|
(単位:百万ドル)
|
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
|
-
|
157
|
254
|
237
|
247
|
254
|
301
|
295
|
163
|
184
|
195
|
154
|
115
|
203
|
210
|
207
|
148
|
133
|
152
|
160
|
114
|
202
|
246
|
160
|
188
|
176
|
202
|
294
|
215
|
201
|
190
|
280
|
142
|
157
|
115
|
65
|
108
|
62
|
118
|
431
|
361
|
320
|
103
|
58
|
56
|
54
|
64
|
|
現金 + 有価証券
|
-
|
157
|
254
|
237
|
247
|
254
|
301
|
295
|
163
|
184
|
195
|
154
|
115
|
203
|
210
|
207
|
148
|
133
|
152
|
160
|
114
|
202
|
246
|
160
|
188
|
176
|
202
|
294
|
215
|
201
|
190
|
280
|
142
|
157
|
115
|
65
|
108
|
62
|
118
|
431
|
361
|
320
|
103
|
58
|
56
|
54
|
64
|
|
売掛金
|
710
|
748
|
621
|
604
|
639
|
629
|
544
|
561
|
666
|
674
|
635
|
696
|
655
|
616
|
539
|
582
|
639
|
717
|
674
|
671
|
713
|
765
|
1,050
|
1,039
|
1,033
|
1,118
|
1,099
|
1,070
|
1,032
|
1,052
|
962
|
1,023
|
1,064
|
1,107
|
1,015
|
1,104
|
1,036
|
1,059
|
936
|
995
|
958
|
1,010
|
914
|
934
|
946
|
1,022
|
1,000
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
67
|
-
|
-
|
-
|
68
|
-
|
-
|
-
|
71
|
-
|
-
|
-
|
68
|
-
|
-
|
-
|
74
|
-
|
-
|
-
|
84
|
-
|
-
|
-
|
78
|
-
|
-
|
-
|
64
|
-
|
-
|
-
|
71
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
808
|
999
|
994
|
944
|
980
|
965
|
943
|
951
|
951
|
983
|
952
|
974
|
914
|
970
|
901
|
917
|
892
|
976
|
950
|
930
|
926
|
1,072
|
1,433
|
1,317
|
1,342
|
1,424
|
1,430
|
1,525
|
1,413
|
1,401
|
1,289
|
1,440
|
1,343
|
1,383
|
1,263
|
1,291
|
1,270
|
1,247
|
1,197
|
1,675
|
1,384
|
1,388
|
1,131
|
1,091
|
1,103
|
1,160
|
1,154
|
|
有形固定資産
|
26
|
53
|
60
|
60
|
58
|
58
|
59
|
55
|
75
|
74
|
71
|
66
|
65
|
63
|
60
|
58
|
57
|
61
|
61
|
66
|
70
|
67
|
103
|
103
|
97
|
94
|
91
|
101
|
103
|
105
|
108
|
107
|
105
|
103
|
100
|
97
|
95
|
95
|
92
|
91
|
90
|
89
|
91
|
93
|
95
|
99
|
104
|
|
固定資産合計
|
437
|
444
|
453
|
451
|
450
|
449
|
455
|
449
|
1,207
|
1,193
|
1,170
|
1,160
|
1,153
|
1,148
|
1,141
|
1,133
|
1,127
|
1,125
|
1,123
|
1,131
|
1,134
|
1,130
|
3,130
|
3,290
|
3,285
|
3,276
|
3,281
|
4,491
|
4,534
|
4,474
|
4,434
|
4,372
|
4,562
|
4,533
|
4,483
|
4,425
|
4,384
|
4,381
|
4,346
|
4,282
|
4,288
|
4,270
|
4,183
|
4,159
|
4,147
|
4,115
|
4,092
|
|
総資産
|
1,245
|
1,443
|
1,447
|
1,395
|
1,430
|
1,414
|
1,398
|
1,400
|
2,158
|
2,176
|
2,122
|
2,134
|
2,067
|
2,118
|
2,042
|
2,050
|
2,019
|
2,101
|
2,073
|
2,061
|
2,060
|
2,202
|
4,563
|
4,607
|
4,627
|
4,700
|
4,711
|
6,016
|
5,947
|
5,875
|
5,723
|
5,812
|
5,905
|
5,916
|
5,746
|
5,716
|
5,654
|
5,628
|
5,543
|
5,957
|
5,672
|
5,658
|
5,314
|
5,250
|
5,250
|
5,275
|
5,246
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
315
|
-
|
-
|
-
|
351
|
-
|
-
|
-
|
329
|
-
|
-
|
-
|
397
|
-
|
-
|
-
|
455
|
-
|
-
|
-
|
527
|
-
|
-
|
-
|
517
|
-
|
-
|
-
|
612
|
-
|
-
|
-
|
624
|
-
|
-
|
-
|
567
|
-
|
-
|
-
|
631
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
32
|
35
|
71
|
67
|
57
|
57
|
61
|
8
|
25
|
24
|
58
|
37
|
41
|
45
|
49
|
11
|
24
|
37
|
151
|
64
|
70
|
83
|
90
|
90
|
68
|
104
|
112
|
119
|
148
|
119
|
-
|
15
|
31
|
46
|
62
|
69
|
77
|
90
|
197
|
220
|
313
|
|
流動負債合計
|
599
|
599
|
564
|
519
|
568
|
586
|
577
|
567
|
683
|
704
|
688
|
730
|
681
|
676
|
615
|
647
|
634
|
730
|
695
|
695
|
662
|
682
|
897
|
1,010
|
1,148
|
1,191
|
1,128
|
1,452
|
1,373
|
1,433
|
1,275
|
1,398
|
1,383
|
1,395
|
1,352
|
1,334
|
1,190
|
1,230
|
1,126
|
1,553
|
1,212
|
1,226
|
1,158
|
1,154
|
1,292
|
1,337
|
1,396
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
457
|
447
|
1,053
|
1,045
|
1,013
|
999
|
984
|
1,038
|
1,022
|
1,014
|
1,006
|
994
|
983
|
971
|
959
|
1,026
|
2,065
|
1,902
|
1,887
|
1,872
|
1,851
|
2,801
|
2,657
|
2,446
|
2,447
|
2,390
|
2,461
|
2,433
|
2,370
|
2,342
|
2,462
|
2,358
|
2,343
|
2,329
|
2,215
|
2,194
|
2,022
|
1,993
|
1,970
|
1,939
|
1,907
|
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-
|
11
|
30
|
50
|
70
|
93
|
116
|
135
|
142
|
161
|
174
|
193
|
216
|
243
|
265
|
301
|
322
|
322
|
323
|
320
|
355
|
390
|
367
|
400
|
435
|
468
|
506
|
520
|
550
|
587
|
627
|
687
|
747
|
796
|
818
|
870
|
923
|
981
|
1,035
|
1,113
|
1,340
|
1,413
|
1,432
|
1,489
|
1,551
|
1,602
|
1,565
|
|
株主資本
|
627
|
335
|
377
|
374
|
364
|
340
|
345
|
365
|
384
|
392
|
380
|
366
|
363
|
357
|
354
|
336
|
325
|
322
|
327
|
325
|
367
|
411
|
1,499
|
1,473
|
1,349
|
1,389
|
1,427
|
1,408
|
1,450
|
1,510
|
1,552
|
1,587
|
1,628
|
1,645
|
1,629
|
1,650
|
1,653
|
1,696
|
1,704
|
1,692
|
1,843
|
1,828
|
1,785
|
1,759
|
1,625
|
1,612
|
1,577
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
486
|
482
|
1,124
|
1,112
|
1,070
|
1,056
|
1,045
|
1,046
|
1,047
|
1,038
|
1,064
|
1,031
|
1,024
|
1,016
|
1,008
|
1,037
|
2,089
|
1,939
|
2,038
|
1,936
|
1,921
|
2,884
|
2,747
|
2,536
|
2,515
|
2,494
|
2,573
|
2,552
|
2,518
|
2,461
|
2,462
|
2,373
|
2,374
|
2,375
|
2,277
|
2,263
|
2,099
|
2,083
|
2,167
|
2,159
|
2,220
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
185
|
187
|
961
|
928
|
875
|
902
|
930
|
843
|
837
|
831
|
916
|
898
|
872
|
856
|
894
|
835
|
1,843
|
1,779
|
1,850
|
1,760
|
1,719
|
2,590
|
2,532
|
2,335
|
2,325
|
2,214
|
2,431
|
2,395
|
2,403
|
2,396
|
2,354
|
2,311
|
2,256
|
1,944
|
1,916
|
1,943
|
1,996
|
2,025
|
2,111
|
2,105
|
2,156
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
140.87
|
132.05
|
292.71
|
283.67
|
281.58
|
288.52
|
287.88
|
293.0
|
295.76
|
308.93
|
327.38
|
320.19
|
313.15
|
312.62
|
274.66
|
252.31
|
139.36
|
131.64
|
151.07
|
139.38
|
134.62
|
204.83
|
189.45
|
167.95
|
162.05
|
157.15
|
158.05
|
155.14
|
154.57
|
149.15
|
148.94
|
139.92
|
139.32
|
140.37
|
123.55
|
123.8
|
117.59
|
118.42
|
133.35
|
133.93
|
140.77
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|