|
(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
|
154
|
24
|
15
|
115
|
21
|
52
|
49
|
36
|
29
|
140
|
58
|
40
|
35
|
50
|
58
|
54
|
133
|
141
|
111
|
97
|
223
|
206
|
169
|
201
|
136
|
531
|
295
|
130
|
165
|
441
|
216
|
154
|
184
|
197
|
197
|
151
|
174
|
120
|
295
|
233
|
224
|
181
|
610
|
564
|
668
|
539
|
795
|
1,495
|
|
有価証券
|
11
|
133
|
127
|
130
|
205
|
156
|
265
|
243
|
225
|
230
|
280
|
258
|
237
|
198
|
173
|
148
|
48
|
27
|
79
|
80
|
72
|
42
|
58
|
206
|
227
|
185
|
398
|
472
|
340
|
707
|
894
|
841
|
769
|
678
|
583
|
443
|
347
|
184
|
130
|
118
|
129
|
129
|
282
|
336
|
438
|
487
|
359
|
546
|
|
現金 + 有価証券
|
165
|
157
|
142
|
246
|
226
|
209
|
315
|
280
|
255
|
371
|
338
|
298
|
272
|
248
|
231
|
202
|
181
|
169
|
191
|
178
|
296
|
249
|
227
|
407
|
363
|
716
|
694
|
603
|
506
|
1,148
|
1,111
|
995
|
954
|
875
|
780
|
595
|
521
|
304
|
426
|
352
|
354
|
311
|
893
|
901
|
1,107
|
1,027
|
1,155
|
2,042
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
6
|
7
|
10
|
12
|
13
|
13
|
16
|
16
|
16
|
17
|
19
|
19
|
18
|
19
|
18
|
16
|
16
|
15
|
15
|
15
|
15
|
14
|
21
|
26
|
32
|
35
|
30
|
30
|
31
|
35
|
23
|
21
|
|
流動資産合計
|
168
|
160
|
145
|
249
|
230
|
213
|
323
|
289
|
264
|
384
|
355
|
326
|
297
|
280
|
261
|
240
|
226
|
221
|
249
|
241
|
375
|
313
|
320
|
479
|
474
|
806
|
779
|
691
|
605
|
1,244
|
1,231
|
1,122
|
1,066
|
1,011
|
954
|
774
|
694
|
517
|
693
|
613
|
589
|
540
|
1,218
|
1,168
|
1,357
|
1,281
|
1,365
|
2,316
|
|
有形固定資産
|
7
|
6
|
6
|
6
|
6
|
6
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
8
|
8
|
8
|
8
|
12
|
14
|
15
|
18
|
21
|
26
|
26
|
28
|
33
|
37
|
42
|
46
|
52
|
59
|
64
|
66
|
72
|
79
|
82
|
85
|
87
|
92
|
65
|
63
|
60
|
59
|
|
固定資産合計
|
7
|
7
|
6
|
6
|
7
|
7
|
9
|
9
|
9
|
11
|
12
|
8
|
8
|
7
|
8
|
7
|
156
|
146
|
142
|
137
|
136
|
715
|
798
|
804
|
816
|
834
|
844
|
853
|
871
|
936
|
976
|
989
|
992
|
996
|
983
|
1,025
|
1,109
|
1,059
|
1,011
|
995
|
748
|
719
|
677
|
620
|
558
|
560
|
339
|
338
|
|
総資産
|
175
|
167
|
151
|
255
|
237
|
220
|
333
|
299
|
273
|
396
|
368
|
335
|
305
|
288
|
269
|
248
|
383
|
367
|
391
|
379
|
511
|
1,028
|
1,119
|
1,283
|
1,291
|
1,641
|
1,623
|
1,545
|
1,476
|
2,181
|
2,208
|
2,111
|
2,058
|
2,007
|
1,938
|
1,799
|
1,804
|
1,576
|
1,705
|
1,608
|
1,338
|
1,259
|
1,895
|
1,789
|
1,916
|
1,842
|
1,705
|
2,655
|
|
一年内返済予定の長期借入金
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
6
|
11
|
16
|
20
|
20
|
20
|
20
|
18
|
-
|
-
|
-
|
-
|
149
|
149
|
149
|
149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
19
|
13
|
13
|
9
|
11
|
17
|
32
|
23
|
23
|
31
|
45
|
43
|
42
|
48
|
49
|
45
|
67
|
71
|
82
|
72
|
86
|
114
|
166
|
143
|
173
|
183
|
235
|
217
|
201
|
253
|
277
|
250
|
290
|
465
|
509
|
476
|
567
|
420
|
406
|
441
|
476
|
492
|
603
|
574
|
609
|
610
|
580
|
595
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
93
|
94
|
93
|
94
|
96
|
98
|
99
|
141
|
143
|
144
|
146
|
147
|
144
|
141
|
138
|
135
|
293
|
293
|
294
|
297
|
302
|
309
|
430
|
430
|
281
|
281
|
282
|
282
|
282
|
571
|
572
|
572
|
573
|
284
|
284
|
284
|
285
|
285
|
285
|
|
固定負債合計
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
95
|
96
|
95
|
97
|
99
|
100
|
102
|
145
|
149
|
153
|
156
|
157
|
527
|
601
|
627
|
628
|
794
|
793
|
799
|
702
|
1,416
|
1,448
|
1,568
|
1,571
|
1,437
|
1,427
|
1,413
|
1,418
|
1,383
|
1,646
|
1,624
|
1,441
|
1,438
|
2,111
|
2,108
|
2,287
|
2,286
|
2,222
|
2,246
|
|
総負債
|
22
|
16
|
15
|
11
|
13
|
19
|
34
|
26
|
25
|
126
|
142
|
139
|
139
|
148
|
149
|
147
|
213
|
221
|
235
|
229
|
244
|
642
|
768
|
770
|
802
|
977
|
1,029
|
1,016
|
904
|
1,670
|
1,726
|
1,819
|
1,862
|
1,902
|
1,936
|
1,890
|
1,986
|
1,803
|
2,052
|
2,066
|
1,917
|
1,930
|
2,714
|
2,684
|
2,897
|
2,897
|
2,803
|
2,841
|
|
資本金及び資本剰余金
|
459
|
461
|
465
|
587
|
591
|
596
|
721
|
734
|
747
|
812
|
820
|
829
|
837
|
847
|
856
|
865
|
949
|
958
|
966
|
975
|
1,105
|
1,275
|
1,288
|
1,523
|
1,539
|
1,775
|
1,795
|
1,834
|
2,067
|
2,101
|
2,172
|
2,034
|
2,063
|
2,092
|
2,123
|
2,153
|
2,184
|
2,223
|
2,305
|
2,340
|
2,417
|
2,447
|
2,466
|
2,487
|
2,511
|
2,531
|
2,575
|
2,609
|
|
利益剰余金
|
-307
|
-311
|
-329
|
-343
|
-368
|
-396
|
-423
|
-461
|
-499
|
-543
|
-593
|
-635
|
-674
|
-709
|
-736
|
-765
|
-782
|
-816
|
-815
|
-831
|
-840
|
-891
|
-939
|
-1,011
|
-1,053
|
-1,113
|
-1,191
|
-1,304
|
-1,485
|
-1,555
|
-1,629
|
-1,703
|
-1,822
|
-1,955
|
-2,098
|
-2,225
|
-2,377
|
-2,486
|
-2,657
|
-2,796
|
-2,995
|
-3,128
|
-3,284
|
-3,375
|
-3,474
|
-3,581
|
-3,647
|
-2,780
|
|
株主資本
|
152
|
151
|
136
|
244
|
223
|
201
|
298
|
273
|
248
|
269
|
226
|
196
|
165
|
140
|
119
|
100
|
169
|
145
|
156
|
150
|
267
|
386
|
350
|
512
|
488
|
663
|
594
|
528
|
572
|
510
|
481
|
292
|
196
|
104
|
1
|
-91
|
-183
|
-227
|
-348
|
-458
|
-580
|
-671
|
-819
|
-894
|
-981
|
-1,055
|
-1,099
|
-186
|
|
有利子負債合計
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
93
|
91
|
93
|
94
|
96
|
98
|
99
|
141
|
143
|
144
|
146
|
148
|
150
|
153
|
155
|
155
|
313
|
313
|
314
|
315
|
302
|
309
|
430
|
430
|
430
|
431
|
431
|
432
|
282
|
571
|
572
|
572
|
573
|
284
|
284
|
284
|
285
|
285
|
285
|
|
純有利子負債
|
-163
|
-158
|
-143
|
-247
|
-
|
-
|
-
|
-
|
-
|
-279
|
-248
|
-206
|
-178
|
-152
|
-134
|
-103
|
-40
|
-27
|
-47
|
-32
|
-148
|
-99
|
-75
|
-253
|
-208
|
-403
|
-381
|
-289
|
-192
|
-846
|
-803
|
-566
|
-525
|
-445
|
-350
|
-164
|
-90
|
-22
|
144
|
219
|
218
|
262
|
-609
|
-617
|
-823
|
-743
|
-870
|
-1,758
|
|
DEレシオ(%)
|
1.8
|
0.06
|
0.04
|
0.0
|
-
|
-
|
-
|
-
|
-
|
34.63
|
40.64
|
47.64
|
57.32
|
68.88
|
82.13
|
99.08
|
83.22
|
98.09
|
92.67
|
97.72
|
55.67
|
39.09
|
43.63
|
30.24
|
31.86
|
47.19
|
52.81
|
59.5
|
55.09
|
59.3
|
64.14
|
146.98
|
219.0
|
410.73
|
30002.36
|
-476.81
|
-237.28
|
-124.61
|
-164.72
|
-125.03
|
-98.86
|
-85.45
|
-34.72
|
-31.83
|
-29.06
|
-27.04
|
-25.99
|
-153.81
|