|
(単位:百万ドル)
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
25
|
27
|
22
|
31
|
22
|
14
|
40
|
40
|
33
|
17
|
13
|
14
|
30
|
39
|
32
|
26
|
26
|
28
|
26
|
13
|
16
|
15
|
47
|
50
|
49
|
88
|
107
|
117
|
113
|
263
|
304
|
297
|
231
|
248
|
239
|
277
|
266
|
258
|
201
|
200
|
216
|
209
|
183
|
142
|
181
|
208
|
251
|
193
|
|
現金 + 有価証券
|
25
|
27
|
22
|
31
|
22
|
14
|
40
|
40
|
33
|
17
|
13
|
14
|
30
|
39
|
32
|
26
|
26
|
28
|
26
|
13
|
16
|
15
|
47
|
50
|
49
|
88
|
107
|
117
|
113
|
263
|
304
|
297
|
231
|
248
|
239
|
277
|
266
|
258
|
201
|
200
|
216
|
209
|
183
|
142
|
181
|
208
|
251
|
193
|
|
商品及び製品
|
26
|
26
|
26
|
26
|
26
|
26
|
27
|
26
|
26
|
25
|
24
|
27
|
27
|
27
|
26
|
25
|
25
|
24
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
21
|
20
|
20
|
19
|
110
|
99
|
97
|
92
|
92
|
87
|
88
|
81
|
81
|
79
|
86
|
90
|
94
|
99
|
102
|
103
|
111
|
114
|
122
|
|
流動資産合計
|
115
|
131
|
115
|
105
|
110
|
101
|
121
|
107
|
110
|
97
|
88
|
102
|
108
|
116
|
101
|
96
|
98
|
94
|
95
|
82
|
86
|
82
|
115
|
115
|
119
|
167
|
182
|
195
|
193
|
661
|
672
|
675
|
585
|
577
|
559
|
576
|
579
|
582
|
524
|
525
|
537
|
557
|
563
|
524
|
570
|
594
|
619
|
615
|
|
有形固定資産
|
774
|
761
|
759
|
803
|
810
|
832
|
832
|
863
|
856
|
877
|
864
|
859
|
845
|
835
|
828
|
821
|
811
|
810
|
684
|
673
|
651
|
617
|
612
|
599
|
590
|
582
|
566
|
556
|
548
|
1,060
|
1,029
|
1,028
|
1,004
|
974
|
961
|
952
|
942
|
900
|
867
|
905
|
900
|
882
|
927
|
951
|
984
|
1,048
|
1,076
|
1,129
|
|
固定資産合計
|
827
|
814
|
812
|
853
|
862
|
884
|
879
|
909
|
903
|
926
|
910
|
904
|
888
|
878
|
869
|
858
|
848
|
846
|
720
|
709
|
688
|
668
|
658
|
648
|
645
|
597
|
584
|
568
|
558
|
1,590
|
1,539
|
1,459
|
1,406
|
1,336
|
1,301
|
1,288
|
1,244
|
1,259
|
1,238
|
1,373
|
1,358
|
1,331
|
1,373
|
1,391
|
1,406
|
1,493
|
1,505
|
1,557
|
|
総資産
|
943
|
945
|
927
|
958
|
972
|
985
|
1,000
|
1,017
|
1,013
|
1,024
|
998
|
1,007
|
997
|
994
|
971
|
955
|
946
|
941
|
815
|
792
|
774
|
750
|
774
|
764
|
765
|
764
|
767
|
764
|
752
|
2,252
|
2,212
|
2,135
|
1,992
|
1,913
|
1,861
|
1,864
|
1,824
|
1,842
|
1,763
|
1,898
|
1,895
|
1,889
|
1,937
|
1,915
|
1,977
|
2,088
|
2,125
|
2,172
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61
|
62
|
63
|
69
|
63
|
60
|
60
|
63
|
87
|
73
|
75
|
79
|
73
|
87
|
86
|
83
|
92
|
83
|
99
|
|
一年内返済予定の長期借入金
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
27
|
26
|
26
|
25
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
18
|
17
|
63
|
64
|
48
|
15
|
16
|
13
|
13
|
12
|
11
|
10
|
12
|
13
|
12
|
13
|
13
|
15
|
16
|
18
|
19
|
|
流動負債合計
|
33
|
31
|
40
|
30
|
36
|
41
|
46
|
55
|
55
|
57
|
61
|
32
|
28
|
33
|
29
|
25
|
27
|
29
|
35
|
32
|
29
|
33
|
32
|
28
|
31
|
29
|
34
|
50
|
48
|
358
|
351
|
325
|
305
|
293
|
279
|
288
|
287
|
337
|
294
|
274
|
293
|
325
|
309
|
303
|
306
|
324
|
325
|
334
|
|
長期借入金
|
276
|
275
|
240
|
279
|
278
|
278
|
277
|
282
|
277
|
267
|
242
|
266
|
263
|
252
|
232
|
230
|
225
|
221
|
215
|
202
|
188
|
172
|
160
|
160
|
159
|
158
|
158
|
141
|
142
|
582
|
580
|
568
|
527
|
525
|
518
|
517
|
512
|
502
|
492
|
538
|
539
|
531
|
534
|
530
|
578
|
612
|
671
|
682
|
|
固定負債合計
|
487
|
486
|
453
|
492
|
493
|
495
|
497
|
501
|
496
|
488
|
458
|
498
|
495
|
485
|
464
|
456
|
450
|
445
|
393
|
310
|
295
|
277
|
270
|
269
|
272
|
273
|
273
|
254
|
252
|
-
|
849
|
829
|
788
|
757
|
743
|
732
|
701
|
711
|
700
|
825
|
789
|
768
|
804
|
792
|
822
|
865
|
908
|
906
|
|
総負債
|
521
|
517
|
493
|
522
|
529
|
536
|
543
|
556
|
552
|
546
|
520
|
530
|
524
|
518
|
494
|
482
|
477
|
474
|
428
|
342
|
325
|
311
|
302
|
298
|
303
|
303
|
307
|
304
|
300
|
-
|
1,200
|
1,155
|
1,093
|
1,051
|
1,022
|
1,020
|
988
|
1,048
|
994
|
1,100
|
1,082
|
1,094
|
1,114
|
1,095
|
1,128
|
1,189
|
1,233
|
1,240
|
|
資本金及び資本剰余金
|
419
|
420
|
420
|
421
|
423
|
425
|
428
|
429
|
430
|
431
|
432
|
433
|
434
|
435
|
437
|
438
|
440
|
441
|
443
|
444
|
445
|
446
|
447
|
447
|
448
|
449
|
451
|
452
|
295
|
681
|
683
|
685
|
688
|
690
|
693
|
696
|
699
|
702
|
706
|
712
|
717
|
722
|
726
|
729
|
733
|
737
|
742
|
745
|
|
利益剰余金
|
2
|
7
|
12
|
14
|
19
|
24
|
28
|
31
|
31
|
43
|
43
|
40
|
36
|
38
|
38
|
32
|
26
|
24
|
-58
|
4
|
3
|
-8
|
24
|
18
|
12
|
17
|
15
|
14
|
7
|
354
|
326
|
269
|
227
|
212
|
215
|
215
|
211
|
215
|
231
|
223
|
221
|
225
|
217
|
224
|
252
|
280
|
312
|
340
|
|
株主資本
|
421
|
427
|
433
|
436
|
442
|
449
|
456
|
460
|
461
|
473
|
474
|
471
|
468
|
471
|
472
|
468
|
464
|
463
|
382
|
445
|
445
|
436
|
468
|
463
|
458
|
458
|
456
|
456
|
449
|
1,029
|
1,010
|
979
|
897
|
862
|
839
|
844
|
835
|
793
|
769
|
798
|
813
|
795
|
823
|
820
|
849
|
899
|
891
|
931
|
|
有利子負債合計
|
279
|
278
|
242
|
282
|
281
|
280
|
280
|
309
|
304
|
293
|
268
|
267
|
265
|
254
|
234
|
232
|
228
|
223
|
217
|
204
|
190
|
175
|
162
|
162
|
161
|
160
|
160
|
160
|
561
|
645
|
644
|
616
|
543
|
541
|
531
|
530
|
525
|
514
|
503
|
550
|
552
|
544
|
548
|
544
|
594
|
629
|
689
|
701
|
|
純有利子負債
|
254
|
251
|
220
|
250
|
259
|
265
|
239
|
268
|
270
|
276
|
254
|
253
|
235
|
215
|
202
|
205
|
201
|
194
|
190
|
191
|
174
|
159
|
115
|
111
|
112
|
72
|
52
|
42
|
447
|
382
|
340
|
318
|
312
|
292
|
292
|
253
|
259
|
255
|
302
|
350
|
336
|
334
|
364
|
401
|
412
|
420
|
438
|
508
|
|
DEレシオ(%)
|
66.15
|
65.08
|
55.97
|
64.68
|
63.57
|
62.52
|
61.32
|
67.2
|
65.87
|
61.99
|
56.54
|
56.83
|
56.74
|
53.95
|
49.53
|
49.59
|
49.13
|
48.27
|
56.72
|
45.98
|
42.8
|
40.14
|
34.72
|
35.02
|
35.28
|
35.07
|
35.17
|
35.06
|
124.79
|
62.73
|
63.77
|
62.93
|
60.55
|
62.78
|
63.34
|
62.84
|
62.89
|
64.8
|
65.48
|
68.98
|
67.97
|
68.38
|
66.54
|
66.29
|
69.98
|
69.96
|
77.36
|
75.34
|