|
(単位:百万ドル)
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62
|
49
|
61
|
60
|
62
|
75
|
85
|
136
|
70
|
79
|
83
|
20
|
25
|
31
|
50
|
51
|
23
|
27
|
43
|
42
|
50
|
38
|
61
|
57
|
29
|
22
|
32
|
5
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62
|
49
|
61
|
60
|
62
|
75
|
85
|
136
|
70
|
79
|
83
|
20
|
25
|
31
|
50
|
51
|
23
|
27
|
43
|
42
|
50
|
38
|
61
|
57
|
29
|
22
|
32
|
5
|
|
売掛金
|
62
|
61
|
52
|
62
|
66
|
60
|
52
|
62
|
65
|
59
|
52
|
66
|
65
|
61
|
53
|
67
|
68
|
62
|
56
|
67
|
67
|
67
|
57
|
46
|
54
|
58
|
45
|
54
|
57
|
57
|
51
|
63
|
61
|
61
|
55
|
62
|
63
|
60
|
53
|
60
|
57
|
60
|
51
|
|
流動資産合計
|
99
|
93
|
100
|
103
|
105
|
103
|
100
|
95
|
117
|
122
|
106
|
110
|
132
|
138
|
119
|
140
|
127
|
133
|
137
|
140
|
152
|
161
|
203
|
126
|
143
|
154
|
76
|
91
|
99
|
120
|
113
|
98
|
101
|
120
|
109
|
124
|
113
|
132
|
121
|
100
|
92
|
105
|
70
|
|
有形固定資産
|
96
|
96
|
96
|
96
|
129
|
133
|
135
|
137
|
139
|
139
|
140
|
142
|
146
|
146
|
123
|
107
|
110
|
114
|
112
|
112
|
113
|
114
|
114
|
114
|
112
|
111
|
109
|
107
|
106
|
106
|
105
|
109
|
110
|
113
|
111
|
111
|
111
|
110
|
110
|
110
|
110
|
110
|
111
|
|
固定資産合計
|
857
|
854
|
857
|
861
|
964
|
957
|
957
|
957
|
958
|
958
|
964
|
965
|
972
|
917
|
883
|
867
|
884
|
854
|
875
|
871
|
877
|
719
|
642
|
613
|
613
|
614
|
614
|
612
|
611
|
606
|
617
|
646
|
637
|
623
|
608
|
579
|
543
|
519
|
515
|
478
|
473
|
474
|
473
|
|
総資産
|
956
|
948
|
957
|
964
|
1,070
|
1,060
|
1,058
|
1,053
|
1,075
|
1,080
|
1,070
|
1,075
|
1,104
|
1,056
|
1,003
|
1,007
|
1,011
|
987
|
1,013
|
1,012
|
1,029
|
880
|
845
|
740
|
757
|
768
|
691
|
704
|
711
|
726
|
730
|
744
|
739
|
744
|
718
|
704
|
657
|
652
|
636
|
579
|
565
|
580
|
544
|
|
買掛金
|
7
|
6
|
7
|
8
|
10
|
9
|
6
|
15
|
12
|
10
|
8
|
9
|
12
|
14
|
10
|
19
|
10
|
13
|
12
|
11
|
12
|
14
|
12
|
16
|
13
|
9
|
15
|
9
|
10
|
5
|
9
|
8
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
4
|
7
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
|
流動負債合計
|
52
|
52
|
62
|
49
|
63
|
62
|
62
|
65
|
60
|
65
|
59
|
55
|
59
|
73
|
61
|
64
|
55
|
65
|
68
|
56
|
60
|
71
|
104
|
56
|
67
|
65
|
73
|
74
|
64
|
75
|
67
|
78
|
65
|
71
|
63
|
74
|
64
|
76
|
69
|
74
|
66
|
76
|
72
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
546
|
562
|
542
|
543
|
543
|
540
|
540
|
540
|
541
|
541
|
523
|
523
|
524
|
512
|
512
|
499
|
499
|
500
|
487
|
476
|
465
|
436
|
|
固定負債合計
|
565
|
551
|
550
|
578
|
644
|
635
|
633
|
620
|
631
|
625
|
623
|
627
|
637
|
601
|
587
|
592
|
596
|
579
|
611
|
612
|
620
|
626
|
619
|
589
|
593
|
601
|
596
|
598
|
601
|
600
|
607
|
606
|
610
|
603
|
588
|
580
|
580
|
566
|
565
|
569
|
551
|
532
|
498
|
|
総負債
|
618
|
603
|
613
|
628
|
708
|
697
|
696
|
685
|
692
|
690
|
682
|
682
|
696
|
675
|
648
|
657
|
652
|
645
|
679
|
668
|
680
|
697
|
724
|
646
|
661
|
667
|
669
|
673
|
665
|
676
|
675
|
685
|
676
|
675
|
652
|
654
|
644
|
642
|
634
|
643
|
617
|
608
|
571
|
|
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
|
-14
|
-9
|
-9
|
-18
|
-2
|
1
|
-1
|
5
|
21
|
24
|
21
|
26
|
40
|
13
|
-14
|
-15
|
-7
|
-26
|
-34
|
-26
|
-21
|
-189
|
-251
|
-278
|
-277
|
-273
|
-280
|
-271
|
-259
|
-257
|
-255
|
-251
|
-248
|
-245
|
-251
|
-257
|
-297
|
-303
|
-305
|
-357
|
-349
|
-328
|
-334
|
|
株主資本
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
390
|
388
|
393
|
408
|
381
|
354
|
350
|
359
|
341
|
333
|
344
|
349
|
182
|
121
|
94
|
95
|
100
|
21
|
30
|
45
|
49
|
55
|
59
|
63
|
69
|
66
|
49
|
12
|
9
|
1
|
-65
|
-53
|
-29
|
-27
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
556
|
606
|
542
|
543
|
543
|
540
|
540
|
540
|
541
|
541
|
523
|
523
|
524
|
512
|
512
|
499
|
499
|
500
|
487
|
476
|
465
|
448
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
471
|
470
|
472
|
463
|
459
|
519
|
514
|
509
|
490
|
490
|
500
|
496
|
480
|
470
|
462
|
460
|
438
|
443
|
458
|
454
|
432
|
442
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
305.12
|
500.26
|
577.33
|
567.21
|
539.36
|
2488.57
|
1748.0
|
1180.74
|
1092.13
|
973.83
|
880.06
|
831.27
|
759.19
|
776.71
|
1038.11
|
4014.3
|
5041.45
|
27179.62
|
-759.41
|
-908.64
|
-1637.56
|
-1671.55
|