|
(単位:百万ドル)
|
4Q12
|
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
|
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
|
4
|
0
|
0
|
0
|
4
|
1
|
0
|
3
|
15
|
4
|
4
|
1
|
1
|
1
|
3
|
2
|
1
|
5
|
3
|
1
|
3
|
1
|
2
|
3
|
3
|
6
|
2
|
5
|
1
|
8
|
2
|
1
|
0
|
0
|
0
|
8
|
7
|
11
|
3
|
11
|
16
|
7
|
4
|
5
|
4
|
6
|
5
|
7
|
3
|
6
|
|
現金 + 有価証券
|
4
|
0
|
0
|
0
|
4
|
1
|
0
|
3
|
15
|
4
|
4
|
1
|
1
|
1
|
3
|
2
|
1
|
5
|
3
|
1
|
3
|
1
|
2
|
3
|
3
|
6
|
2
|
5
|
1
|
8
|
2
|
1
|
0
|
0
|
0
|
8
|
7
|
11
|
3
|
11
|
16
|
7
|
4
|
5
|
4
|
6
|
5
|
7
|
3
|
6
|
|
売掛金
|
3
|
2
|
6
|
6
|
7
|
8
|
35
|
32
|
23
|
27
|
30
|
30
|
18
|
23
|
26
|
22
|
29
|
22
|
21
|
23
|
27
|
25
|
33
|
26
|
16
|
19
|
20
|
21
|
32
|
28
|
35
|
35
|
28
|
31
|
35
|
39
|
33
|
34
|
48
|
33
|
30
|
28
|
34
|
38
|
31
|
35
|
38
|
31
|
31
|
28
|
|
商品及び製品
|
-
|
-
|
-
|
1
|
2
|
2
|
14
|
14
|
12
|
19
|
18
|
17
|
15
|
14
|
13
|
12
|
13
|
12
|
11
|
12
|
15
|
15
|
16
|
15
|
14
|
15
|
12
|
5
|
6
|
4
|
19
|
22
|
23
|
24
|
24
|
39
|
46
|
52
|
56
|
47
|
47
|
47
|
51
|
53
|
52
|
58
|
63
|
60
|
63
|
60
|
|
流動資産合計
|
20
|
28
|
27
|
23
|
35
|
37
|
88
|
82
|
76
|
75
|
75
|
70
|
49
|
57
|
62
|
62
|
65
|
60
|
61
|
62
|
80
|
75
|
80
|
67
|
50
|
60
|
53
|
56
|
63
|
65
|
82
|
88
|
74
|
80
|
81
|
109
|
106
|
122
|
135
|
122
|
118
|
111
|
116
|
123
|
108
|
123
|
125
|
125
|
118
|
151
|
|
有形固定資産
|
243
|
238
|
240
|
292
|
288
|
284
|
348
|
344
|
391
|
478
|
478
|
632
|
628
|
656
|
648
|
677
|
677
|
670
|
661
|
634
|
681
|
671
|
664
|
658
|
647
|
602
|
590
|
582
|
565
|
574
|
572
|
565
|
570
|
561
|
562
|
756
|
755
|
757
|
745
|
738
|
728
|
716
|
709
|
706
|
705
|
692
|
685
|
665
|
656
|
606
|
|
固定資産合計
|
294
|
290
|
290
|
347
|
356
|
359
|
468
|
466
|
528
|
667
|
662
|
812
|
803
|
844
|
835
|
871
|
866
|
856
|
843
|
815
|
866
|
854
|
840
|
831
|
816
|
896
|
875
|
862
|
841
|
887
|
939
|
941
|
939
|
929
|
922
|
1,170
|
1,163
|
1,157
|
1,139
|
1,123
|
1,136
|
1,112
|
1,101
|
1,093
|
1,073
|
1,056
|
1,039
|
1,004
|
995
|
935
|
|
総資産
|
315
|
319
|
317
|
370
|
391
|
396
|
557
|
548
|
604
|
743
|
737
|
882
|
853
|
902
|
897
|
933
|
931
|
917
|
905
|
877
|
947
|
929
|
920
|
898
|
866
|
956
|
928
|
919
|
905
|
952
|
1,021
|
1,030
|
1,014
|
1,009
|
1,004
|
1,280
|
1,270
|
1,280
|
1,275
|
1,246
|
1,254
|
1,223
|
1,217
|
1,217
|
1,181
|
1,179
|
1,164
|
1,130
|
1,114
|
1,086
|
|
買掛金
|
14
|
16
|
22
|
21
|
20
|
22
|
55
|
41
|
33
|
44
|
47
|
47
|
32
|
33
|
35
|
34
|
34
|
32
|
36
|
37
|
35
|
35
|
43
|
38
|
32
|
35
|
37
|
40
|
57
|
46
|
67
|
71
|
63
|
67
|
71
|
85
|
67
|
80
|
87
|
80
|
77
|
69
|
76
|
80
|
68
|
71
|
75
|
81
|
73
|
74
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
26
|
8
|
8
|
8
|
8
|
8
|
2
|
2
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
30
|
34
|
38
|
36
|
38
|
38
|
79
|
94
|
94
|
87
|
85
|
86
|
67
|
69
|
70
|
71
|
75
|
71
|
84
|
88
|
93
|
92
|
103
|
94
|
88
|
115
|
121
|
130
|
112
|
100
|
154
|
153
|
146
|
151
|
156
|
187
|
163
|
168
|
178
|
176
|
175
|
157
|
170
|
177
|
161
|
159
|
165
|
172
|
162
|
163
|
|
長期借入金
|
183
|
183
|
185
|
243
|
173
|
186
|
299
|
146
|
201
|
397
|
266
|
428
|
430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
271
|
271
|
266
|
327
|
258
|
269
|
396
|
243
|
320
|
478
|
349
|
511
|
516
|
583
|
593
|
626
|
636
|
639
|
637
|
619
|
682
|
685
|
686
|
686
|
667
|
719
|
703
|
697
|
714
|
720
|
748
|
756
|
757
|
771
|
775
|
1,031
|
1,049
|
1,037
|
1,025
|
987
|
1,000
|
1,010
|
991
|
990
|
989
|
1,021
|
1,007
|
988
|
976
|
979
|
|
総負債
|
301
|
305
|
305
|
363
|
296
|
307
|
475
|
337
|
414
|
566
|
435
|
597
|
584
|
652
|
663
|
697
|
711
|
711
|
721
|
708
|
776
|
778
|
790
|
781
|
755
|
834
|
825
|
827
|
826
|
821
|
903
|
910
|
904
|
922
|
932
|
1,218
|
1,213
|
1,205
|
1,204
|
1,163
|
1,175
|
1,168
|
1,161
|
1,167
|
1,150
|
1,181
|
1,172
|
1,160
|
1,139
|
1,142
|
|
有利子負債合計
|
183
|
183
|
185
|
243
|
173
|
186
|
299
|
172
|
283
|
406
|
274
|
436
|
438
|
8
|
2
|
2
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
178
|
183
|
185
|
243
|
169
|
184
|
298
|
169
|
268
|
401
|
269
|
434
|
437
|
6
|
-1
|
-1
|
0
|
-4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|