|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
1,188
|
1,300
|
988
|
1,130
|
1,557
|
1,035
|
498
|
1,286
|
1,193
|
547
|
773
|
382
|
551
|
425
|
1,519
|
912
|
1,147
|
745
|
1,681
|
649
|
780
|
1,311
|
2,548
|
1,267
|
1,273
|
654
|
1,934
|
1,555
|
1,360
|
735
|
1,515
|
1,032
|
843
|
348
|
1,413
|
1,146
|
853
|
340
|
1,499
|
957
|
2,739
|
2,750
|
3,933
|
2,837
|
2,588
|
1,441
|
1,979
|
651
|
452
|
295
|
1,232
|
1,046
|
790
|
412
|
1,084
|
855
|
514
|
191
|
674
|
636
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,188
|
1,300
|
988
|
1,130
|
1,557
|
1,035
|
498
|
1,286
|
1,193
|
547
|
773
|
382
|
551
|
425
|
1,519
|
912
|
1,147
|
745
|
1,681
|
699
|
830
|
1,311
|
2,548
|
1,267
|
1,273
|
654
|
1,934
|
1,555
|
1,360
|
735
|
1,515
|
1,032
|
843
|
348
|
1,413
|
1,146
|
853
|
340
|
1,499
|
957
|
2,739
|
2,750
|
3,933
|
2,837
|
2,588
|
1,441
|
1,979
|
651
|
452
|
295
|
1,232
|
1,046
|
790
|
412
|
1,084
|
855
|
514
|
191
|
674
|
636
|
|
売掛金
|
199
|
209
|
247
|
232
|
205
|
241
|
298
|
158
|
175
|
225
|
203
|
175
|
197
|
245
|
244
|
216
|
233
|
274
|
252
|
239
|
257
|
283
|
261
|
249
|
266
|
325
|
294
|
213
|
245
|
285
|
310
|
274
|
310
|
321
|
367
|
274
|
283
|
295
|
306
|
229
|
268
|
297
|
269
|
221
|
230
|
242
|
240
|
167
|
184
|
242
|
226
|
145
|
153
|
197
|
224
|
121
|
146
|
200
|
205
|
103
|
|
商品及び製品
|
1,098
|
1,083
|
1,456
|
1,032
|
1,075
|
1,104
|
1,537
|
1,100
|
1,057
|
1,446
|
1,004
|
1,115
|
1,127
|
1,643
|
1,165
|
1,219
|
1,075
|
1,485
|
1,036
|
1,139
|
1,106
|
1,620
|
1,122
|
1,266
|
1,204
|
1,651
|
1,096
|
1,147
|
1,118
|
1,715
|
1,240
|
1,350
|
1,315
|
1,963
|
1,248
|
1,357
|
1,329
|
2,032
|
1,287
|
1,491
|
1,476
|
1,865
|
1,273
|
1,397
|
1,473
|
1,149
|
709
|
820
|
971
|
1,269
|
709
|
771
|
818
|
1,205
|
710
|
814
|
863
|
1,178
|
734
|
869
|
|
流動資産合計
|
2,687
|
2,805
|
2,981
|
2,592
|
3,164
|
2,652
|
2,616
|
2,816
|
2,716
|
2,485
|
2,205
|
1,904
|
2,098
|
2,580
|
3,150
|
2,585
|
2,699
|
2,849
|
3,232
|
2,318
|
2,498
|
3,564
|
4,156
|
2,991
|
2,960
|
2,886
|
3,465
|
3,152
|
2,957
|
2,930
|
3,293
|
2,890
|
2,715
|
2,933
|
3,260
|
2,947
|
2,653
|
2,926
|
3,245
|
2,849
|
4,505
|
4,927
|
5,579
|
4,612
|
4,514
|
2,985
|
3,009
|
1,752
|
1,754
|
1,948
|
2,266
|
2,080
|
1,893
|
1,959
|
2,115
|
1,917
|
1,666
|
1,720
|
1,823
|
1,820
|
|
有形固定資産
|
1,677
|
1,641
|
1,633
|
1,610
|
1,598
|
1,583
|
1,661
|
1,689
|
1,775
|
1,841
|
1,803
|
1,850
|
1,960
|
2,078
|
2,045
|
2,075
|
2,164
|
2,281
|
2,277
|
2,306
|
2,275
|
2,350
|
2,330
|
2,423
|
2,586
|
2,770
|
2,741
|
2,761
|
2,841
|
2,920
|
2,893
|
2,894
|
2,949
|
2,934
|
2,818
|
2,794
|
2,756
|
2,571
|
2,486
|
2,299
|
2,292
|
2,231
|
2,095
|
2,030
|
2,001
|
1,017
|
1,009
|
1,059
|
1,071
|
1,121
|
1,193
|
1,223
|
1,236
|
1,244
|
1,220
|
1,183
|
1,166
|
1,158
|
1,127
|
1,111
|
|
固定資産合計
|
3,905
|
3,917
|
3,910
|
3,859
|
3,851
|
3,848
|
3,901
|
3,800
|
3,873
|
3,942
|
3,814
|
3,872
|
3,974
|
4,056
|
4,048
|
4,078
|
4,171
|
4,300
|
4,312
|
4,320
|
4,306
|
4,405
|
4,337
|
4,435
|
4,581
|
4,777
|
4,705
|
4,730
|
4,806
|
4,886
|
4,856
|
4,859
|
4,905
|
4,896
|
4,830
|
8,051
|
7,965
|
7,704
|
6,880
|
6,590
|
6,375
|
6,234
|
5,992
|
5,934
|
5,878
|
3,046
|
3,017
|
3,108
|
3,147
|
3,185
|
3,228
|
3,283
|
3,302
|
3,284
|
3,348
|
3,304
|
3,282
|
3,264
|
3,049
|
3,061
|
|
総資産
|
6,592
|
6,722
|
6,891
|
6,451
|
7,015
|
6,500
|
6,517
|
6,616
|
6,589
|
6,427
|
6,019
|
5,776
|
6,072
|
6,636
|
7,198
|
6,663
|
6,870
|
7,149
|
7,544
|
6,638
|
6,804
|
7,969
|
8,493
|
7,426
|
7,541
|
7,663
|
8,170
|
7,882
|
7,763
|
7,816
|
8,149
|
7,749
|
7,620
|
7,829
|
8,090
|
10,998
|
10,618
|
10,630
|
10,125
|
9,439
|
10,880
|
11,161
|
11,571
|
10,546
|
10,392
|
6,031
|
6,026
|
4,860
|
4,901
|
5,133
|
5,494
|
5,363
|
5,195
|
5,243
|
5,463
|
5,221
|
4,948
|
4,984
|
4,872
|
4,881
|
|
買掛金
|
485
|
559
|
687
|
545
|
640
|
646
|
800
|
536
|
624
|
732
|
541
|
561
|
681
|
799
|
599
|
555
|
622
|
837
|
613
|
639
|
725
|
913
|
668
|
720
|
793
|
962
|
683
|
664
|
758
|
1,037
|
717
|
717
|
821
|
1,060
|
711
|
688
|
763
|
1,024
|
647
|
715
|
957
|
1,101
|
683
|
735
|
838
|
655
|
435
|
470
|
587
|
632
|
455
|
426
|
508
|
627
|
380
|
403
|
411
|
510
|
338
|
452
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57
|
57
|
57
|
0
|
0
|
0
|
216
|
215
|
214
|
214
|
213
|
0
|
0
|
0
|
-
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,135
|
1,180
|
1,372
|
1,504
|
1,389
|
1,347
|
1,504
|
1,290
|
1,400
|
1,512
|
1,538
|
1,270
|
1,485
|
1,734
|
1,826
|
1,515
|
1,580
|
1,799
|
1,679
|
1,391
|
1,570
|
1,728
|
1,875
|
1,605
|
1,819
|
2,007
|
2,014
|
1,831
|
1,758
|
2,019
|
2,031
|
1,858
|
1,856
|
2,142
|
1,986
|
2,197
|
2,216
|
2,543
|
2,372
|
2,683
|
3,433
|
3,330
|
2,826
|
2,680
|
2,625
|
1,435
|
1,290
|
1,240
|
1,258
|
1,452
|
1,379
|
1,277
|
1,213
|
1,409
|
1,289
|
1,221
|
1,497
|
1,575
|
1,231
|
1,294
|
|
長期借入金
|
2,523
|
2,532
|
2,519
|
2,507
|
3,510
|
3,524
|
3,536
|
4,480
|
4,480
|
4,478
|
4,477
|
4,475
|
4,475
|
4,762
|
4,761
|
4,758
|
4,758
|
4,759
|
4,765
|
4,760
|
4,759
|
5,762
|
5,715
|
5,718
|
5,706
|
5,701
|
5,700
|
5,702
|
5,704
|
5,705
|
5,707
|
5,719
|
5,712
|
5,814
|
5,739
|
5,749
|
5,475
|
5,477
|
5,487
|
5,034
|
6,269
|
6,451
|
6,366
|
5,344
|
5,938
|
4,852
|
4,854
|
4,856
|
4,858
|
4,860
|
4,862
|
4,781
|
4,668
|
4,497
|
4,388
|
4,282
|
3,881
|
3,883
|
3,884
|
3,886
|
|
資本金及び資本剰余金
|
163
|
163
|
164
|
164
|
166
|
167
|
167
|
151
|
151
|
151
|
152
|
153
|
153
|
153
|
154
|
155
|
155
|
155
|
155
|
156
|
156
|
156
|
156
|
157
|
157
|
157
|
157
|
159
|
159
|
159
|
141
|
141
|
142
|
142
|
141
|
142
|
142
|
142
|
142
|
143
|
143
|
143
|
143
|
144
|
140
|
137
|
134
|
126
|
122
|
122
|
122
|
122
|
121
|
120
|
120
|
119
|
117
|
115
|
115
|
113
|
|
利益剰余金
|
1,777
|
1,906
|
1,919
|
1,354
|
1,456
|
1,320
|
1,354
|
75
|
146
|
-141
|
-672
|
-616
|
-524
|
-519
|
-118
|
-351
|
-263
|
-231
|
233
|
-250
|
-194
|
-175
|
315
|
-283
|
-203
|
-254
|
205
|
128
|
94
|
8
|
-1,434
|
-1,580
|
-1,648
|
-1,856
|
-1,482
|
-1,527
|
-1,572
|
-1,907
|
-2,182
|
-2,562
|
-2,611
|
-2,280
|
-1,421
|
-1,144
|
-1,505
|
-1,975
|
-1,803
|
-2,661
|
-2,834
|
-2,789
|
-2,401
|
-2,366
|
-2,358
|
-2,329
|
-1,838
|
-1,889
|
-1,918
|
-1,942
|
-1,578
|
-1,633
|
|
株主資本
|
1,977
|
2,073
|
2,044
|
1,477
|
1,127
|
625
|
521
|
-131
|
-245
|
-515
|
-1,014
|
-994
|
-861
|
-820
|
-369
|
-609
|
-503
|
-433
|
19
|
-606
|
-647
|
-657
|
-258
|
-1,086
|
-1,129
|
-1,188
|
-727
|
-835
|
-912
|
-1,119
|
-751
|
-969
|
-1,122
|
-1,312
|
-865
|
-898
|
-929
|
-1,238
|
-1,495
|
-1,858
|
-1,904
|
-1,564
|
-661
|
-533
|
-1,188
|
-1,675
|
-1,517
|
-2,658
|
-2,662
|
-2,608
|
-2,205
|
-2,170
|
-2,154
|
-2,124
|
-1,626
|
-1,676
|
-1,718
|
-1,748
|
-1,383
|
-1,450
|
|
有利子負債合計
|
2,523
|
2,532
|
2,519
|
2,507
|
3,510
|
3,524
|
3,536
|
4,537
|
4,537
|
4,535
|
4,477
|
4,475
|
4,475
|
4,978
|
4,976
|
4,972
|
4,972
|
4,972
|
4,722
|
4,719
|
4,720
|
5,713
|
5,721
|
5,718
|
5,706
|
5,701
|
5,700
|
5,702
|
5,704
|
5,705
|
5,707
|
5,719
|
5,712
|
5,814
|
5,739
|
5,749
|
5,475
|
5,477
|
5,487
|
5,034
|
6,269
|
6,364
|
6,366
|
5,344
|
5,346
|
4,852
|
4,854
|
4,856
|
4,858
|
4,860
|
4,862
|
4,781
|
4,668
|
4,497
|
4,388
|
4,282
|
3,881
|
3,883
|
3,884
|
3,886
|
|
純有利子負債
|
1,335
|
1,232
|
1,531
|
1,377
|
1,953
|
2,489
|
3,038
|
3,251
|
3,344
|
3,988
|
3,704
|
4,093
|
3,924
|
4,553
|
3,457
|
4,060
|
3,825
|
4,227
|
3,041
|
4,020
|
3,890
|
4,402
|
3,173
|
4,451
|
4,433
|
5,047
|
3,766
|
4,147
|
4,344
|
4,970
|
4,192
|
4,687
|
4,869
|
5,466
|
4,326
|
4,603
|
4,622
|
5,137
|
3,988
|
4,077
|
3,530
|
3,614
|
2,433
|
2,507
|
2,758
|
3,411
|
2,875
|
4,205
|
4,406
|
4,565
|
3,630
|
3,735
|
3,878
|
4,085
|
3,304
|
3,427
|
3,367
|
3,692
|
3,210
|
3,250
|
|
DEレシオ(%)
|
127.62
|
122.14
|
123.24
|
169.74
|
311.45
|
563.84
|
678.69
|
-3463.36
|
-1851.84
|
-880.58
|
-441.52
|
-450.2
|
-519.74
|
-607.07
|
-1348.51
|
-816.42
|
-988.47
|
-1148.27
|
24852.63
|
-778.71
|
-729.52
|
-869.56
|
-2217.44
|
-526.52
|
-505.4
|
-479.88
|
-784.04
|
-682.87
|
-625.44
|
-509.83
|
-759.92
|
-590.2
|
-509.09
|
-443.14
|
-663.47
|
-640.2
|
-589.34
|
-442.41
|
-367.02
|
-270.94
|
-329.25
|
-406.91
|
-963.09
|
-1002.63
|
-450
|
-289.67
|
-319.97
|
-182.69
|
-182.49
|
-186.35
|
-220.5
|
-220.32
|
-216.71
|
-211.72
|
-269.86
|
-255.49
|
-225.9
|
-222.14
|
-280.84
|
-268
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|