|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
133
|
160
|
194
|
59
|
68
|
65
|
57
|
364
|
448
|
479
|
598
|
407
|
520
|
567
|
1,112
|
83
|
67
|
89
|
104
|
123
|
114
|
105
|
90
|
103
|
104
|
119
|
135
|
126
|
257
|
363
|
546
|
639
|
902
|
970
|
896
|
537
|
747
|
573
|
418
|
1,279
|
1,141
|
1,068
|
834
|
880
|
809
|
604
|
601
|
138
|
240
|
191
|
269
|
226
|
277
|
317
|
503
|
451
|
479
|
464
|
1,869
|
1,672
|
|
現金 + 有価証券
|
133
|
160
|
194
|
59
|
68
|
65
|
57
|
364
|
448
|
479
|
598
|
407
|
520
|
567
|
1,112
|
83
|
67
|
89
|
104
|
123
|
114
|
105
|
90
|
103
|
104
|
119
|
135
|
126
|
257
|
363
|
546
|
639
|
902
|
970
|
896
|
537
|
747
|
573
|
418
|
1,279
|
1,141
|
1,068
|
834
|
880
|
809
|
604
|
601
|
138
|
240
|
191
|
269
|
226
|
277
|
317
|
503
|
451
|
479
|
464
|
1,869
|
1,672
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
229
|
272
|
281
|
278
|
277
|
576
|
622
|
634
|
579
|
631
|
653
|
664
|
597
|
650
|
657
|
686
|
641
|
683
|
680
|
679
|
606
|
620
|
664
|
698
|
624
|
684
|
713
|
721
|
689
|
627
|
742
|
843
|
749
|
804
|
803
|
931
|
782
|
957
|
930
|
845
|
698
|
782
|
793
|
868
|
800
|
825
|
847
|
668
|
544
|
494
|
|
商品及び製品
|
1,745
|
1,816
|
1,839
|
1,863
|
2,091
|
2,109
|
2,043
|
2,106
|
2,096
|
2,193
|
2,309
|
2,424
|
2,407
|
2,464
|
2,557
|
3,911
|
3,935
|
3,942
|
3,937
|
4,105
|
4,120
|
4,142
|
4,175
|
4,433
|
4,421
|
4,357
|
4,326
|
4,414
|
4,293
|
4,219
|
4,168
|
4,230
|
4,160
|
4,187
|
4,363
|
4,434
|
4,375
|
4,391
|
4,432
|
4,526
|
4,358
|
4,367
|
4,538
|
4,477
|
4,428
|
4,450
|
4,659
|
4,779
|
4,830
|
4,927
|
4,915
|
5,016
|
5,067
|
4,949
|
4,858
|
4,828
|
4,903
|
4,042
|
3,612
|
3,731
|
|
流動資産合計
|
2,023
|
2,141
|
2,202
|
2,124
|
2,342
|
2,374
|
2,294
|
2,670
|
2,765
|
2,948
|
3,184
|
3,163
|
3,276
|
3,379
|
3,989
|
4,642
|
4,715
|
4,763
|
4,741
|
4,937
|
4,978
|
5,008
|
4,941
|
5,266
|
5,280
|
5,262
|
5,173
|
5,307
|
5,326
|
5,368
|
5,427
|
5,618
|
5,878
|
6,024
|
6,082
|
5,782
|
5,962
|
5,827
|
5,696
|
6,572
|
6,396
|
6,437
|
6,270
|
6,311
|
6,222
|
6,161
|
6,275
|
6,058
|
6,183
|
6,163
|
6,047
|
6,202
|
6,326
|
6,320
|
6,377
|
6,341
|
6,460
|
7,494
|
6,144
|
6,080
|
|
有形固定資産
|
1,095
|
1,098
|
1,104
|
1,143
|
1,172
|
1,191
|
1,223
|
1,233
|
1,263
|
1,270
|
1,291
|
1,284
|
1,285
|
1,278
|
1,283
|
1,425
|
1,422
|
1,424
|
1,432
|
1,397
|
1,400
|
1,396
|
1,434
|
1,432
|
1,431
|
1,442
|
1,446
|
1,439
|
1,431
|
1,418
|
1,394
|
1,358
|
1,338
|
1,335
|
1,368
|
1,363
|
1,381
|
1,389
|
1,433
|
1,444
|
1,436
|
1,444
|
1,462
|
1,463
|
1,472
|
1,483
|
1,528
|
1,567
|
1,611
|
1,663
|
1,690
|
1,694
|
1,688
|
1,663
|
1,648
|
1,611
|
1,579
|
1,479
|
1,334
|
1,265
|
|
固定資産合計
|
1,179
|
1,187
|
1,192
|
1,229
|
1,261
|
1,303
|
1,361
|
1,375
|
1,403
|
1,409
|
1,429
|
1,584
|
1,576
|
1,566
|
1,575
|
3,271
|
3,255
|
3,234
|
3,221
|
3,210
|
3,190
|
3,173
|
3,194
|
3,173
|
3,158
|
3,153
|
3,142
|
3,122
|
3,111
|
3,100
|
3,055
|
2,997
|
2,958
|
2,948
|
2,958
|
5,300
|
5,305
|
5,280
|
5,553
|
5,501
|
5,535
|
5,535
|
5,570
|
5,558
|
5,617
|
5,703
|
5,919
|
5,945
|
5,955
|
5,970
|
5,972
|
5,981
|
5,978
|
5,928
|
5,899
|
5,860
|
5,830
|
4,974
|
4,655
|
4,537
|
|
総資産
|
3,203
|
3,329
|
3,394
|
3,354
|
3,603
|
3,678
|
3,656
|
4,045
|
4,169
|
4,357
|
4,614
|
4,747
|
4,852
|
4,945
|
5,565
|
7,913
|
7,970
|
7,998
|
7,962
|
8,147
|
8,168
|
8,182
|
8,135
|
8,439
|
8,438
|
8,415
|
8,315
|
8,429
|
8,437
|
8,468
|
8,482
|
8,615
|
8,836
|
8,972
|
9,041
|
11,082
|
11,268
|
11,107
|
11,249
|
12,073
|
11,931
|
11,973
|
11,840
|
11,868
|
11,839
|
11,864
|
12,194
|
12,002
|
12,138
|
12,132
|
12,018
|
12,182
|
12,304
|
12,249
|
12,276
|
12,201
|
12,290
|
12,468
|
10,798
|
10,617
|
|
買掛金
|
1,185
|
1,266
|
1,255
|
1,292
|
1,570
|
1,586
|
1,653
|
1,737
|
1,738
|
1,825
|
2,029
|
2,101
|
2,048
|
2,057
|
2,181
|
2,976
|
3,054
|
3,091
|
3,095
|
3,139
|
3,174
|
3,180
|
3,204
|
3,318
|
3,220
|
3,197
|
3,086
|
3,049
|
2,937
|
2,922
|
2,895
|
2,890
|
2,910
|
3,024
|
3,173
|
3,277
|
3,318
|
3,403
|
3,422
|
3,304
|
3,310
|
3,527
|
3,641
|
3,738
|
3,807
|
3,751
|
3,922
|
3,942
|
4,087
|
4,097
|
4,123
|
3,683
|
3,780
|
3,943
|
4,178
|
4,031
|
4,048
|
3,498
|
3,408
|
3,425
|
|
一年内返済予定の長期借入金
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
70
|
70
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
185
|
185
|
116
|
95
|
-
|
-
|
-
|
-
|
-
|
-
|
299
|
|
流動負債合計
|
1,697
|
1,846
|
1,827
|
1,848
|
2,086
|
2,105
|
2,188
|
2,249
|
2,292
|
2,381
|
2,560
|
2,624
|
2,640
|
2,636
|
2,765
|
3,664
|
3,774
|
3,784
|
3,743
|
3,824
|
3,880
|
3,951
|
3,797
|
3,909
|
3,841
|
3,837
|
3,676
|
3,660
|
3,598
|
3,537
|
3,480
|
3,480
|
3,598
|
3,721
|
3,886
|
4,299
|
4,372
|
4,464
|
4,478
|
4,831
|
4,438
|
4,649
|
4,744
|
4,792
|
4,899
|
4,955
|
5,180
|
5,053
|
5,342
|
5,443
|
5,370
|
4,983
|
5,026
|
5,136
|
5,307
|
5,210
|
5,257
|
5,594
|
4,665
|
4,793
|
|
長期借入金
|
277
|
301
|
301
|
300
|
565
|
599
|
415
|
599
|
599
|
599
|
604
|
604
|
604
|
604
|
1,052
|
2,001
|
1,797
|
1,730
|
1,636
|
1,609
|
1,453
|
1,293
|
1,213
|
1,229
|
1,169
|
1,042
|
1,042
|
1,073
|
1,043
|
1,044
|
1,044
|
1,044
|
1,045
|
1,045
|
1,045
|
746
|
746
|
747
|
747
|
1,241
|
1,240
|
1,031
|
1,032
|
1,033
|
1,033
|
1,034
|
1,034
|
1,187
|
1,187
|
1,187
|
1,188
|
1,784
|
1,785
|
1,785
|
1,786
|
1,787
|
1,787
|
1,788
|
1,789
|
1,491
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,886
|
4,040
|
4,001
|
3,973
|
3,970
|
4,563
|
4,555
|
4,466
|
4,449
|
4,427
|
4,426
|
4,277
|
3,963
|
3,627
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,066
|
9,093
|
9,343
|
9,416
|
9,340
|
9,546
|
9,581
|
9,602
|
9,757
|
9,636
|
9,683
|
9,871
|
8,628
|
8,420
|
|
資本金及び資本剰余金
|
404
|
432
|
443
|
456
|
479
|
485
|
500
|
506
|
512
|
515
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
994
|
1,007
|
|
利益剰余金
|
1,391
|
1,487
|
1,569
|
1,612
|
1,826
|
1,927
|
1,989
|
473
|
569
|
654
|
714
|
832
|
944
|
1,044
|
1,089
|
1,232
|
1,367
|
1,485
|
1,565
|
1,709
|
1,854
|
1,970
|
2,021
|
2,175
|
2,296
|
2,405
|
2,463
|
2,566
|
2,649
|
2,740
|
2,920
|
3,052
|
3,166
|
3,277
|
3,326
|
3,441
|
3,562
|
3,681
|
3,773
|
3,799
|
3,972
|
4,102
|
4,197
|
4,301
|
4,480
|
4,587
|
4,606
|
4,653
|
4,707
|
4,727
|
4,745
|
4,698
|
4,767
|
4,690
|
4,559
|
4,584
|
4,614
|
4,592
|
4,163
|
4,172
|
|
株主資本
|
1,109
|
1,066
|
1,142
|
1,039
|
764
|
777
|
847
|
978
|
1,059
|
1,147
|
1,210
|
1,270
|
1,368
|
1,467
|
1,516
|
1,666
|
1,814
|
1,925
|
2,002
|
2,146
|
2,289
|
2,413
|
2,461
|
2,629
|
2,749
|
2,856
|
2,916
|
3,024
|
3,128
|
3,231
|
3,415
|
3,547
|
3,658
|
3,660
|
3,551
|
3,547
|
3,671
|
3,455
|
3,549
|
3,537
|
3,727
|
3,763
|
3,560
|
3,502
|
3,302
|
3,197
|
3,128
|
2,910
|
2,795
|
2,716
|
2,678
|
2,636
|
2,723
|
2,647
|
2,520
|
2,565
|
2,607
|
2,598
|
2,170
|
2,197
|
|
有利子負債合計
|
278
|
302
|
302
|
301
|
566
|
600
|
415
|
600
|
600
|
600
|
605
|
604
|
604
|
605
|
1,053
|
2,072
|
1,868
|
1,735
|
1,636
|
1,610
|
1,453
|
1,293
|
1,206
|
1,230
|
1,170
|
1,043
|
1,043
|
1,073
|
1,043
|
1,044
|
1,044
|
1,044
|
1,045
|
1,045
|
1,045
|
746
|
746
|
747
|
747
|
1,241
|
1,240
|
1,031
|
1,032
|
1,033
|
1,033
|
1,034
|
1,034
|
1,187
|
1,287
|
1,372
|
1,373
|
1,900
|
1,880
|
1,785
|
1,786
|
1,787
|
1,787
|
1,788
|
1,789
|
1,790
|
|
純有利子負債
|
145
|
141
|
107
|
242
|
497
|
534
|
358
|
236
|
151
|
120
|
6
|
197
|
84
|
37
|
-59
|
1,989
|
1,801
|
1,646
|
1,532
|
1,486
|
1,339
|
1,188
|
1,116
|
1,126
|
1,065
|
923
|
908
|
947
|
786
|
680
|
497
|
405
|
142
|
75
|
149
|
209
|
-1
|
173
|
328
|
-39
|
98
|
-37
|
197
|
153
|
224
|
429
|
432
|
1,048
|
1,047
|
1,181
|
1,104
|
1,674
|
1,603
|
1,468
|
1,282
|
1,336
|
1,308
|
1,324
|
-81
|
118
|
|
DEレシオ(%)
|
25.15
|
28.35
|
26.46
|
29.04
|
74.11
|
77.21
|
49.06
|
61.38
|
56.69
|
52.31
|
49.98
|
47.62
|
44.19
|
41.22
|
69.49
|
124.36
|
102.97
|
90.14
|
81.73
|
75.02
|
63.5
|
53.61
|
49.05
|
46.8
|
42.57
|
36.52
|
35.77
|
35.5
|
33.36
|
32.31
|
30.58
|
29.46
|
28.57
|
28.57
|
29.45
|
21.05
|
20.35
|
21.63
|
21.06
|
35.09
|
33.28
|
27.42
|
29.02
|
29.51
|
31.31
|
32.35
|
33.06
|
40.8
|
46.07
|
50.55
|
51.27
|
72.1
|
69.04
|
67.47
|
70.89
|
69.69
|
68.59
|
68.85
|
82.44
|
81.47
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|