|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
412
|
416
|
409
|
191
|
186
|
209
|
248
|
210
|
168
|
392
|
322
|
365
|
238
|
261
|
263
|
238
|
226
|
236
|
235
|
279
|
155
|
161
|
212
|
226
|
157
|
191
|
233
|
243
|
165
|
158
|
180
|
170
|
108
|
125
|
199
|
864
|
1,280
|
1,977
|
577
|
649
|
594
|
616
|
545
|
601
|
562
|
645
|
544
|
641
|
582
|
528
|
439
|
545
|
444
|
489
|
505
|
544
|
456
|
474
|
|
現金 + 有価証券
|
412
|
416
|
409
|
191
|
186
|
209
|
248
|
210
|
168
|
392
|
322
|
365
|
238
|
261
|
263
|
238
|
226
|
236
|
235
|
279
|
155
|
161
|
212
|
226
|
157
|
191
|
233
|
243
|
165
|
158
|
180
|
170
|
108
|
125
|
199
|
864
|
1,280
|
1,977
|
577
|
649
|
594
|
616
|
545
|
601
|
562
|
645
|
544
|
641
|
582
|
528
|
439
|
545
|
444
|
489
|
505
|
544
|
456
|
474
|
|
売掛金
|
382
|
397
|
368
|
321
|
403
|
405
|
374
|
322
|
526
|
521
|
505
|
428
|
507
|
501
|
459
|
396
|
445
|
431
|
407
|
347
|
429
|
431
|
418
|
363
|
453
|
435
|
431
|
392
|
490
|
490
|
472
|
413
|
480
|
473
|
368
|
330
|
382
|
310
|
514
|
516
|
642
|
705
|
703
|
642
|
757
|
752
|
504
|
440
|
484
|
506
|
436
|
399
|
475
|
486
|
465
|
399
|
489
|
523
|
|
商品及び製品
|
237
|
255
|
240
|
245
|
253
|
257
|
256
|
252
|
353
|
367
|
341
|
342
|
333
|
315
|
305
|
309
|
297
|
300
|
285
|
287
|
323
|
312
|
325
|
312
|
337
|
296
|
308
|
327
|
322
|
321
|
334
|
344
|
374
|
353
|
281
|
260
|
271
|
241
|
311
|
327
|
357
|
412
|
477
|
461
|
475
|
494
|
441
|
372
|
371
|
359
|
349
|
347
|
354
|
365
|
377
|
346
|
372
|
387
|
|
流動資産合計
|
1,091
|
1,111
|
1,051
|
843
|
898
|
927
|
931
|
866
|
1,170
|
1,355
|
1,232
|
1,253
|
1,170
|
1,179
|
1,116
|
1,042
|
1,053
|
1,052
|
1,011
|
960
|
948
|
951
|
1,001
|
949
|
985
|
1,135
|
1,044
|
1,066
|
1,035
|
1,037
|
1,057
|
998
|
1,034
|
1,019
|
1,173
|
1,513
|
1,990
|
2,583
|
1,497
|
1,602
|
1,716
|
1,858
|
1,848
|
1,827
|
1,930
|
2,020
|
1,988
|
1,569
|
1,564
|
1,510
|
1,364
|
1,407
|
1,390
|
1,459
|
1,457
|
1,422
|
1,430
|
1,494
|
|
有形固定資産
|
379
|
379
|
365
|
393
|
393
|
379
|
380
|
407
|
671
|
654
|
644
|
646
|
631
|
612
|
595
|
596
|
578
|
581
|
574
|
583
|
579
|
581
|
605
|
607
|
605
|
435
|
447
|
461
|
486
|
486
|
487
|
495
|
497
|
498
|
386
|
407
|
400
|
400
|
674
|
694
|
675
|
680
|
669
|
676
|
661
|
638
|
965
|
1,049
|
1,045
|
1,007
|
978
|
1,028
|
1,021
|
1,019
|
973
|
955
|
951
|
986
|
|
固定資産合計
|
737
|
753
|
744
|
1,237
|
1,230
|
1,216
|
1,225
|
1,261
|
1,732
|
1,718
|
1,710
|
1,690
|
1,688
|
1,667
|
1,638
|
1,668
|
1,635
|
1,639
|
1,625
|
1,634
|
1,675
|
1,668
|
1,748
|
1,773
|
1,791
|
1,577
|
1,605
|
1,638
|
1,708
|
1,731
|
1,727
|
1,724
|
1,927
|
1,910
|
1,772
|
1,760
|
1,752
|
1,753
|
3,212
|
3,268
|
3,193
|
3,189
|
3,162
|
3,170
|
3,117
|
3,024
|
4,319
|
4,515
|
4,547
|
4,541
|
4,425
|
4,561
|
4,485
|
4,449
|
4,590
|
4,389
|
4,381
|
4,639
|
|
総資産
|
1,828
|
1,864
|
1,795
|
2,080
|
2,128
|
2,144
|
2,156
|
2,128
|
2,904
|
3,073
|
2,943
|
2,944
|
2,858
|
2,847
|
2,756
|
2,711
|
2,689
|
2,693
|
2,637
|
2,595
|
2,624
|
2,620
|
2,750
|
2,723
|
2,777
|
2,713
|
2,650
|
2,705
|
2,744
|
2,769
|
2,785
|
2,723
|
2,962
|
2,931
|
2,946
|
3,273
|
3,743
|
4,337
|
4,710
|
4,871
|
4,909
|
5,047
|
5,011
|
4,997
|
5,047
|
5,044
|
6,307
|
6,085
|
6,111
|
6,052
|
5,790
|
5,969
|
5,876
|
5,908
|
6,047
|
5,811
|
5,811
|
6,133
|
|
買掛金
|
342
|
365
|
332
|
294
|
358
|
350
|
324
|
311
|
443
|
415
|
399
|
386
|
430
|
422
|
408
|
365
|
382
|
396
|
374
|
351
|
383
|
373
|
383
|
361
|
402
|
376
|
378
|
388
|
416
|
427
|
419
|
399
|
407
|
398
|
289
|
287
|
329
|
262
|
403
|
471
|
529
|
574
|
557
|
553
|
642
|
634
|
448
|
454
|
448
|
428
|
389
|
432
|
428
|
435
|
425
|
417
|
422
|
439
|
|
一年内返済予定の長期借入金
|
0
|
22
|
22
|
3
|
3
|
3
|
3
|
3
|
7
|
8
|
9
|
12
|
12
|
12
|
13
|
61
|
61
|
61
|
61
|
18
|
18
|
18
|
19
|
18
|
17
|
17
|
32
|
32
|
35
|
34
|
19
|
19
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
8
|
8
|
607
|
607
|
613
|
2
|
2
|
2
|
9
|
9
|
9
|
657
|
7
|
7
|
7
|
0
|
|
流動負債合計
|
495
|
549
|
510
|
442
|
468
|
487
|
468
|
459
|
604
|
681
|
595
|
608
|
574
|
606
|
574
|
601
|
554
|
595
|
561
|
498
|
518
|
531
|
527
|
509
|
517
|
546
|
533
|
570
|
571
|
588
|
569
|
557
|
570
|
607
|
625
|
702
|
687
|
624
|
768
|
801
|
863
|
934
|
961
|
940
|
1,559
|
1,570
|
1,555
|
869
|
837
|
776
|
727
|
773
|
732
|
1,498
|
894
|
756
|
698
|
737
|
|
長期借入金
|
432
|
410
|
410
|
704
|
703
|
702
|
702
|
703
|
1,047
|
1,022
|
977
|
976
|
968
|
967
|
965
|
962
|
1,049
|
996
|
1,038
|
1,128
|
1,174
|
1,126
|
1,240
|
1,239
|
1,279
|
1,382
|
1,319
|
1,276
|
1,318
|
1,296
|
1,316
|
1,336
|
1,440
|
1,392
|
1,406
|
1,210
|
1,209
|
1,849
|
1,855
|
1,854
|
1,852
|
1,852
|
1,851
|
1,850
|
1,250
|
1,249
|
2,503
|
2,177
|
2,178
|
2,179
|
2,070
|
2,070
|
2,069
|
1,420
|
2,059
|
2,059
|
2,061
|
2,020
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
1,046
|
1,049
|
1,056
|
1,036
|
1,425
|
1,396
|
1,351
|
1,356
|
1,335
|
1,327
|
1,312
|
1,332
|
1,375
|
1,297
|
1,326
|
1,391
|
1,412
|
1,356
|
1,466
|
1,488
|
1,524
|
1,608
|
1,546
|
1,535
|
1,586
|
1,585
|
1,601
|
1,625
|
1,822
|
1,752
|
1,728
|
1,518
|
1,516
|
2,161
|
2,330
|
2,358
|
2,324
|
2,327
|
2,264
|
2,266
|
1,658
|
1,647
|
3,015
|
2,863
|
2,905
|
2,922
|
2,767
|
2,857
|
2,806
|
2,075
|
2,773
|
2,725
|
2,799
|
3,022
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
1,043
|
-
|
-
|
-
|
1,017
|
-
|
-
|
-
|
1,151
|
-
|
-
|
-
|
1,156
|
-
|
-
|
-
|
1,156
|
-
|
-
|
-
|
1,158
|
-
|
-
|
-
|
1,162
|
-
|
-
|
-
|
1,168
|
-
|
-
|
-
|
1,176
|
-
|
-
|
-
|
1,514
|
-
|
-
|
-
|
1,513
|
-
|
-
|
-
|
1,521
|
-
|
-
|
-
|
1,530
|
-
|
-
|
-
|
1,538
|
-
|
-
|
|
利益剰余金
|
-
|
-
|
-
|
-85
|
-
|
-
|
-
|
-13
|
-
|
-
|
-
|
211
|
-
|
-
|
-
|
259
|
-
|
-
|
-
|
367
|
-
|
-
|
-
|
491
|
-
|
-
|
-
|
387
|
-
|
-
|
-
|
472
|
-
|
-
|
-
|
1,001
|
-
|
-
|
-
|
1,057
|
-
|
-
|
-
|
1,208
|
-
|
-
|
-
|
1,823
|
-
|
-
|
-
|
1,808
|
-
|
-
|
-
|
1,882
|
-
|
-
|
|
株主資本
|
1,828
|
629
|
608
|
588
|
613
|
606
|
631
|
631
|
873
|
995
|
996
|
978
|
949
|
913
|
868
|
777
|
759
|
799
|
749
|
705
|
693
|
731
|
756
|
725
|
734
|
558
|
568
|
599
|
585
|
594
|
614
|
540
|
568
|
571
|
592
|
1,052
|
1,538
|
1,551
|
1,611
|
1,711
|
1,722
|
1,786
|
1,785
|
1,790
|
1,829
|
1,825
|
1,736
|
2,353
|
2,369
|
2,354
|
2,296
|
2,338
|
2,338
|
2,334
|
2,380
|
2,330
|
2,314
|
2,374
|
|
有利子負債合計
|
432
|
432
|
432
|
707
|
706
|
705
|
705
|
706
|
1,055
|
1,031
|
987
|
988
|
980
|
980
|
978
|
1,010
|
1,111
|
1,058
|
1,099
|
1,146
|
1,192
|
1,144
|
1,259
|
1,257
|
1,297
|
1,400
|
1,352
|
1,309
|
1,353
|
1,331
|
1,336
|
1,355
|
1,459
|
1,411
|
1,424
|
1,229
|
1,227
|
1,867
|
1,873
|
1,872
|
1,871
|
1,871
|
1,859
|
1,858
|
1,857
|
1,856
|
3,117
|
2,179
|
2,180
|
2,181
|
2,080
|
2,080
|
2,079
|
2,078
|
2,067
|
2,067
|
2,069
|
2,020
|
|
純有利子負債
|
20
|
16
|
23
|
515
|
520
|
496
|
456
|
496
|
886
|
638
|
664
|
623
|
742
|
719
|
715
|
772
|
884
|
821
|
864
|
866
|
1,037
|
983
|
1,047
|
1,031
|
1,139
|
1,209
|
1,118
|
1,065
|
1,188
|
1,172
|
1,155
|
1,184
|
1,351
|
1,285
|
1,225
|
364
|
-53
|
-110
|
1,296
|
1,223
|
1,277
|
1,254
|
1,314
|
1,257
|
1,295
|
1,211
|
2,572
|
1,537
|
1,597
|
1,652
|
1,640
|
1,534
|
1,634
|
1,589
|
1,562
|
1,522
|
1,613
|
1,546
|
|
DEレシオ(%)
|
23.68
|
68.76
|
71.14
|
120.18
|
115.11
|
116.33
|
111.64
|
111.96
|
120.78
|
103.57
|
99.11
|
101.06
|
103.35
|
107.4
|
112.78
|
130.03
|
146.37
|
132.29
|
146.84
|
162.59
|
172.01
|
156.41
|
166.53
|
173.38
|
176.62
|
250.87
|
237.74
|
218.39
|
231.4
|
223.84
|
217.59
|
250.76
|
256.58
|
247.1
|
240.61
|
116.78
|
79.81
|
120.36
|
116.31
|
109.4
|
108.68
|
104.74
|
104.16
|
103.82
|
101.55
|
101.7
|
179.53
|
92.61
|
92.03
|
92.68
|
90.61
|
88.96
|
88.93
|
89.05
|
86.87
|
88.73
|
89.4
|
85.11
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|