|
(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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
現金同等物
|
1
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
21
|
21
|
20
|
20
|
15
|
3
|
5
|
5
|
5
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
現金 + 有価証券
|
1
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
21
|
21
|
20
|
20
|
15
|
3
|
5
|
5
|
5
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
売掛金
|
123
|
40
|
13
|
38
|
38
|
33
|
17
|
22
|
18
|
9
|
17
|
21
|
16
|
10
|
20
|
18
|
31
|
20
|
12
|
22
|
32
|
28
|
15
|
28
|
32
|
40
|
16
|
18
|
32
|
31
|
26
|
31
|
32
|
29
|
25
|
27
|
30
|
20
|
17
|
20
|
28
|
20
|
22
|
35
|
29
|
32
|
23
|
29
|
|
商品及び製品
|
92
|
33
|
31
|
58
|
52
|
37
|
41
|
45
|
43
|
36
|
23
|
34
|
34
|
38
|
32
|
41
|
51
|
48
|
49
|
61
|
61
|
53
|
50
|
59
|
57
|
66
|
67
|
92
|
88
|
68
|
71
|
74
|
82
|
78
|
83
|
129
|
116
|
90
|
80
|
85
|
69
|
58
|
56
|
66
|
63
|
59
|
62
|
76
|
|
流動資産合計
|
228
|
103
|
78
|
105
|
98
|
81
|
68
|
79
|
73
|
60
|
72
|
88
|
80
|
74
|
70
|
71
|
92
|
81
|
74
|
96
|
101
|
88
|
74
|
95
|
98
|
114
|
114
|
114
|
126
|
110
|
105
|
112
|
121
|
115
|
114
|
162
|
151
|
115
|
102
|
117
|
104
|
84
|
86
|
108
|
100
|
96
|
95
|
112
|
|
有形固定資産
|
24
|
13
|
14
|
19
|
25
|
28
|
32
|
35
|
36
|
37
|
39
|
43
|
46
|
42
|
42
|
40
|
38
|
31
|
29
|
29
|
28
|
25
|
23
|
23
|
22
|
25
|
19
|
18
|
18
|
17
|
16
|
17
|
18
|
17
|
16
|
15
|
13
|
10
|
9
|
8
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
|
固定資産合計
|
241
|
310
|
309
|
308
|
306
|
301
|
300
|
304
|
302
|
303
|
307
|
314
|
315
|
164
|
163
|
161
|
160
|
152
|
151
|
150
|
149
|
146
|
225
|
229
|
226
|
248
|
216
|
221
|
227
|
222
|
219
|
218
|
227
|
221
|
214
|
207
|
197
|
188
|
182
|
144
|
141
|
140
|
136
|
144
|
154
|
126
|
122
|
126
|
|
総資産
|
470
|
414
|
388
|
414
|
404
|
382
|
369
|
383
|
375
|
363
|
380
|
402
|
396
|
239
|
234
|
233
|
252
|
234
|
225
|
246
|
250
|
234
|
299
|
325
|
324
|
362
|
330
|
336
|
354
|
332
|
325
|
331
|
348
|
337
|
329
|
369
|
349
|
303
|
284
|
262
|
245
|
225
|
223
|
253
|
254
|
222
|
217
|
238
|
|
買掛金
|
63
|
23
|
16
|
38
|
28
|
29
|
24
|
38
|
30
|
28
|
20
|
33
|
23
|
37
|
25
|
24
|
15
|
22
|
20
|
30
|
27
|
28
|
21
|
34
|
29
|
43
|
31
|
58
|
43
|
40
|
42
|
50
|
46
|
46
|
42
|
80
|
68
|
49
|
45
|
39
|
30
|
31
|
22
|
36
|
27
|
35
|
27
|
35
|
|
一年内返済予定の長期借入金
|
166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
8
|
8
|
-
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
-
|
-
|
0
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
386
|
38
|
27
|
51
|
41
|
64
|
54
|
48
|
61
|
71
|
37
|
50
|
39
|
50
|
38
|
40
|
41
|
45
|
41
|
43
|
45
|
45
|
54
|
67
|
66
|
90
|
77
|
99
|
85
|
82
|
85
|
94
|
94
|
91
|
90
|
124
|
114
|
93
|
89
|
69
|
63
|
61
|
51
|
67
|
57
|
73
|
60
|
69
|
|
長期借入金
|
224
|
170
|
150
|
139
|
122
|
88
|
79
|
81
|
75
|
57
|
42
|
52
|
50
|
48
|
64
|
72
|
57
|
40
|
41
|
63
|
58
|
42
|
41
|
48
|
43
|
48
|
84
|
72
|
92
|
84
|
85
|
84
|
92
|
88
|
93
|
111
|
119
|
108
|
102
|
67
|
57
|
43
|
50
|
54
|
50
|
19
|
34
|
31
|
|
資本金及び資本剰余金
|
794
|
1,008
|
1,009
|
1,009
|
1,010
|
1,011
|
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
|
-976
|
-976
|
-974
|
-964
|
-951
|
-940
|
-938
|
-943
|
-937
|
-935
|
-937
|
-939
|
-935
|
-1,098
|
-1,107
|
-1,117
|
-1,114
|
-1,039
|
-1,045
|
-1,049
|
-1,042
|
-1,041
|
-1,049
|
-1,048
|
-1,040
|
-1,007
|
-1,055
|
-1,070
|
-1,065
|
-1,073
|
-1,084
|
-1,085
|
-1,083
|
-1,085
|
-1,092
|
-1,107
|
-1,113
|
-1,124
|
-1,124
|
-1,094
|
-1,093
|
-1,098
|
-1,094
|
-1,093
|
-1,089
|
-1,117
|
-1,122
|
-1,110
|
|
株主資本
|
-182
|
33
|
35
|
46
|
60
|
71
|
75
|
70
|
76
|
78
|
143
|
141
|
148
|
-14
|
-24
|
-33
|
0
|
74
|
69
|
65
|
73
|
74
|
66
|
68
|
76
|
130
|
82
|
68
|
73
|
66
|
54
|
54
|
57
|
55
|
49
|
35
|
30
|
20
|
20
|
50
|
51
|
47
|
51
|
52
|
57
|
41
|
37
|
49
|
|
有利子負債合計
|
391
|
170
|
150
|
139
|
122
|
84
|
79
|
81
|
75
|
57
|
42
|
52
|
50
|
48
|
64
|
72
|
66
|
48
|
49
|
63
|
61
|
45
|
44
|
50
|
46
|
51
|
87
|
74
|
92
|
84
|
85
|
86
|
94
|
91
|
97
|
114
|
123
|
111
|
105
|
67
|
57
|
43
|
50
|
54
|
50
|
19
|
34
|
31
|
|
純有利子負債
|
389
|
148
|
128
|
139
|
122
|
84
|
79
|
81
|
75
|
51
|
21
|
31
|
30
|
27
|
49
|
68
|
60
|
43
|
44
|
58
|
60
|
44
|
44
|
50
|
45
|
50
|
60
|
74
|
92
|
80
|
84
|
84
|
93
|
90
|
96
|
113
|
121
|
110
|
105
|
66
|
56
|
43
|
49
|
53
|
49
|
18
|
32
|
30
|
|
DEレシオ(%)
|
-215.82
|
506.69
|
424.56
|
301.76
|
201.96
|
117.34
|
105.76
|
116.35
|
98.75
|
73.39
|
29.73
|
37.28
|
34.23
|
-345.45
|
-279.5
|
-219.03
|
109214.75
|
65.11
|
71.54
|
96.48
|
84.2
|
60.85
|
66.42
|
74.62
|
60.26
|
39.33
|
105.43
|
109.65
|
126.9
|
127.61
|
156.42
|
156.88
|
163.99
|
164.03
|
197.05
|
323.35
|
400.5
|
550.81
|
521.86
|
134.14
|
112.67
|
93.21
|
96.99
|
103.74
|
88.61
|
45.87
|
93.49
|
63.08
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|