125
|
111
|
241
|
99
|
120
|
109
|
132
|
129
|
184
|
86
|
179
|
86
|
176
|
94
|
91
|
89
|
453
|
371
|
61
|
125
|
86
|
85
|
71
|
83
|
|
売掛金
|
-
|
68
|
72
|
67
|
81
|
86
|
101
|
99
|
116
|
125
|
128
|
144
|
144
|
181
|
162
|
159
|
173
|
171
|
174
|
185
|
182
|
197
|
206
|
189
|
157
|
166
|
139
|
135
|
131
|
166
|
188
|
141
|
139
|
137
|
125
|
114
|
105
|
120
|
115
|
115
|
102
|
122
|
121
|
126
|
98
|
117
|
91
|
99
|
|
商品及び製品
|
-
|
16
|
19
|
20
|
22
|
27
|
29
|
33
|
31
|
30
|
29
|
29
|
34
|
65
|
48
|
50
|
57
|
62
|
57
|
66
|
68
|
70
|
64
|
51
|
52
|
52
|
48
|
70
|
143
|
178
|
225
|
176
|
169
|
148
|
130
|
119
|
123
|
116
|
94
|
76
|
69
|
72
|
77
|
79
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
-
|
358
|
395
|
422
|
426
|
509
|
525
|
553
|
363
|
386
|
453
|
462
|
384
|
513
|
494
|
408
|
393
|
420
|
405
|
428
|
626
|
614
|
634
|
614
|
576
|
574
|
752
|
618
|
718
|
786
|
889
|
782
|
832
|
728
|
756
|
645
|
738
|
673
|
651
|
641
|
1,002
|
990
|
674
|
748
|
707
|
608
|
576
|
585
|
|
有形固定資産
|
-
|
124
|
128
|
134
|
139
|
145
|
152
|
147
|
153
|
163
|
165
|
174
|
175
|
180
|
182
|
187
|
186
|
190
|
198
|
206
|
211
|
211
|
212
|
205
|
202
|
199
|
203
|
206
|
214
|
220
|
223
|
224
|
226
|
225
|
222
|
213
|
208
|
207
|
206
|
212
|
210
|
218
|
206
|
205
|
203
|
203
|
202
|
201
|
|
投資有価証券
|
-
|
174
|
239
|
248
|
129
|
122
|
154
|
174
|
63
|
51
|
39
|
30
|
95
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
737
|
804
|
824
|
856
|
922
|
963
|
977
|
1,328
|
1,401
|
1,401
|
1,392
|
1,505
|
2,068
|
2,072
|
2,099
|
2,110
|
1,899
|
1,889
|
1,883
|
1,890
|
2,030
|
2,049
|
1,955
|
2,017
|
2,041
|
2,311
|
2,330
|
2,724
|
2,724
|
2,793
|
2,741
|
2,734
|
2,723
|
2,759
|
2,712
|
2,681
|
2,865
|
2,861
|
2,730
|
2,847
|
2,842
|
2,689
|
2,653
|
2,606
|
2,534
|
2,495
|
2,511
|
|
総資産
|
0
|
1,095
|
1,199
|
1,246
|
1,282
|
1,432
|
1,488
|
1,530
|
1,692
|
1,787
|
1,854
|
1,855
|
1,889
|
2,583
|
2,566
|
2,508
|
2,504
|
2,320
|
2,295
|
2,312
|
2,517
|
2,645
|
2,684
|
2,570
|
2,595
|
2,616
|
3,063
|
2,949
|
3,442
|
3,511
|
3,682
|
3,523
|
3,567
|
3,451
|
3,515
|
3,357
|
3,420
|
3,539
|
3,513
|
3,371
|
3,850
|
3,833
|
3,364
|
3,401
|
3,314
|
3,142
|
3,072
|
3,097
|
|
買掛金
|
-
|
24
|
23
|
28
|
25
|
29
|
30
|
37
|
36
|
25
|
26
|
46
|
43
|
70
|
30
|
42
|
47
|
49
|
43
|
60
|
53
|
66
|
68
|
54
|
57
|
53
|
62
|
54
|
68
|
94
|
100
|
85
|
89
|
70
|
53
|
44
|
59
|
61
|
53
|
54
|
48
|
54
|
67
|
60
|
24
|
21
|
19
|
19
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
338
|
376
|
227
|
173
|
201
|
200
|
100
|
101
|
102
|
152
|
27
|
1
|
50
|
254
|
79
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
212
|
227
|
223
|
211
|
240
|
246
|
269
|
246
|
262
|
299
|
326
|
301
|
791
|
725
|
571
|
490
|
506
|
523
|
448
|
469
|
514
|
587
|
458
|
410
|
450
|
686
|
496
|
668
|
704
|
852
|
716
|
757
|
723
|
863
|
753
|
838
|
934
|
900
|
815
|
770
|
693
|
725
|
746
|
648
|
732
|
880
|
910
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13
|
-
|
-
|
-
|
6
|
-
|
-
|
-
|
6
|
-
|
-
|
-
|
6
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
249
|
250
|
248
|
248
|
302
|
306
|
298
|
439
|
448
|
405
|
343
|
368
|
485
|
505
|
459
|
503
|
364
|
373
|
369
|
363
|
426
|
457
|
450
|
493
|
494
|
577
|
592
|
638
|
633
|
614
|
576
|
481
|
449
|
418
|
355
|
320
|
299
|
276
|
221
|
726
|
748
|
714
|
692
|
710
|
691
|
668
|
655
|
|
総負債
|
-
|
462
|
477
|
472
|
459
|
542
|
552
|
568
|
686
|
710
|
704
|
669
|
669
|
1,276
|
1,231
|
1,031
|
993
|
871
|
897
|
818
|
833
|
941
|
1,045
|
908
|
904
|
944
|
1,263
|
1,088
|
1,307
|
1,338
|
1,467
|
1,293
|
1,238
|
1,172
|
1,281
|
1,108
|
1,158
|
1,233
|
1,176
|
1,037
|
1,496
|
1,442
|
1,440
|
1,439
|
1,359
|
1,424
|
1,548
|
1,566
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
140
|
138
|
2,012
|
2,029
|
2,046
|
2,059
|
2,102
|
2,135
|
2,150
|
2,167
|
2,162
|
2,168
|
2,176
|
2,178
|
2,177
|
2,186
|
2,104
|
2,105
|
2,188
|
2,204
|
2,169
|
2,176
|
|
利益剰余金
|
-1
|
-3,483
|
-2,946
|
-2,470
|
-2,837
|
-2,690
|
-3,059
|
-3,118
|
-2,630
|
-2,447
|
-2,069
|
-1,952
|
-1,842
|
-1,415
|
-1,475
|
-1,663
|
-1,290
|
-876
|
-966
|
-1,278
|
-1,820
|
-795
|
-500
|
-776
|
-40
|
-410
|
-
|
-
|
121
|
141
|
166
|
169
|
266
|
317
|
332
|
331
|
349
|
388
|
409
|
405
|
424
|
452
|
67
|
105
|
-235
|
-487
|
-486
|
-486
|
|
株主資本
|
0
|
-3,484
|
-2,947
|
-2,470
|
-2,837
|
-2,689
|
-3,059
|
-3,118
|
-2,629
|
-2,447
|
-2,068
|
-1,952
|
-1,841
|
-1,415
|
-1,475
|
-1,663
|
-1,289
|
-950
|
-1,136
|
-1,428
|
-1,956
|
-891
|
-602
|
-863
|
-115
|
-433
|
141
|
139
|
2,134
|
2,172
|
2,215
|
2,230
|
2,328
|
2,279
|
2,234
|
2,249
|
2,261
|
2,306
|
2,336
|
2,334
|
2,353
|
2,390
|
1,923
|
1,962
|
1,954
|
1,717
|
1,522
|
1,530
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
-
|
338
|
376
|
234
|
173
|
201
|
200
|
107
|
101
|
102
|
152
|
33
|
1
|
50
|
254
|
84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-248
|
-
|
119
|
140
|
77
|
40
|
38
|
50
|
-46
|
-41
|
-9
|
14
|
-108
|
-124
|
-61
|
13
|
-16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.99
|
-
|
-23.94
|
-25.55
|
-14.09
|
-13.43
|
-21.18
|
-17.64
|
-7.51
|
-5.2
|
-11.49
|
-25.27
|
-3.9
|
-1.11
|
-11.72
|
180.08
|
60.46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146
|
-
|
-
|
-
|
-
|