|
(単位:百万ドル)
|
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
|
25
|
116
|
166
|
151
|
120
|
113
|
114
|
120
|
130
|
137
|
139
|
147
|
152
|
160
|
149
|
167
|
172
|
181
|
554
|
567
|
577
|
566
|
549
|
567
|
582
|
343
|
762
|
773
|
745
|
639
|
463
|
325
|
345
|
267
|
301
|
306
|
305
|
269
|
274
|
225
|
432
|
222
|
203
|
199
|
212
|
242
|
154
|
|
有価証券
|
-
|
-
|
-
|
-
|
28
|
28
|
21
|
11
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
25
|
116
|
166
|
151
|
149
|
141
|
135
|
132
|
132
|
137
|
139
|
147
|
152
|
160
|
149
|
167
|
172
|
181
|
554
|
567
|
577
|
566
|
549
|
567
|
582
|
343
|
762
|
773
|
745
|
639
|
463
|
325
|
345
|
267
|
301
|
306
|
305
|
269
|
274
|
225
|
432
|
222
|
203
|
199
|
212
|
242
|
154
|
|
売掛金
|
2
|
3
|
3
|
5
|
7
|
7
|
11
|
12
|
15
|
19
|
25
|
24
|
23
|
30
|
31
|
33
|
39
|
45
|
55
|
67
|
74
|
94
|
100
|
105
|
118
|
129
|
135
|
142
|
153
|
176
|
166
|
198
|
216
|
232
|
257
|
253
|
265
|
311
|
315
|
322
|
347
|
364
|
371
|
369
|
395
|
386
|
381
|
|
商品及び製品
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
41
|
126
|
179
|
167
|
167
|
159
|
158
|
158
|
162
|
171
|
178
|
186
|
192
|
205
|
198
|
218
|
234
|
248
|
651
|
678
|
702
|
707
|
704
|
735
|
765
|
535
|
971
|
1,002
|
992
|
926
|
743
|
648
|
693
|
650
|
720
|
739
|
774
|
796
|
851
|
803
|
1,052
|
848
|
831
|
827
|
858
|
871
|
780
|
|
有形固定資産
|
17
|
16
|
19
|
24
|
25
|
25
|
26
|
28
|
29
|
28
|
27
|
29
|
31
|
31
|
34
|
36
|
41
|
43
|
50
|
55
|
60
|
70
|
74
|
78
|
84
|
89
|
97
|
114
|
132
|
142
|
145
|
152
|
158
|
166
|
173
|
178
|
182
|
185
|
187
|
185
|
183
|
184
|
182
|
182
|
185
|
180
|
181
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
132
|
109
|
149
|
173
|
213
|
270
|
247
|
199
|
210
|
163
|
113
|
31
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
19
|
18
|
21
|
26
|
28
|
28
|
29
|
44
|
44
|
43
|
43
|
44
|
46
|
46
|
48
|
50
|
55
|
57
|
124
|
135
|
139
|
186
|
261
|
277
|
294
|
915
|
900
|
962
|
1,123
|
1,258
|
1,326
|
1,320
|
1,271
|
1,928
|
1,846
|
1,780
|
1,541
|
1,277
|
1,195
|
1,156
|
1,130
|
1,096
|
1,042
|
1,003
|
959
|
908
|
851
|
|
総資産
|
60
|
145
|
200
|
194
|
195
|
188
|
188
|
202
|
207
|
214
|
221
|
231
|
238
|
252
|
246
|
268
|
289
|
305
|
775
|
813
|
841
|
894
|
965
|
1,012
|
1,059
|
1,450
|
1,871
|
1,964
|
2,116
|
2,185
|
2,069
|
1,968
|
1,965
|
2,579
|
2,568
|
2,519
|
2,316
|
2,073
|
2,046
|
1,960
|
2,182
|
1,944
|
1,873
|
1,831
|
1,818
|
1,779
|
1,631
|
|
買掛金
|
6
|
4
|
2
|
4
|
5
|
4
|
4
|
6
|
4
|
5
|
2
|
2
|
4
|
7
|
4
|
5
|
9
|
7
|
4
|
6
|
6
|
10
|
19
|
21
|
22
|
34
|
35
|
36
|
38
|
54
|
44
|
56
|
46
|
70
|
77
|
96
|
88
|
62
|
56
|
36
|
43
|
53
|
24
|
38
|
34
|
21
|
61
|
|
一年内返済予定の長期借入金
|
9
|
9
|
9
|
9
|
18
|
16
|
14
|
14
|
3
|
3
|
3
|
3
|
14
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
20
|
-
|
180
|
181
|
181
|
181
|
627
|
|
流動負債合計
|
52
|
51
|
60
|
60
|
79
|
76
|
80
|
87
|
79
|
80
|
87
|
92
|
108
|
116
|
105
|
108
|
121
|
126
|
138
|
156
|
172
|
199
|
228
|
245
|
268
|
280
|
307
|
371
|
369
|
438
|
444
|
446
|
475
|
526
|
575
|
621
|
639
|
652
|
591
|
592
|
605
|
632
|
764
|
761
|
764
|
748
|
1,208
|
|
長期借入金
|
27
|
24
|
22
|
20
|
8
|
7
|
6
|
5
|
15
|
14
|
13
|
12
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,558
|
1,781
|
1,525
|
1,360
|
1,356
|
1,352
|
1,347
|
736
|
|
固定負債合計
|
33
|
29
|
28
|
28
|
16
|
15
|
14
|
15
|
24
|
24
|
23
|
20
|
8
|
6
|
6
|
6
|
6
|
6
|
361
|
365
|
369
|
377
|
405
|
411
|
421
|
424
|
1,073
|
1,045
|
1,447
|
1,434
|
1,408
|
1,429
|
1,444
|
1,514
|
1,743
|
1,735
|
1,721
|
1,704
|
1,727
|
1,640
|
1,862
|
1,615
|
1,431
|
1,399
|
1,399
|
1,382
|
765
|
|
総負債
|
86
|
81
|
89
|
88
|
95
|
91
|
95
|
102
|
104
|
104
|
110
|
113
|
116
|
122
|
112
|
114
|
127
|
132
|
499
|
522
|
542
|
576
|
634
|
656
|
689
|
705
|
1,381
|
1,416
|
1,816
|
1,872
|
1,852
|
1,876
|
1,920
|
2,040
|
2,320
|
2,358
|
2,361
|
2,357
|
2,319
|
2,233
|
2,468
|
2,248
|
2,196
|
2,161
|
2,164
|
2,131
|
1,973
|
|
資本金及び資本剰余金
|
91
|
193
|
254
|
262
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
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
|
-117
|
-130
|
-143
|
-156
|
-168
|
-179
|
-189
|
-197
|
-204
|
-211
|
-217
|
-225
|
-233
|
-240
|
-247
|
-254
|
-260
|
-266
|
-213
|
-221
|
-231
|
-236
|
-243
|
-252
|
-265
|
-290
|
-351
|
-350
|
-371
|
-373
|
-373
|
-484
|
-631
|
-749
|
-806
|
-966
|
-1,250
|
-1,534
|
-1,589
|
-1,610
|
-1,652
|
-1,700
|
-1,728
|
-1,743
|
-1,751
|
-1,758
|
-1,768
|
|
株主資本
|
-26
|
63
|
111
|
105
|
99
|
96
|
92
|
100
|
102
|
110
|
111
|
117
|
122
|
130
|
134
|
153
|
161
|
172
|
275
|
291
|
299
|
317
|
331
|
355
|
369
|
745
|
490
|
541
|
297
|
308
|
213
|
92
|
45
|
338
|
48
|
-38
|
-245
|
-483
|
-472
|
-472
|
-485
|
-503
|
-523
|
-529
|
-546
|
-551
|
-542
|
|
有利子負債合計
|
37
|
34
|
31
|
29
|
27
|
24
|
21
|
20
|
19
|
18
|
17
|
16
|
15
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,578
|
1,801
|
1,545
|
1,541
|
1,537
|
1,533
|
1,529
|
1,363
|
|
純有利子負債
|
11
|
-83
|
-135
|
-122
|
-123
|
-118
|
-115
|
-113
|
-113
|
-119
|
-122
|
-132
|
-137
|
-146
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,353
|
1,368
|
1,323
|
1,338
|
1,337
|
1,320
|
1,286
|
1,209
|
|
DEレシオ(%)
|
-147.74
|
53.89
|
28.61
|
27.97
|
27.26
|
25.47
|
23.06
|
20.4
|
18.98
|
16.88
|
15.89
|
14.18
|
12.92
|
11.41
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-334.6
|
-371.81
|
-307.52
|
-295.08
|
-291.01
|
-281.14
|
-277.56
|
-251.98
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|