|
(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
|
2Q46
|
3Q38
|
4Q19
|
1Q21
|
2Q12
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
122
|
100
|
97
|
134
|
104
|
128
|
146
|
166
|
195
|
166
|
160
|
184
|
216
|
233
|
263
|
336
|
1,185
|
993
|
1,031
|
1,349
|
1,149
|
1,085
|
999
|
1,456
|
1,265
|
1,327
|
1,342
|
1,643
|
1,521
|
1,361
|
1,502
|
1,738
|
1,386
|
1,287
|
1,217
|
1,537
|
1,637
|
1,473
|
914
|
1,466
|
1,267
|
994
|
948
|
1,691
|
1,284
|
1,426
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
38
|
54
|
56
|
76
|
67
|
68
|
65
|
76
|
61
|
57
|
71
|
131
|
155
|
135
|
154
|
120
|
95
|
76
|
89
|
69
|
75
|
65
|
85
|
72
|
50
|
-
|
-
|
-
|
|
現金 + 有価証券
|
122
|
100
|
97
|
134
|
104
|
128
|
146
|
166
|
195
|
166
|
160
|
184
|
216
|
233
|
263
|
336
|
1,185
|
1,022
|
1,069
|
1,403
|
1,205
|
1,161
|
1,066
|
1,524
|
1,330
|
1,403
|
1,403
|
1,700
|
1,592
|
1,492
|
1,657
|
1,873
|
1,540
|
1,407
|
1,312
|
1,613
|
1,726
|
1,542
|
989
|
1,531
|
1,352
|
1,066
|
998
|
1,691
|
1,284
|
1,426
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
7
|
5
|
11
|
12
|
10
|
9
|
9
|
9
|
5
|
6
|
18
|
5
|
8
|
8
|
15
|
10
|
9
|
9
|
19
|
15
|
18
|
21
|
18
|
11
|
15
|
15
|
32
|
21
|
12
|
|
流動資産合計
|
822
|
806
|
857
|
1,824
|
1,066
|
1,020
|
1,065
|
1,570
|
1,248
|
1,151
|
1,044
|
1,535
|
1,308
|
1,176
|
1,233
|
1,991
|
1,419
|
1,249
|
1,337
|
1,646
|
1,494
|
1,455
|
1,375
|
1,871
|
1,892
|
1,935
|
1,979
|
2,160
|
2,160
|
2,084
|
2,201
|
2,439
|
2,093
|
1,957
|
1,965
|
2,326
|
2,629
|
2,177
|
1,853
|
2,578
|
2,840
|
2,566
|
2,605
|
3,180
|
2,857
|
2,762
|
|
有形固定資産
|
26
|
30
|
32
|
32
|
33
|
36
|
36
|
37
|
41
|
47
|
53
|
58
|
63
|
66
|
68
|
70
|
74
|
79
|
78
|
79
|
82
|
89
|
86
|
85
|
82
|
82
|
80
|
79
|
75
|
76
|
78
|
79
|
82
|
84
|
90
|
24
|
31
|
29
|
16
|
17
|
15
|
14
|
14
|
10
|
9
|
10
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
133
|
130
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
517
|
527
|
535
|
523
|
553
|
536
|
543
|
527
|
533
|
545
|
556
|
559
|
564
|
581
|
603
|
602
|
628
|
766
|
767
|
789
|
851
|
863
|
870
|
877
|
873
|
867
|
888
|
883
|
845
|
894
|
868
|
870
|
1,111
|
1,087
|
1,114
|
1,117
|
1,107
|
1,113
|
1,113
|
1,115
|
1,128
|
1,137
|
1,124
|
939
|
918
|
926
|
|
総資産
|
1,340
|
1,333
|
1,393
|
2,348
|
1,620
|
1,557
|
1,609
|
2,098
|
1,781
|
1,696
|
1,600
|
2,095
|
1,872
|
1,758
|
1,836
|
2,593
|
2,047
|
2,015
|
2,104
|
2,435
|
2,345
|
2,318
|
2,245
|
2,748
|
2,765
|
2,802
|
2,867
|
3,043
|
3,005
|
2,978
|
3,069
|
3,309
|
3,204
|
3,044
|
3,079
|
3,443
|
3,736
|
3,290
|
2,966
|
3,693
|
3,968
|
3,703
|
3,729
|
4,119
|
3,775
|
3,688
|
|
買掛金
|
8
|
13
|
11
|
12
|
11
|
12
|
14
|
12
|
20
|
16
|
18
|
22
|
22
|
26
|
28
|
45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
729
|
735
|
840
|
1,768
|
1,051
|
969
|
1,011
|
1,458
|
1,117
|
1,021
|
938
|
1,378
|
1,148
|
1,008
|
1,046
|
1,757
|
1,172
|
1,061
|
1,111
|
1,425
|
1,268
|
1,219
|
1,122
|
1,643
|
1,608
|
1,571
|
1,637
|
1,870
|
1,640
|
1,530
|
1,556
|
1,739
|
1,788
|
1,583
|
1,521
|
1,988
|
2,235
|
1,707
|
1,703
|
2,463
|
2,669
|
2,463
|
2,440
|
2,981
|
2,646
|
2,508
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
385
|
380
|
375
|
369
|
364
|
358
|
353
|
348
|
494
|
495
|
495
|
495
|
495
|
495
|
496
|
496
|
496
|
496
|
1,091
|
984
|
984
|
984
|
993
|
908
|
909
|
894
|
|
固定負債合計
|
657
|
634
|
602
|
604
|
583
|
595
|
612
|
632
|
637
|
641
|
632
|
681
|
681
|
658
|
658
|
630
|
613
|
645
|
643
|
635
|
671
|
660
|
646
|
630
|
624
|
615
|
610
|
566
|
712
|
704
|
704
|
689
|
721
|
698
|
702
|
680
|
676
|
668
|
1,253
|
1,152
|
1,156
|
1,140
|
1,160
|
1,069
|
1,066
|
1,073
|
|
総負債
|
1,386
|
1,369
|
1,442
|
2,374
|
1,635
|
1,564
|
1,623
|
2,090
|
1,754
|
1,663
|
1,571
|
2,060
|
1,830
|
1,667
|
1,705
|
2,387
|
1,785
|
1,706
|
1,754
|
2,060
|
1,939
|
1,879
|
1,768
|
2,273
|
2,232
|
2,186
|
2,247
|
2,436
|
2,352
|
2,234
|
2,260
|
2,428
|
2,509
|
2,281
|
2,223
|
2,668
|
2,911
|
2,375
|
2,956
|
3,615
|
3,825
|
3,603
|
3,600
|
4,050
|
3,712
|
3,581
|
|
資本金及び資本剰余金
|
420
|
424
|
411
|
442
|
462
|
476
|
485
|
988
|
501
|
513
|
522
|
535
|
543
|
557
|
567
|
583
|
595
|
611
|
623
|
641
|
651
|
667
|
676
|
694
|
703
|
719
|
730
|
747
|
758
|
776
|
790
|
808
|
837
|
861
|
878
|
899
|
910
|
934
|
953
|
976
|
996
|
1,021
|
1,037
|
1,056
|
1,070
|
1,095
|
|
利益剰余金
|
-467
|
-461
|
-461
|
-469
|
-478
|
-484
|
-500
|
-486
|
-475
|
-480
|
-494
|
-500
|
-501
|
-466
|
-436
|
-377
|
-332
|
-302
|
-273
|
-266
|
-245
|
-229
|
-200
|
-219
|
-172
|
-108
|
-115
|
-144
|
-108
|
-35
|
18
|
74
|
-133
|
-86
|
-17
|
-119
|
-83
|
-13
|
-935
|
-896
|
-848
|
-916
|
-910
|
-984
|
-1,006
|
-988
|
|
株主資本
|
-47
|
-37
|
-49
|
-26
|
-16
|
-8
|
-15
|
8
|
26
|
33
|
28
|
34
|
42
|
91
|
131
|
206
|
262
|
309
|
350
|
375
|
406
|
439
|
477
|
475
|
533
|
616
|
620
|
607
|
653
|
744
|
809
|
881
|
695
|
763
|
856
|
775
|
825
|
915
|
10
|
78
|
143
|
100
|
129
|
69
|
63
|
107
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
413
|
407
|
402
|
397
|
391
|
386
|
380
|
375
|
370
|
494
|
495
|
495
|
495
|
495
|
495
|
496
|
496
|
496
|
496
|
1,091
|
984
|
984
|
984
|
993
|
908
|
909
|
894
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-990
|
-798
|
-759
|
-669
|
-1,133
|
-944
|
-1,023
|
-1,028
|
-1,330
|
-1,098
|
-997
|
-1,162
|
-1,378
|
-1,045
|
-912
|
-816
|
-1,117
|
-1,230
|
-1,046
|
102
|
-547
|
-368
|
-82
|
-5
|
-783
|
-375
|
-532
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
110.13
|
100.25
|
91.57
|
83.23
|
82.32
|
72.42
|
61.69
|
60.48
|
60.96
|
75.65
|
66.53
|
61.19
|
56.19
|
71.22
|
64.88
|
57.94
|
64
|
60.12
|
54.21
|
10910
|
1261.54
|
688.11
|
984
|
769.77
|
1315.94
|
1442.86
|
835.51
|