|
(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
|
|
現金同等物
|
31
|
132
|
69
|
29
|
29
|
25
|
34
|
27
|
28
|
20
|
28
|
30
|
32
|
81
|
29
|
32
|
48
|
133
|
104
|
89
|
85
|
112
|
105
|
97
|
140
|
403
|
1,488
|
1,077
|
1,348
|
1,380
|
1,530
|
1,344
|
1,185
|
1,091
|
627
|
454
|
428
|
872
|
532
|
520
|
615
|
925
|
742
|
659
|
857
|
994
|
371
|
|
現金 + 有価証券
|
31
|
132
|
69
|
29
|
29
|
25
|
34
|
27
|
28
|
20
|
28
|
30
|
32
|
81
|
29
|
32
|
48
|
133
|
104
|
89
|
85
|
112
|
105
|
97
|
140
|
403
|
1,488
|
1,077
|
1,348
|
1,380
|
1,530
|
1,344
|
1,185
|
1,091
|
627
|
454
|
428
|
872
|
532
|
520
|
615
|
925
|
742
|
659
|
857
|
994
|
371
|
|
売掛金
|
54
|
35
|
44
|
43
|
53
|
49
|
45
|
38
|
49
|
38
|
51
|
41
|
59
|
43
|
52
|
58
|
78
|
71
|
82
|
71
|
86
|
58
|
99
|
98
|
117
|
91
|
12
|
50
|
72
|
62
|
83
|
78
|
90
|
54
|
77
|
70
|
80
|
71
|
78
|
80
|
91
|
74
|
100
|
99
|
102
|
88
|
106
|
|
商品及び製品
|
902
|
720
|
707
|
711
|
899
|
788
|
822
|
802
|
934
|
783
|
804
|
744
|
822
|
701
|
725
|
726
|
903
|
752
|
786
|
843
|
1,056
|
954
|
895
|
823
|
1,004
|
777
|
625
|
607
|
866
|
740
|
767
|
828
|
1,059
|
1,021
|
1,257
|
1,266
|
1,445
|
1,181
|
1,231
|
1,161
|
1,329
|
1,087
|
1,140
|
1,222
|
1,440
|
1,250
|
1,315
|
|
流動資産合計
|
1,364
|
1,016
|
951
|
938
|
1,156
|
987
|
1,056
|
1,037
|
1,145
|
932
|
981
|
932
|
1,046
|
928
|
914
|
948
|
1,150
|
1,100
|
1,100
|
1,173
|
1,398
|
1,271
|
1,251
|
1,185
|
1,415
|
1,417
|
2,230
|
1,891
|
2,635
|
2,511
|
2,738
|
2,664
|
2,772
|
2,548
|
2,181
|
1,936
|
2,099
|
2,284
|
1,990
|
1,917
|
2,215
|
2,327
|
2,238
|
2,258
|
2,690
|
2,629
|
2,072
|
|
有形固定資産
|
895
|
902
|
907
|
932
|
964
|
970
|
967
|
986
|
1,018
|
1,018
|
1,011
|
1,024
|
1,040
|
1,049
|
1,055
|
1,080
|
1,111
|
1,134
|
1,148
|
1,178
|
1,239
|
1,253
|
1,288
|
1,317
|
1,375
|
1,403
|
1,407
|
1,431
|
1,442
|
1,438
|
1,454
|
1,467
|
1,499
|
1,552
|
1,567
|
1,609
|
1,666
|
1,668
|
1,678
|
1,699
|
1,767
|
1,880
|
1,934
|
2,063
|
2,109
|
2,370
|
2,699
|
|
固定資産合計
|
1,616
|
1,604
|
1,596
|
1,616
|
1,640
|
1,637
|
1,626
|
1,636
|
1,659
|
1,647
|
1,624
|
1,634
|
1,641
|
1,646
|
1,644
|
1,663
|
1,692
|
1,712
|
1,724
|
1,756
|
1,808
|
1,807
|
3,813
|
3,861
|
4,092
|
4,176
|
4,411
|
4,478
|
4,274
|
4,270
|
4,313
|
4,329
|
4,506
|
4,542
|
4,752
|
4,797
|
5,002
|
4,986
|
5,013
|
4,998
|
5,279
|
5,380
|
5,457
|
5,564
|
5,752
|
6,142
|
6,478
|
|
総資産
|
2,981
|
2,621
|
2,548
|
2,555
|
2,797
|
2,625
|
2,683
|
2,674
|
2,805
|
2,580
|
2,606
|
2,566
|
2,688
|
2,574
|
2,559
|
2,612
|
2,843
|
2,813
|
2,825
|
2,931
|
3,207
|
3,079
|
5,065
|
5,046
|
5,508
|
5,594
|
6,641
|
6,370
|
6,909
|
6,781
|
7,051
|
6,993
|
7,278
|
7,090
|
6,933
|
6,733
|
7,102
|
7,270
|
7,004
|
6,916
|
7,494
|
7,707
|
7,695
|
7,821
|
8,443
|
8,770
|
8,550
|
|
買掛金
|
708
|
542
|
575
|
564
|
766
|
621
|
631
|
590
|
704
|
598
|
594
|
546
|
691
|
640
|
608
|
603
|
764
|
736
|
726
|
761
|
967
|
848
|
707
|
690
|
888
|
759
|
701
|
492
|
920
|
862
|
906
|
979
|
1,174
|
1,080
|
962
|
800
|
953
|
955
|
829
|
773
|
939
|
956
|
929
|
1,017
|
1,101
|
1,038
|
914
|
|
一年内返済予定の長期借入金
|
231
|
59
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,219
|
903
|
826
|
836
|
1,078
|
933
|
894
|
870
|
1,032
|
886
|
874
|
838
|
1,019
|
996
|
947
|
923
|
1,127
|
1,119
|
1,091
|
1,120
|
1,403
|
1,247
|
1,343
|
1,315
|
1,607
|
1,461
|
1,355
|
1,225
|
1,740
|
1,683
|
1,728
|
1,803
|
2,079
|
1,947
|
1,729
|
1,609
|
1,878
|
1,911
|
1,718
|
1,643
|
1,954
|
2,028
|
2,097
|
2,179
|
2,301
|
2,273
|
1,956
|
|
長期借入金
|
1,484
|
1,369
|
1,366
|
1,371
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
1,344
|
1,346
|
1,351
|
1,354
|
1,361
|
1,370
|
1,379
|
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
|
-1,556
|
-1,493
|
-1,481
|
-1,488
|
-1,522
|
-1,427
|
-1,401
|
-1,390
|
-1,375
|
-1,276
|
-1,239
|
-1,219
|
-1,186
|
-1,061
|
-1,009
|
-962
|
-917
|
-676
|
-594
|
-523
|
-446
|
-261
|
-183
|
-98
|
-2
|
204
|
-129
|
-176
|
-168
|
-12
|
176
|
279
|
292
|
414
|
430
|
442
|
459
|
644
|
677
|
708
|
756
|
984
|
1,062
|
1,136
|
1,226
|
1,487
|
1,588
|
|
株主資本
|
-216
|
-151
|
-137
|
-141
|
-168
|
-66
|
-31
|
-41
|
-122
|
-100
|
-106
|
-104
|
-136
|
-50
|
-41
|
-96
|
-111
|
86
|
111
|
153
|
193
|
322
|
278
|
315
|
391
|
528
|
279
|
262
|
286
|
464
|
539
|
675
|
716
|
760
|
716
|
633
|
638
|
794
|
801
|
825
|
850
|
996
|
1,031
|
1,070
|
1,146
|
1,370
|
1,352
|
|
有利子負債合計
|
1,715
|
1,428
|
1,367
|
1,373
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,684
|
1,295
|
1,297
|
1,343
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-795.12
|
-949.16
|
-1003.53
|
-979.74
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|