|
(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
|
152
|
125
|
160
|
170
|
172
|
180
|
228
|
284
|
267
|
262
|
301
|
359
|
398
|
408
|
467
|
552
|
583
|
601
|
652
|
756
|
560
|
224
|
337
|
413
|
451
|
463
|
189
|
311
|
428
|
229
|
94
|
129
|
214
|
232
|
333
|
461
|
266
|
380
|
520
|
560
|
507
|
498
|
593
|
491
|
504
|
475
|
318
|
223
|
284
|
339
|
359
|
397
|
513
|
578
|
699
|
845
|
935
|
397
|
|
現金 + 有価証券
|
152
|
125
|
160
|
170
|
172
|
180
|
228
|
284
|
267
|
262
|
301
|
359
|
398
|
408
|
467
|
552
|
583
|
601
|
652
|
756
|
560
|
224
|
337
|
413
|
451
|
463
|
189
|
311
|
428
|
229
|
94
|
129
|
214
|
232
|
333
|
461
|
266
|
380
|
520
|
560
|
507
|
498
|
593
|
491
|
504
|
475
|
318
|
223
|
284
|
339
|
359
|
397
|
513
|
578
|
699
|
845
|
935
|
397
|
|
売掛金
|
249
|
243
|
255
|
262
|
262
|
257
|
269
|
263
|
270
|
282
|
299
|
318
|
332
|
308
|
352
|
373
|
371
|
355
|
392
|
411
|
415
|
458
|
494
|
572
|
522
|
500
|
521
|
573
|
514
|
500
|
572
|
637
|
556
|
520
|
586
|
561
|
507
|
506
|
451
|
500
|
445
|
448
|
509
|
571
|
529
|
546
|
597
|
665
|
584
|
523
|
545
|
555
|
517
|
494
|
512
|
563
|
534
|
577
|
|
商品及び製品
|
173
|
174
|
178
|
165
|
162
|
159
|
168
|
194
|
193
|
193
|
201
|
203
|
208
|
228
|
213
|
212
|
214
|
237
|
256
|
224
|
242
|
277
|
288
|
295
|
334
|
353
|
342
|
328
|
339
|
322
|
406
|
411
|
420
|
413
|
390
|
340
|
352
|
348
|
355
|
320
|
316
|
321
|
370
|
398
|
439
|
524
|
580
|
485
|
487
|
436
|
400
|
368
|
365
|
375
|
372
|
387
|
391
|
471
|
|
流動資産合計
|
613
|
581
|
626
|
630
|
639
|
642
|
704
|
779
|
773
|
783
|
837
|
913
|
979
|
990
|
1,070
|
1,186
|
1,225
|
1,250
|
1,343
|
1,436
|
1,255
|
997
|
1,154
|
1,322
|
1,356
|
1,363
|
1,094
|
1,245
|
1,323
|
1,093
|
1,105
|
1,211
|
1,251
|
1,232
|
1,379
|
1,441
|
1,206
|
1,307
|
1,380
|
1,439
|
1,347
|
1,344
|
1,538
|
1,544
|
1,599
|
1,672
|
1,608
|
1,466
|
1,455
|
1,393
|
1,408
|
1,395
|
1,474
|
1,546
|
1,674
|
1,871
|
1,937
|
1,558
|
|
有形固定資産
|
143
|
145
|
147
|
143
|
133
|
133
|
132
|
139
|
143
|
144
|
147
|
147
|
147
|
147
|
148
|
152
|
160
|
159
|
164
|
174
|
191
|
256
|
262
|
267
|
273
|
277
|
284
|
287
|
286
|
282
|
288
|
286
|
283
|
284
|
280
|
277
|
278
|
279
|
275
|
270
|
268
|
262
|
259
|
269
|
261
|
264
|
269
|
276
|
279
|
286
|
290
|
297
|
293
|
296
|
298
|
303
|
299
|
322
|
|
固定資産合計
|
764
|
810
|
817
|
823
|
822
|
821
|
820
|
818
|
814
|
813
|
845
|
842
|
839
|
834
|
831
|
828
|
819
|
808
|
819
|
818
|
1,059
|
1,365
|
1,365
|
1,357
|
1,607
|
1,635
|
1,636
|
1,654
|
1,637
|
1,657
|
1,776
|
1,777
|
1,763
|
1,759
|
1,741
|
1,730
|
2,098
|
2,088
|
2,062
|
2,052
|
2,040
|
2,016
|
2,021
|
2,030
|
2,005
|
2,007
|
2,006
|
2,014
|
1,980
|
1,990
|
2,030
|
2,013
|
1,989
|
1,979
|
1,968
|
1,943
|
1,927
|
3,023
|
|
総資産
|
1,521
|
1,537
|
1,591
|
1,597
|
1,595
|
1,597
|
1,656
|
1,736
|
1,731
|
1,742
|
1,829
|
1,903
|
1,966
|
1,972
|
2,049
|
2,168
|
2,206
|
2,218
|
2,328
|
2,430
|
2,506
|
2,620
|
2,783
|
2,948
|
2,963
|
2,999
|
2,731
|
2,900
|
2,961
|
2,751
|
2,882
|
2,989
|
3,015
|
2,992
|
3,121
|
3,172
|
3,305
|
3,397
|
3,442
|
3,492
|
3,389
|
3,360
|
3,560
|
3,575
|
3,606
|
3,679
|
3,616
|
3,480
|
3,437
|
3,384
|
3,439
|
3,409
|
3,464
|
3,526
|
3,643
|
3,815
|
3,864
|
4,582
|
|
買掛金
|
184
|
175
|
188
|
203
|
198
|
189
|
202
|
232
|
204
|
213
|
239
|
249
|
244
|
244
|
256
|
287
|
277
|
280
|
301
|
311
|
329
|
317
|
353
|
401
|
390
|
365
|
359
|
395
|
364
|
341
|
464
|
451
|
389
|
351
|
378
|
338
|
321
|
333
|
331
|
326
|
317
|
321
|
380
|
391
|
409
|
454
|
452
|
397
|
415
|
324
|
344
|
285
|
311
|
322
|
323
|
352
|
331
|
352
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
7
|
9
|
9
|
9
|
15
|
17
|
24
|
4
|
4
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
303
|
287
|
313
|
331
|
317
|
292
|
331
|
364
|
321
|
312
|
358
|
386
|
395
|
366
|
408
|
470
|
453
|
434
|
486
|
520
|
512
|
513
|
584
|
672
|
609
|
546
|
544
|
600
|
594
|
509
|
672
|
682
|
652
|
584
|
631
|
596
|
572
|
572
|
575
|
617
|
583
|
576
|
671
|
692
|
695
|
743
|
866
|
733
|
697
|
596
|
624
|
595
|
600
|
597
|
605
|
687
|
650
|
801
|
|
長期借入金
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
352
|
352
|
353
|
354
|
355
|
355
|
355
|
356
|
356
|
356
|
356
|
356
|
356
|
356
|
349
|
347
|
347
|
347
|
390
|
385
|
376
|
495
|
494
|
494
|
494
|
494
|
494
|
494
|
495
|
495
|
495
|
495
|
495
|
495
|
495
|
496
|
496
|
496
|
996
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
516
|
-
|
541
|
532
|
528
|
548
|
558
|
613
|
610
|
615
|
623
|
647
|
651
|
633
|
640
|
605
|
609
|
589
|
612
|
605
|
605
|
657
|
745
|
779
|
770
|
746
|
868
|
851
|
849
|
838
|
837
|
831
|
830
|
834
|
835
|
839
|
844
|
797
|
799
|
778
|
782
|
747
|
750
|
1,260
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
925
|
-
|
995
|
966
|
1,014
|
1,069
|
1,071
|
1,126
|
1,195
|
1,288
|
1,233
|
1,194
|
1,195
|
1,234
|
1,235
|
1,114
|
1,282
|
1,272
|
1,264
|
1,190
|
1,236
|
1,253
|
1,317
|
1,351
|
1,346
|
1,364
|
1,451
|
1,427
|
1,521
|
1,530
|
1,532
|
1,574
|
1,696
|
1,568
|
1,533
|
1,436
|
1,469
|
1,393
|
1,399
|
1,376
|
1,388
|
1,435
|
1,400
|
2,061
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
477
|
491
|
512
|
541
|
565
|
579
|
607
|
635
|
655
|
675
|
701
|
740
|
779
|
806
|
844
|
893
|
939
|
979
|
1,038
|
1,093
|
1,155
|
1,215
|
1,283
|
1,360
|
1,436
|
1,498
|
1,574
|
1,659
|
1,725
|
1,828
|
1,896
|
1,999
|
2,060
|
2,121
|
2,205
|
2,296
|
2,348
|
2,400
|
2,455
|
2,523
|
2,578
|
2,636
|
2,717
|
2,810
|
2,893
|
2,964
|
3,065
|
3,176
|
3,247
|
3,326
|
3,427
|
3,505
|
3,602
|
3,686
|
3,796
|
3,910
|
4,012
|
4,084
|
|
株主資本
|
722
|
748
|
779
|
757
|
765
|
795
|
819
|
834
|
866
|
890
|
922
|
993
|
1,039
|
1,079
|
1,124
|
1,163
|
1,210
|
1,251
|
1,313
|
1,360
|
1,434
|
1,493
|
1,587
|
1,659
|
1,730
|
1,804
|
1,535
|
1,665
|
1,726
|
1,635
|
1,600
|
1,716
|
1,750
|
1,801
|
1,884
|
1,918
|
1,987
|
2,045
|
2,095
|
2,127
|
1,937
|
1,932
|
2,039
|
2,044
|
2,072
|
2,104
|
1,918
|
1,911
|
1,903
|
1,947
|
1,969
|
2,015
|
2,064
|
2,150
|
2,255
|
2,379
|
2,463
|
2,520
|
|
有利子負債合計
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
353
|
351
|
353
|
353
|
353
|
352
|
352
|
353
|
354
|
355
|
356
|
356
|
356
|
356
|
356
|
356
|
358
|
356
|
356
|
356
|
356
|
356
|
356
|
406
|
403
|
401
|
499
|
498
|
498
|
494
|
494
|
494
|
494
|
495
|
495
|
495
|
495
|
495
|
495
|
495
|
496
|
496
|
496
|
996
|
|
純有利子負債
|
201
|
227
|
192
|
183
|
180
|
172
|
125
|
69
|
86
|
90
|
51
|
-6
|
-45
|
-55
|
-114
|
-201
|
-230
|
-248
|
-299
|
-405
|
-208
|
129
|
17
|
-58
|
-96
|
-108
|
167
|
45
|
-72
|
127
|
263
|
227
|
141
|
124
|
22
|
-105
|
89
|
25
|
-117
|
-160
|
-8
|
-1
|
-96
|
3
|
-10
|
19
|
176
|
271
|
211
|
156
|
136
|
97
|
-18
|
-83
|
-203
|
-350
|
-440
|
598
|
|
DEレシオ(%)
|
48.9
|
47.25
|
45.37
|
46.68
|
46.17
|
44.44
|
43.16
|
42.39
|
40.82
|
39.69
|
38.32
|
35.59
|
34.01
|
32.76
|
31.44
|
30.24
|
29.21
|
28.26
|
26.92
|
25.91
|
24.56
|
23.68
|
22.32
|
21.4
|
20.58
|
19.73
|
23.23
|
21.43
|
20.68
|
21.82
|
22.37
|
20.78
|
20.37
|
19.8
|
18.92
|
18.58
|
17.93
|
19.86
|
19.26
|
18.85
|
25.81
|
25.77
|
24.43
|
24.18
|
23.86
|
23.51
|
25.79
|
25.89
|
26.01
|
25.43
|
25.15
|
24.59
|
24.02
|
23.07
|
22.0
|
20.86
|
20.15
|
39.54
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|