|
(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
|
|
現金同等物
|
87
|
203
|
187
|
171
|
153
|
96
|
90
|
201
|
40
|
52
|
130
|
64
|
39
|
54
|
56
|
283
|
69
|
40
|
45
|
73
|
65
|
90
|
59
|
171
|
287
|
364
|
340
|
337
|
252
|
171
|
132
|
115
|
204
|
75
|
110
|
115
|
144
|
148
|
186
|
144
|
139
|
88
|
64
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
38
|
51
|
50
|
195
|
164
|
70
|
122
|
150
|
111
|
97
|
0
|
199
|
194
|
163
|
102
|
205
|
151
|
150
|
118
|
224
|
130
|
96
|
102
|
137
|
168
|
146
|
114
|
64
|
164
|
274
|
231
|
137
|
178
|
120
|
116
|
144
|
150
|
125
|
|
現金 + 有価証券
|
87
|
203
|
187
|
171
|
153
|
135
|
141
|
252
|
236
|
216
|
201
|
186
|
189
|
166
|
154
|
283
|
269
|
234
|
209
|
176
|
271
|
242
|
209
|
290
|
512
|
495
|
437
|
439
|
390
|
339
|
278
|
230
|
268
|
239
|
384
|
346
|
281
|
327
|
307
|
261
|
284
|
239
|
190
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27
|
-
|
-
|
5
|
-
|
-
|
0
|
2
|
1
|
5
|
0
|
1
|
3
|
4
|
5
|
11
|
11
|
15
|
17
|
25
|
27
|
29
|
36
|
48
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
4
|
5
|
5
|
5
|
10
|
10
|
10
|
13
|
17
|
18
|
27
|
34
|
46
|
45
|
50
|
68
|
85
|
|
流動資産合計
|
91
|
206
|
190
|
172
|
155
|
137
|
143
|
253
|
238
|
218
|
208
|
192
|
197
|
174
|
156
|
285
|
273
|
242
|
215
|
207
|
277
|
249
|
220
|
296
|
518
|
502
|
450
|
450
|
406
|
354
|
293
|
246
|
285
|
260
|
415
|
374
|
323
|
378
|
388
|
338
|
369
|
350
|
329
|
|
有形固定資産
|
15
|
16
|
17
|
19
|
19
|
19
|
19
|
19
|
19
|
17
|
17
|
10
|
11
|
11
|
11
|
9
|
10
|
12
|
13
|
14
|
15
|
15
|
14
|
14
|
13
|
13
|
14
|
17
|
20
|
21
|
22
|
24
|
23
|
22
|
22
|
22
|
13
|
12
|
17
|
17
|
17
|
16
|
15
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
14
|
2
|
1
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
15
|
16
|
18
|
19
|
20
|
33
|
22
|
21
|
20
|
18
|
18
|
11
|
12
|
12
|
12
|
10
|
11
|
16
|
17
|
18
|
47
|
45
|
45
|
43
|
74
|
73
|
262
|
270
|
269
|
286
|
287
|
285
|
354
|
300
|
295
|
207
|
224
|
218
|
143
|
139
|
138
|
144
|
131
|
|
総資産
|
106
|
223
|
208
|
192
|
175
|
171
|
165
|
275
|
259
|
237
|
226
|
204
|
209
|
187
|
169
|
295
|
284
|
259
|
233
|
226
|
324
|
295
|
265
|
340
|
592
|
576
|
712
|
720
|
675
|
640
|
581
|
531
|
639
|
561
|
711
|
581
|
547
|
597
|
532
|
478
|
508
|
494
|
461
|
|
買掛金
|
3
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
5
|
4
|
6
|
6
|
5
|
5
|
7
|
8
|
4
|
7
|
6
|
8
|
8
|
6
|
7
|
12
|
7
|
8
|
8
|
10
|
10
|
13
|
0
|
4
|
12
|
8
|
4
|
13
|
5
|
4
|
12
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
2
|
5
|
7
|
10
|
|
流動負債合計
|
22
|
18
|
14
|
10
|
6
|
10
|
11
|
12
|
12
|
11
|
17
|
19
|
24
|
21
|
21
|
20
|
22
|
28
|
31
|
31
|
34
|
44
|
34
|
40
|
41
|
47
|
63
|
60
|
50
|
58
|
65
|
67
|
71
|
77
|
74
|
75
|
77
|
74
|
82
|
89
|
68
|
93
|
80
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
377
|
378
|
378
|
379
|
379
|
380
|
427
|
426
|
424
|
423
|
421
|
|
固定負債合計
|
5
|
6
|
6
|
5
|
5
|
12
|
11
|
10
|
9
|
9
|
8
|
7
|
6
|
5
|
5
|
5
|
25
|
20
|
19
|
48
|
69
|
62
|
80
|
73
|
242
|
272
|
275
|
284
|
380
|
396
|
395
|
395
|
542
|
487
|
491
|
493
|
496
|
496
|
556
|
540
|
537
|
530
|
544
|
|
総負債
|
28
|
24
|
21
|
16
|
12
|
22
|
23
|
22
|
22
|
21
|
26
|
27
|
30
|
27
|
27
|
26
|
48
|
49
|
50
|
80
|
103
|
107
|
114
|
114
|
284
|
320
|
339
|
345
|
431
|
454
|
461
|
462
|
614
|
564
|
565
|
569
|
574
|
570
|
638
|
630
|
606
|
624
|
624
|
|
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
|
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
|
-218
|
-231
|
-245
|
-259
|
-275
|
-292
|
-311
|
-333
|
-353
|
-377
|
-395
|
-422
|
-449
|
-476
|
-507
|
-543
|
-578
|
-612
|
-645
|
-685
|
-721
|
-758
|
-799
|
-845
|
-907
|
-967
|
-1,050
|
-1,100
|
-1,200
|
-1,300
|
-1,300
|
-1,400
|
-1,500
|
-1,500
|
-1,600
|
-1,800
|
-1,800
|
-1,900
|
-2,000
|
-2,100
|
-2,100
|
-2,200
|
-2,200
|
|
株主資本
|
78
|
198
|
187
|
176
|
163
|
148
|
142
|
253
|
236
|
215
|
200
|
177
|
178
|
159
|
142
|
268
|
236
|
209
|
182
|
145
|
221
|
188
|
151
|
225
|
308
|
255
|
372
|
374
|
244
|
186
|
120
|
68
|
25
|
-3
|
145
|
12
|
-27
|
26
|
-107
|
-152
|
-99
|
-130
|
-164
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
377
|
378
|
378
|
379
|
379
|
380
|
428
|
429
|
429
|
430
|
431
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
109
|
138
|
-6
|
32
|
98
|
53
|
120
|
167
|
145
|
191
|
241
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1479.78
|
-14381.72
|
260.02
|
3010.9
|
-1424.13
|
1419.95
|
-403.34
|
-283.04
|
-435.62
|
-331.89
|
-264.49
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|