|
(単位:百万ドル)
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
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
|
|
現金同等物
|
87
|
32
|
16
|
25
|
142
|
162
|
126
|
45
|
129
|
53
|
119
|
62
|
228
|
282
|
212
|
236
|
323
|
293
|
275
|
306
|
228
|
291
|
365
|
381
|
293
|
353
|
255
|
750
|
673
|
953
|
906
|
750
|
847
|
843
|
804
|
1,091
|
582
|
622
|
527
|
1,410
|
717
|
696
|
633
|
1,203
|
507
|
494
|
509
|
1,095
|
1,181
|
483
|
|
現金 + 有価証券
|
87
|
32
|
16
|
25
|
142
|
162
|
126
|
45
|
129
|
53
|
119
|
62
|
228
|
282
|
212
|
236
|
323
|
293
|
275
|
306
|
228
|
291
|
365
|
381
|
293
|
353
|
255
|
750
|
673
|
953
|
906
|
750
|
847
|
843
|
804
|
1,091
|
582
|
622
|
527
|
1,410
|
717
|
696
|
633
|
1,203
|
507
|
494
|
509
|
1,095
|
1,181
|
483
|
|
売掛金
|
455
|
396
|
458
|
468
|
449
|
405
|
470
|
523
|
491
|
442
|
481
|
473
|
434
|
625
|
703
|
725
|
704
|
799
|
844
|
847
|
780
|
918
|
932
|
941
|
879
|
907
|
853
|
1,526
|
1,400
|
1,537
|
1,471
|
1,469
|
1,456
|
1,682
|
1,851
|
1,879
|
1,828
|
1,996
|
1,974
|
1,777
|
1,617
|
1,751
|
1,748
|
1,568
|
1,497
|
1,590
|
1,630
|
1,604
|
1,089
|
1,284
|
|
商品及び製品
|
535
|
551
|
610
|
577
|
575
|
572
|
626
|
665
|
604
|
619
|
609
|
574
|
522
|
681
|
702
|
708
|
660
|
802
|
811
|
762
|
878
|
951
|
955
|
887
|
956
|
929
|
865
|
1,324
|
-
|
-
|
-
|
1,268
|
-
|
-
|
-
|
1,907
|
-
|
-
|
-
|
1,802
|
-
|
-
|
-
|
1,557
|
-
|
-
|
-
|
1,631
|
-
|
-
|
|
流動資産合計
|
1,233
|
1,195
|
1,249
|
1,219
|
1,337
|
1,444
|
1,516
|
1,508
|
1,432
|
1,402
|
1,488
|
1,328
|
1,383
|
1,692
|
1,712
|
1,766
|
1,792
|
1,996
|
2,022
|
2,004
|
1,981
|
2,261
|
2,337
|
2,285
|
2,206
|
2,267
|
2,179
|
3,757
|
3,673
|
4,053
|
3,857
|
3,817
|
3,983
|
4,315
|
4,588
|
5,094
|
4,688
|
4,983
|
4,716
|
5,164
|
4,469
|
4,531
|
4,340
|
4,533
|
3,950
|
4,064
|
4,136
|
4,574
|
4,099
|
3,313
|
|
有形固定資産
|
1,216
|
1,223
|
1,242
|
1,263
|
1,266
|
1,280
|
1,316
|
1,406
|
1,364
|
1,331
|
1,315
|
1,301
|
1,294
|
2,297
|
2,317
|
2,276
|
2,224
|
2,392
|
2,375
|
2,366
|
2,363
|
2,618
|
2,507
|
2,488
|
2,457
|
2,449
|
2,451
|
4,714
|
4,799
|
4,467
|
4,481
|
4,561
|
4,734
|
4,675
|
4,731
|
4,677
|
4,672
|
4,650
|
4,560
|
4,342
|
4,523
|
4,612
|
4,651
|
4,576
|
4,662
|
4,576
|
4,558
|
4,575
|
3,483
|
3,534
|
|
固定資産合計
|
3,873
|
3,855
|
3,833
|
3,826
|
3,798
|
3,820
|
3,851
|
3,911
|
3,836
|
3,774
|
3,726
|
3,683
|
3,645
|
6,018
|
6,086
|
6,039
|
5,861
|
6,545
|
6,523
|
6,472
|
6,439
|
6,846
|
6,705
|
6,846
|
6,766
|
6,717
|
6,630
|
12,712
|
13,351
|
12,896
|
12,874
|
12,884
|
13,193
|
12,948
|
12,989
|
12,788
|
12,653
|
12,552
|
12,169
|
11,792
|
11,982
|
12,082
|
12,209
|
12,054
|
12,194
|
11,917
|
11,852
|
12,039
|
9,478
|
9,569
|
|
総資産
|
5,106
|
5,050
|
5,082
|
5,045
|
5,135
|
5,264
|
5,367
|
5,419
|
5,268
|
5,176
|
5,214
|
5,011
|
5,028
|
7,710
|
7,798
|
7,805
|
7,653
|
8,541
|
8,545
|
8,476
|
8,420
|
9,107
|
9,042
|
9,131
|
8,972
|
8,984
|
8,809
|
16,469
|
17,024
|
16,949
|
16,731
|
16,701
|
17,176
|
17,263
|
17,577
|
17,882
|
17,341
|
17,535
|
16,885
|
16,956
|
16,451
|
16,613
|
16,549
|
16,587
|
16,144
|
15,981
|
15,988
|
16,613
|
13,577
|
12,882
|
|
買掛金
|
306
|
285
|
375
|
315
|
337
|
362
|
430
|
442
|
395
|
352
|
365
|
353
|
330
|
510
|
540
|
554
|
539
|
578
|
581
|
638
|
666
|
718
|
726
|
783
|
715
|
657
|
584
|
1,159
|
1,062
|
1,231
|
981
|
1,115
|
1,193
|
1,412
|
1,556
|
2,041
|
1,582
|
1,651
|
1,518
|
1,795
|
1,208
|
1,350
|
1,159
|
1,528
|
1,131
|
1,332
|
1,242
|
1,766
|
845
|
1,080
|
|
一年内返済予定の長期借入金
|
40
|
43
|
57
|
56
|
71
|
74
|
77
|
56
|
58
|
56
|
43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
646
|
713
|
732
|
669
|
684
|
763
|
832
|
854
|
767
|
742
|
730
|
694
|
705
|
1,046
|
1,078
|
1,086
|
1,031
|
1,108
|
1,113
|
1,134
|
1,154
|
1,162
|
1,162
|
1,237
|
1,179
|
1,127
|
1,156
|
2,039
|
2,077
|
2,202
|
1,995
|
2,183
|
2,295
|
2,498
|
2,879
|
3,186
|
2,664
|
2,744
|
2,630
|
2,844
|
2,255
|
2,320
|
2,325
|
2,713
|
2,370
|
2,341
|
2,268
|
3,672
|
2,549
|
3,624
|
|
長期借入金
|
-
|
3,932
|
3,942
|
3,886
|
3,875
|
3,875
|
3,866
|
3,899
|
3,860
|
3,756
|
3,767
|
3,669
|
3,648
|
6,066
|
5,914
|
5,812
|
5,712
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
4,912
|
4,650
|
4,665
|
4,627
|
4,647
|
4,684
|
4,670
|
4,683
|
4,602
|
4,527
|
4,557
|
4,391
|
4,376
|
6,731
|
6,642
|
6,552
|
6,401
|
6,731
|
6,584
|
6,327
|
6,092
|
6,639
|
6,541
|
6,460
|
6,338
|
6,326
|
6,107
|
12,812
|
13,161
|
13,096
|
12,867
|
12,426
|
12,436
|
12,119
|
11,745
|
11,516
|
11,383
|
11,471
|
11,146
|
10,916
|
10,937
|
10,998
|
10,837
|
10,658
|
10,446
|
10,346
|
10,349
|
9,333
|
8,822
|
6,782
|
|
総負債
|
5,558
|
5,363
|
5,397
|
5,296
|
5,331
|
5,447
|
5,502
|
5,537
|
5,369
|
5,269
|
5,287
|
5,085
|
5,081
|
7,777
|
7,720
|
7,638
|
7,432
|
7,839
|
7,697
|
7,461
|
7,246
|
7,801
|
7,703
|
7,697
|
7,517
|
7,453
|
7,263
|
14,851
|
15,238
|
15,298
|
14,862
|
14,609
|
14,731
|
14,617
|
14,624
|
14,702
|
14,047
|
14,215
|
13,776
|
13,760
|
13,192
|
13,318
|
13,162
|
13,371
|
12,816
|
12,687
|
12,617
|
13,005
|
11,371
|
10,406
|
|
資本金及び資本剰余金
|
132
|
301
|
302
|
320
|
323
|
331
|
356
|
361
|
368
|
382
|
393
|
401
|
407
|
415
|
429
|
441
|
450
|
799
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
-561
|
-571
|
-570
|
-530
|
-504
|
-498
|
-486
|
-471
|
-442
|
-429
|
-391
|
-404
|
-356
|
-352
|
-293
|
-197
|
-84
|
39
|
146
|
256
|
419
|
509
|
619
|
719
|
755
|
812
|
825
|
1,054
|
1,096
|
1,222
|
1,413
|
1,608
|
1,738
|
1,919
|
2,113
|
2,341
|
2,412
|
2,326
|
2,258
|
2,421
|
2,322
|
2,314
|
2,344
|
2,320
|
2,336
|
2,340
|
2,471
|
2,581
|
1,120
|
1,269
|
|
株主資本
|
-475
|
-313
|
-315
|
-251
|
-196
|
-183
|
-147
|
-130
|
-114
|
-106
|
-86
|
-87
|
-65
|
-79
|
66
|
155
|
221
|
702
|
848
|
1,015
|
1,174
|
1,306
|
1,339
|
1,434
|
1,455
|
1,531
|
1,546
|
1,618
|
1,786
|
1,651
|
1,869
|
2,092
|
2,445
|
2,646
|
2,953
|
3,180
|
3,294
|
3,320
|
3,109
|
3,196
|
3,259
|
3,295
|
3,387
|
3,216
|
3,328
|
3,294
|
3,371
|
3,608
|
2,206
|
2,476
|
|
有利子負債合計
|
4,471
|
3,975
|
3,999
|
3,942
|
3,946
|
3,949
|
3,943
|
3,955
|
3,902
|
3,812
|
3,810
|
3,669
|
3,648
|
6,066
|
5,914
|
5,812
|
5,712
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
4,384
|
3,943
|
3,983
|
3,917
|
3,804
|
3,787
|
3,817
|
3,910
|
3,773
|
3,759
|
3,691
|
3,607
|
3,420
|
5,784
|
5,702
|
5,576
|
5,389
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-941.26
|
-1269.97
|
-1269.52
|
-1570.52
|
-2013.27
|
-2157.92
|
-2682.31
|
-3042.31
|
-3422.81
|
-3596.23
|
-4430.23
|
-4217.24
|
-5612.31
|
-7678.48
|
8960.61
|
3749.68
|
2584.62
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|