|
(単位:百万ドル)
|
4Q12
|
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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
106
|
472
|
639
|
618
|
828
|
955
|
1,125
|
1,012
|
949
|
978
|
808
|
431
|
696
|
702
|
337
|
186
|
368
|
227
|
273
|
178
|
317
|
163
|
170
|
155
|
2,186
|
172
|
160
|
179
|
237
|
592
|
207
|
238
|
229
|
234
|
358
|
237
|
264
|
172
|
224
|
219
|
284
|
256
|
240
|
244
|
255
|
205
|
222
|
191
|
365
|
175
|
139
|
|
現金 + 有価証券
|
106
|
472
|
639
|
618
|
828
|
955
|
1,125
|
1,012
|
949
|
978
|
808
|
431
|
696
|
702
|
337
|
186
|
368
|
227
|
273
|
178
|
317
|
163
|
170
|
155
|
2,186
|
172
|
160
|
179
|
237
|
592
|
207
|
238
|
229
|
234
|
358
|
237
|
264
|
172
|
224
|
219
|
284
|
256
|
240
|
244
|
255
|
205
|
222
|
191
|
365
|
175
|
139
|
|
商品及び製品
|
187
|
266
|
319
|
404
|
431
|
426
|
527
|
619
|
537
|
519
|
606
|
713
|
588
|
546
|
606
|
695
|
586
|
549
|
616
|
696
|
677
|
660
|
697
|
767
|
764
|
953
|
1,016
|
1,073
|
960
|
827
|
948
|
930
|
789
|
736
|
760
|
866
|
978
|
1,096
|
1,265
|
1,180
|
1,188
|
1,057
|
1,166
|
1,099
|
1,020
|
862
|
902
|
984
|
892
|
869
|
779
|
|
流動資産合計
|
464
|
989
|
1,174
|
1,345
|
1,600
|
1,777
|
1,964
|
2,133
|
1,983
|
2,017
|
1,813
|
1,624
|
1,661
|
1,669
|
1,256
|
1,316
|
1,367
|
1,164
|
1,185
|
1,330
|
1,444
|
1,262
|
1,294
|
1,474
|
3,440
|
1,729
|
1,710
|
1,895
|
1,781
|
1,894
|
1,489
|
1,634
|
1,493
|
1,546
|
1,707
|
1,672
|
2,072
|
1,891
|
2,081
|
2,085
|
2,084
|
1,870
|
1,920
|
1,990
|
1,918
|
1,608
|
1,604
|
1,667
|
1,735
|
1,521
|
1,639
|
|
有形固定資産
|
170
|
242
|
258
|
284
|
321
|
350
|
404
|
453
|
532
|
562
|
624
|
672
|
739
|
758
|
798
|
801
|
771
|
591
|
585
|
562
|
599
|
583
|
560
|
552
|
543
|
615
|
608
|
589
|
596
|
561
|
541
|
530
|
518
|
485
|
472
|
454
|
460
|
476
|
466
|
470
|
546
|
552
|
551
|
542
|
560
|
579
|
573
|
565
|
533
|
513
|
400
|
|
固定資産合計
|
210
|
300
|
322
|
361
|
406
|
439
|
497
|
556
|
647
|
674
|
742
|
795
|
872
|
897
|
1,434
|
1,439
|
1,403
|
1,244
|
1,228
|
1,201
|
2,772
|
2,797
|
2,667
|
2,633
|
2,589
|
4,921
|
6,598
|
6,498
|
6,544
|
6,052
|
6,044
|
6,169
|
6,272
|
5,935
|
5,917
|
5,821
|
5,608
|
5,589
|
5,529
|
5,117
|
5,470
|
5,425
|
5,489
|
5,356
|
5,699
|
5,081
|
5,013
|
5,125
|
4,170
|
3,692
|
3,830
|
|
総資産
|
674
|
1,289
|
1,496
|
1,707
|
2,006
|
2,217
|
2,462
|
2,689
|
2,631
|
2,692
|
2,557
|
2,420
|
2,534
|
2,567
|
2,691
|
2,755
|
2,771
|
2,410
|
2,413
|
2,532
|
4,217
|
4,059
|
3,961
|
4,107
|
6,028
|
6,650
|
8,308
|
8,393
|
8,325
|
7,946
|
7,533
|
7,803
|
7,765
|
7,481
|
7,624
|
7,493
|
7,680
|
7,480
|
7,610
|
7,202
|
7,554
|
7,295
|
7,409
|
7,346
|
7,617
|
6,689
|
6,617
|
6,792
|
5,905
|
5,213
|
5,469
|
|
買掛金
|
67
|
82
|
104
|
119
|
145
|
131
|
140
|
179
|
175
|
142
|
172
|
199
|
190
|
131
|
167
|
179
|
214
|
176
|
153
|
174
|
290
|
294
|
279
|
290
|
329
|
371
|
355
|
390
|
375
|
428
|
596
|
558
|
495
|
512
|
464
|
491
|
593
|
555
|
540
|
370
|
519
|
475
|
476
|
355
|
370
|
352
|
416
|
472
|
533
|
485
|
403
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
266
|
255
|
579
|
630
|
514
|
603
|
1,031
|
167
|
191
|
200
|
169
|
123
|
127
|
40
|
26
|
29
|
37
|
15
|
19
|
5
|
13
|
15
|
461
|
462
|
461
|
471
|
25
|
24
|
21
|
|
流動負債合計
|
165
|
164
|
209
|
218
|
275
|
308
|
322
|
325
|
361
|
330
|
339
|
387
|
423
|
435
|
701
|
832
|
671
|
565
|
581
|
474
|
722
|
960
|
945
|
997
|
1,387
|
1,542
|
1,668
|
1,803
|
2,305
|
1,401
|
1,589
|
1,581
|
1,594
|
1,621
|
1,562
|
1,520
|
1,752
|
1,566
|
1,614
|
1,278
|
1,559
|
1,450
|
1,448
|
1,244
|
1,815
|
1,695
|
1,697
|
1,790
|
1,430
|
1,336
|
1,399
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
-
|
-
|
992
|
674
|
554
|
504
|
1,954
|
1,936
|
1,917
|
1,796
|
1,085
|
2,012
|
1,577
|
1,581
|
1,243
|
1,219
|
1,206
|
1,104
|
976
|
1,131
|
1,382
|
1,585
|
1,521
|
1,822
|
1,924
|
2,079
|
1,383
|
1,261
|
1,252
|
1,237
|
1,454
|
1,476
|
1,650
|
|
固定負債合計
|
53
|
78
|
87
|
103
|
107
|
102
|
110
|
118
|
117
|
120
|
128
|
144
|
131
|
131
|
231
|
239
|
244
|
248
|
250
|
251
|
1,414
|
1,077
|
973
|
926
|
2,374
|
2,672
|
4,312
|
4,178
|
3,409
|
4,377
|
3,937
|
4,023
|
3,816
|
3,703
|
3,612
|
3,373
|
3,153
|
3,356
|
3,618
|
3,781
|
3,772
|
3,996
|
4,149
|
4,190
|
3,867
|
3,394
|
3,338
|
3,516
|
3,404
|
3,505
|
4,083
|
|
総負債
|
218
|
242
|
296
|
321
|
383
|
410
|
433
|
444
|
479
|
450
|
467
|
531
|
554
|
567
|
933
|
1,072
|
916
|
814
|
831
|
726
|
2,136
|
2,037
|
1,919
|
1,924
|
3,761
|
4,214
|
5,980
|
5,981
|
5,714
|
5,778
|
5,526
|
5,604
|
5,410
|
5,324
|
5,174
|
4,893
|
4,905
|
4,922
|
5,232
|
5,059
|
5,331
|
5,446
|
5,597
|
5,434
|
5,682
|
5,089
|
5,035
|
5,306
|
4,834
|
4,841
|
5,482
|
|
資本金及び資本剰余金
|
228
|
424
|
454
|
490
|
503
|
527
|
559
|
586
|
610
|
636
|
662
|
677
|
692
|
718
|
732
|
749
|
760
|
767
|
778
|
791
|
803
|
831
|
850
|
877
|
892
|
1,011
|
1,039
|
1,060
|
1,080
|
1,085
|
1,109
|
1,126
|
1,138
|
1,158
|
1,201
|
1,225
|
1,238
|
1,260
|
1,294
|
1,311
|
1,327
|
1,344
|
1,375
|
1,392
|
1,410
|
1,417
|
1,443
|
1,454
|
1,466
|
1,476
|
1,492
|
|
利益剰余金
|
228
|
626
|
751
|
897
|
1,126
|
1,287
|
1,475
|
1,682
|
1,986
|
2,169
|
2,343
|
2,536
|
2,831
|
3,008
|
3,155
|
3,316
|
3,587
|
3,560
|
3,686
|
3,889
|
4,108
|
4,152
|
4,350
|
4,488
|
4,687
|
4,707
|
4,600
|
4,673
|
4,883
|
4,332
|
4,152
|
4,274
|
4,453
|
4,270
|
4,489
|
4,689
|
5,011
|
5,092
|
5,293
|
5,517
|
5,742
|
5,708
|
5,756
|
5,846
|
5,951
|
5,479
|
5,465
|
5,489
|
4,942
|
4,297
|
4,350
|
|
株主資本
|
456
|
1,047
|
1,200
|
1,386
|
1,623
|
1,806
|
2,029
|
2,245
|
2,151
|
2,241
|
2,089
|
1,888
|
1,979
|
1,999
|
1,757
|
1,683
|
1,854
|
1,595
|
1,581
|
1,805
|
2,080
|
2,021
|
2,041
|
2,183
|
2,267
|
2,432
|
2,324
|
2,408
|
2,611
|
2,168
|
2,007
|
2,199
|
2,356
|
2,158
|
2,452
|
2,602
|
2,776
|
2,559
|
2,378
|
2,143
|
2,223
|
1,849
|
1,812
|
1,912
|
1,935
|
1,600
|
1,582
|
1,486
|
1,071
|
372
|
-13
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
-
|
-
|
992
|
875
|
821
|
759
|
2,534
|
2,566
|
2,431
|
2,399
|
2,116
|
2,179
|
1,768
|
1,781
|
1,412
|
1,342
|
1,333
|
1,144
|
1,002
|
1,160
|
1,419
|
1,600
|
1,540
|
1,827
|
1,937
|
2,094
|
1,844
|
1,723
|
1,713
|
1,708
|
1,479
|
1,490
|
1,671
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-428
|
-693
|
-700
|
-338
|
-187
|
-369
|
-228
|
-
|
-
|
675
|
711
|
650
|
604
|
348
|
2,394
|
2,271
|
2,220
|
1,879
|
1,587
|
1,561
|
1,543
|
1,183
|
1,108
|
975
|
907
|
738
|
988
|
1,195
|
1,381
|
1,256
|
1,571
|
1,697
|
1,850
|
1,589
|
1,518
|
1,491
|
1,517
|
1,114
|
1,315
|
1,532
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.22
|
0.2
|
0.12
|
0
|
0
|
0
|
0
|
-
|
-
|
47.7
|
43.28
|
40.22
|
34.79
|
111.78
|
105.51
|
104.6
|
99.63
|
81.04
|
100.51
|
88.09
|
80.99
|
59.93
|
62.19
|
54.36
|
43.97
|
36.1
|
45.33
|
59.67
|
74.66
|
69.28
|
98.81
|
106.9
|
109.52
|
95.3
|
107.69
|
108.28
|
114.94
|
138.1
|
400.54
|
-12853.85
|