|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
2Q25
|
|
現金同等物
|
1,412
|
1,523
|
1,634
|
1,105
|
830
|
1,001
|
1,053
|
1,389
|
978
|
1,166
|
1,026
|
904
|
558
|
1,171
|
434
|
535
|
463
|
437
|
395
|
838
|
547
|
792
|
557
|
1,596
|
1,346
|
971
|
772
|
568
|
321
|
365
|
341
|
412
|
2,055
|
1,885
|
2,122
|
2,821
|
2,830
|
2,926
|
2,741
|
3,139
|
4,877
|
4,670
|
4,854
|
1,531
|
1,100
|
1,302
|
1,808
|
1,640
|
941
|
1,409
|
1,054
|
1,574
|
1,100
|
1,448
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
748
|
791
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,412
|
1,523
|
1,634
|
1,105
|
830
|
1,001
|
1,053
|
1,389
|
978
|
1,166
|
1,026
|
904
|
558
|
1,171
|
434
|
535
|
463
|
437
|
395
|
838
|
547
|
792
|
557
|
1,596
|
1,346
|
971
|
772
|
568
|
321
|
365
|
341
|
412
|
2,055
|
1,885
|
2,122
|
2,821
|
2,830
|
2,926
|
2,741
|
3,139
|
4,877
|
4,670
|
4,854
|
1,531
|
1,100
|
1,302
|
1,808
|
1,640
|
941
|
2,157
|
1,845
|
1,574
|
1,100
|
1,448
|
|
売掛金
|
2,854
|
2,635
|
2,540
|
2,425
|
2,795
|
2,868
|
2,856
|
2,662
|
3,066
|
3,049
|
2,839
|
2,628
|
2,677
|
2,700
|
2,615
|
2,750
|
2,934
|
2,900
|
2,983
|
2,938
|
3,132
|
3,127
|
3,225
|
2,440
|
2,646
|
2,598
|
2,635
|
2,487
|
2,736
|
2,679
|
2,661
|
2,569
|
2,308
|
1,834
|
2,620
|
2,812
|
2,798
|
2,654
|
2,715
|
2,784
|
3,054
|
3,028
|
3,366
|
3,433
|
3,564
|
3,729
|
3,647
|
3,546
|
3,652
|
3,592
|
3,653
|
3,261
|
3,549
|
3,717
|
|
商品及び製品
|
1,137
|
1,106
|
1,121
|
1,066
|
1,148
|
1,162
|
1,233
|
1,093
|
1,235
|
1,262
|
1,227
|
1,104
|
1,081
|
1,150
|
1,187
|
1,181
|
1,287
|
1,318
|
1,375
|
1,232
|
1,375
|
1,485
|
1,642
|
1,083
|
1,202
|
1,265
|
1,358
|
1,277
|
1,326
|
1,304
|
1,345
|
1,286
|
1,363
|
1,212
|
1,229
|
1,297
|
1,525
|
1,801
|
2,119
|
2,014
|
2,312
|
2,362
|
2,306
|
2,340
|
2,485
|
2,380
|
2,432
|
2,365
|
2,371
|
2,370
|
2,550
|
2,320
|
2,429
|
2,475
|
|
流動資産合計
|
6,016
|
5,850
|
5,897
|
5,227
|
5,387
|
5,633
|
5,787
|
5,752
|
5,880
|
6,082
|
5,682
|
5,224
|
5,687
|
5,934
|
5,054
|
5,121
|
5,082
|
5,051
|
5,147
|
5,419
|
5,487
|
5,849
|
6,710
|
5,641
|
5,926
|
5,340
|
5,204
|
4,777
|
4,819
|
4,854
|
5,385
|
5,319
|
6,190
|
5,412
|
6,589
|
7,465
|
7,801
|
8,055
|
8,104
|
8,436
|
10,774
|
10,558
|
10,983
|
7,784
|
7,725
|
8,072
|
8,490
|
8,247
|
7,691
|
8,829
|
8,688
|
7,826
|
7,738
|
8,373
|
|
有形固定資産
|
2,403
|
2,367
|
2,466
|
2,860
|
2,843
|
2,875
|
2,982
|
3,216
|
3,251
|
3,311
|
3,273
|
3,343
|
2,905
|
2,988
|
3,010
|
3,377
|
3,446
|
3,430
|
3,522
|
3,515
|
3,569
|
3,671
|
3,819
|
2,804
|
2,890
|
2,972
|
3,056
|
3,179
|
3,218
|
3,248
|
3,145
|
3,309
|
3,249
|
3,196
|
3,223
|
3,301
|
3,164
|
3,193
|
3,193
|
3,294
|
3,288
|
3,211
|
3,157
|
3,495
|
3,545
|
3,592
|
3,579
|
3,785
|
3,764
|
3,731
|
3,797
|
3,698
|
3,675
|
3,754
|
|
固定資産合計
|
3,672
|
3,587
|
3,742
|
4,949
|
4,886
|
4,918
|
5,024
|
5,295
|
5,302
|
5,370
|
5,241
|
5,522
|
4,777
|
4,875
|
5,738
|
6,852
|
6,989
|
6,906
|
6,975
|
6,873
|
7,010
|
7,207
|
7,456
|
6,528
|
6,634
|
6,976
|
7,123
|
7,703
|
8,200
|
8,254
|
7,554
|
8,140
|
9,977
|
9,868
|
9,855
|
10,057
|
9,675
|
9,725
|
9,547
|
9,571
|
9,630
|
9,350
|
8,988
|
14,100
|
13,991
|
14,026
|
15,221
|
16,180
|
15,953
|
15,922
|
16,078
|
15,632
|
15,364
|
15,569
|
|
総資産
|
9,688
|
9,437
|
9,639
|
10,176
|
10,273
|
10,551
|
10,811
|
11,047
|
11,182
|
11,452
|
10,923
|
10,746
|
10,464
|
10,809
|
10,792
|
11,973
|
12,071
|
11,957
|
12,122
|
12,292
|
12,497
|
13,056
|
14,166
|
12,169
|
12,560
|
12,316
|
12,327
|
12,480
|
13,019
|
13,108
|
12,939
|
13,459
|
16,167
|
15,280
|
16,444
|
17,522
|
17,476
|
17,780
|
17,651
|
18,007
|
20,404
|
19,908
|
19,971
|
21,884
|
21,716
|
22,098
|
23,711
|
24,427
|
23,644
|
24,751
|
24,766
|
23,458
|
23,102
|
23,942
|
|
買掛金
|
2,469
|
2,356
|
2,244
|
2,278
|
2,386
|
2,501
|
2,504
|
2,595
|
2,681
|
2,696
|
2,521
|
2,581
|
2,287
|
2,386
|
2,327
|
2,541
|
2,514
|
2,527
|
2,544
|
2,563
|
2,549
|
2,603
|
2,745
|
2,227
|
2,282
|
2,307
|
2,254
|
2,334
|
2,340
|
2,284
|
2,232
|
2,463
|
2,243
|
1,432
|
2,186
|
2,571
|
2,624
|
2,574
|
2,544
|
2,953
|
2,910
|
2,749
|
2,775
|
3,150
|
2,996
|
3,028
|
3,056
|
3,151
|
2,893
|
2,915
|
2,989
|
2,870
|
2,890
|
3,039
|
|
流動負債合計
|
3,888
|
3,696
|
3,670
|
3,659
|
3,674
|
3,809
|
3,857
|
3,894
|
3,930
|
3,998
|
3,844
|
3,889
|
3,818
|
3,772
|
4,028
|
3,927
|
4,061
|
3,899
|
3,841
|
4,148
|
4,092
|
4,170
|
4,143
|
3,540
|
3,708
|
3,438
|
3,387
|
3,694
|
4,014
|
3,991
|
3,875
|
4,054
|
3,655
|
2,859
|
3,579
|
4,046
|
3,962
|
3,905
|
3,834
|
4,207
|
4,146
|
4,019
|
4,129
|
4,865
|
4,508
|
4,589
|
4,696
|
4,808
|
5,956
|
5,908
|
5,804
|
5,131
|
4,794
|
4,751
|
|
長期借入金
|
1,996
|
1,995
|
1,998
|
2,324
|
2,375
|
2,367
|
2,359
|
2,351
|
2,418
|
2,420
|
2,417
|
2,417
|
2,673
|
2,693
|
2,698
|
3,956
|
3,985
|
3,969
|
4,038
|
3,959
|
3,991
|
4,059
|
4,884
|
4,132
|
4,163
|
4,067
|
4,084
|
4,038
|
3,995
|
3,997
|
3,939
|
3,971
|
5,964
|
3,946
|
3,935
|
4,011
|
3,946
|
4,031
|
4,000
|
4,059
|
6,503
|
6,433
|
6,336
|
6,460
|
6,473
|
6,476
|
6,419
|
6,204
|
4,721
|
5,504
|
8,283
|
7,843
|
7,646
|
7,758
|
|
固定負債合計
|
3,155
|
3,078
|
3,099
|
3,687
|
3,702
|
3,700
|
3,731
|
3,719
|
3,758
|
3,770
|
3,700
|
3,844
|
3,983
|
4,016
|
3,990
|
5,313
|
5,366
|
5,288
|
5,360
|
5,381
|
5,456
|
5,601
|
6,409
|
5,112
|
5,154
|
5,120
|
5,131
|
5,116
|
5,370
|
5,385
|
5,283
|
5,394
|
7,359
|
5,295
|
5,311
|
5,376
|
5,238
|
5,350
|
5,318
|
5,239
|
7,658
|
7,607
|
7,461
|
7,925
|
7,936
|
7,987
|
7,942
|
7,775
|
6,269
|
7,073
|
9,764
|
9,242
|
9,054
|
9,216
|
|
総負債
|
7,043
|
6,774
|
6,769
|
7,346
|
7,376
|
7,509
|
7,588
|
7,613
|
7,688
|
7,768
|
7,544
|
7,733
|
7,801
|
7,788
|
8,018
|
9,240
|
9,427
|
9,187
|
9,201
|
9,529
|
9,548
|
9,771
|
10,552
|
8,652
|
8,862
|
8,558
|
8,518
|
8,810
|
9,384
|
9,376
|
9,158
|
9,448
|
11,014
|
8,154
|
8,890
|
9,422
|
9,200
|
9,255
|
9,152
|
9,446
|
11,804
|
11,626
|
11,590
|
12,790
|
12,444
|
12,576
|
12,638
|
12,583
|
12,225
|
12,981
|
15,568
|
14,373
|
13,848
|
13,967
|
|
資本金及び資本剰余金
|
1,765
|
1,745
|
1,724
|
1,726
|
1,719
|
1,721
|
1,721
|
1,702
|
1,696
|
1,698
|
1,698
|
1,703
|
1,645
|
1,648
|
1,638
|
1,656
|
1,605
|
1,611
|
1,623
|
1,636
|
1,609
|
1,620
|
1,631
|
1,652
|
1,625
|
1,635
|
1,636
|
1,642
|
1,609
|
1,621
|
1,626
|
1,648
|
1,609
|
3,852
|
3,864
|
3,900
|
3,884
|
3,912
|
3,931
|
3,942
|
3,911
|
3,952
|
3,971
|
3,992
|
3,975
|
4,004
|
4,035
|
4,031
|
3,971
|
3,950
|
2,942
|
2,968
|
3,374
|
3,607
|
|
利益剰余金
|
452
|
660
|
796
|
856
|
971
|
1,177
|
1,287
|
1,446
|
1,544
|
1,646
|
1,602
|
1,548
|
1,460
|
1,739
|
1,693
|
1,627
|
1,629
|
1,749
|
1,870
|
1,980
|
2,057
|
2,257
|
2,485
|
2,118
|
2,278
|
2,510
|
2,610
|
2,511
|
2,491
|
2,597
|
2,745
|
2,890
|
4,353
|
3,984
|
4,267
|
4,550
|
4,829
|
4,976
|
5,062
|
5,077
|
5,150
|
5,089
|
5,375
|
5,608
|
5,690
|
5,893
|
7,522
|
8,162
|
7,847
|
8,401
|
6,734
|
7,002
|
6,598
|
6,797
|
|
株主資本
|
2,645
|
2,663
|
2,870
|
2,830
|
2,897
|
3,042
|
3,223
|
3,434
|
3,494
|
3,684
|
3,379
|
3,013
|
2,663
|
3,021
|
2,774
|
2,733
|
2,644
|
2,770
|
2,921
|
2,763
|
2,949
|
3,285
|
3,614
|
3,517
|
3,698
|
3,758
|
3,809
|
3,670
|
3,635
|
3,732
|
3,781
|
4,011
|
5,153
|
7,126
|
7,554
|
8,100
|
8,276
|
8,525
|
8,499
|
8,561
|
8,600
|
8,282
|
8,381
|
8,998
|
9,175
|
9,425
|
10,980
|
11,745
|
11,322
|
11,675
|
9,099
|
8,993
|
9,159
|
9,872
|
|
有利子負債合計
|
1,996
|
1,995
|
1,998
|
2,324
|
2,375
|
2,367
|
2,359
|
2,351
|
2,418
|
2,420
|
2,417
|
2,392
|
2,673
|
2,693
|
2,698
|
3,956
|
3,985
|
3,969
|
4,038
|
3,953
|
3,991
|
4,059
|
4,884
|
4,132
|
4,163
|
4,067
|
4,084
|
4,038
|
3,995
|
3,997
|
3,939
|
3,971
|
5,964
|
3,946
|
3,935
|
4,011
|
3,946
|
4,031
|
4,000
|
4,059
|
6,503
|
6,433
|
6,336
|
6,460
|
6,473
|
6,476
|
6,419
|
6,204
|
4,721
|
5,504
|
8,283
|
7,843
|
7,646
|
7,758
|
|
純有利子負債
|
584
|
472
|
364
|
1,219
|
1,545
|
1,366
|
1,306
|
962
|
1,440
|
1,254
|
1,391
|
1,488
|
2,115
|
1,522
|
2,264
|
3,421
|
3,522
|
3,532
|
3,643
|
3,115
|
3,444
|
3,267
|
4,327
|
2,536
|
2,817
|
3,096
|
3,312
|
3,470
|
3,674
|
3,632
|
3,598
|
3,559
|
3,909
|
2,061
|
1,813
|
1,190
|
1,116
|
1,105
|
1,259
|
920
|
1,626
|
1,763
|
1,482
|
4,929
|
5,373
|
5,174
|
4,611
|
4,564
|
3,780
|
3,347
|
6,438
|
6,269
|
6,546
|
6,310
|
|
DEレシオ(%)
|
75.46
|
74.92
|
69.62
|
82.12
|
81.98
|
77.81
|
73.19
|
68.46
|
69.2
|
65.69
|
71.53
|
79.39
|
100.38
|
89.14
|
97.26
|
144.75
|
150.72
|
143.29
|
138.24
|
143.07
|
135.33
|
123.56
|
135.14
|
117.49
|
112.57
|
108.22
|
107.22
|
110.03
|
109.9
|
107.1
|
104.18
|
99.0
|
115.74
|
55.37
|
52.09
|
49.52
|
47.68
|
47.28
|
47.06
|
47.41
|
75.62
|
77.67
|
75.6
|
71.79
|
70.55
|
68.71
|
58.46
|
52.82
|
41.7
|
47.14
|
91.03
|
87.21
|
83.48
|
78.59
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|