|
(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
|
3Q25
|
|
現金同等物
|
198
|
188
|
64
|
59
|
139
|
86
|
46
|
55
|
89
|
39
|
26
|
41
|
190
|
113
|
102
|
121
|
116
|
71
|
43
|
48
|
46
|
65
|
53
|
75
|
189
|
177
|
115
|
76
|
159
|
285
|
138
|
53
|
44
|
51
|
34
|
63
|
96
|
43
|
43
|
78
|
246
|
404
|
388
|
336
|
198
|
311
|
186
|
158
|
312
|
414
|
413
|
378
|
439
|
409
|
177
|
206
|
304
|
1,511
|
394
|
|
現金 + 有価証券
|
198
|
188
|
64
|
59
|
139
|
86
|
46
|
55
|
89
|
39
|
26
|
41
|
190
|
113
|
102
|
121
|
116
|
71
|
43
|
48
|
46
|
65
|
53
|
75
|
189
|
177
|
115
|
76
|
159
|
285
|
138
|
53
|
44
|
51
|
34
|
63
|
96
|
43
|
43
|
78
|
246
|
404
|
388
|
336
|
198
|
311
|
186
|
158
|
312
|
414
|
413
|
378
|
439
|
409
|
177
|
206
|
304
|
1,511
|
394
|
|
商品及び製品
|
123
|
122
|
134
|
159
|
163
|
159
|
161
|
170
|
178
|
178
|
185
|
189
|
205
|
199
|
190
|
204
|
218
|
199
|
168
|
197
|
215
|
204
|
189
|
204
|
205
|
208
|
209
|
201
|
225
|
241
|
255
|
241
|
263
|
258
|
250
|
273
|
273
|
271
|
263
|
236
|
238
|
249
|
271
|
286
|
338
|
350
|
351
|
396
|
399
|
393
|
387
|
376
|
424
|
418
|
414
|
428
|
452
|
432
|
482
|
|
流動資産合計
|
347
|
349
|
264
|
293
|
338
|
279
|
259
|
279
|
306
|
259
|
260
|
272
|
437
|
352
|
345
|
378
|
380
|
324
|
256
|
305
|
316
|
322
|
304
|
325
|
435
|
425
|
375
|
350
|
439
|
576
|
476
|
396
|
406
|
382
|
351
|
410
|
438
|
395
|
389
|
387
|
558
|
728
|
744
|
723
|
671
|
795
|
660
|
725
|
902
|
993
|
958
|
920
|
1,022
|
1,010
|
781
|
829
|
955
|
978
|
1,099
|
|
有形固定資産
|
1,030
|
1,075
|
1,171
|
1,217
|
1,254
|
1,302
|
1,347
|
1,378
|
1,421
|
1,483
|
1,545
|
1,581
|
1,625
|
1,698
|
1,745
|
1,778
|
1,852
|
1,933
|
1,986
|
2,019
|
2,092
|
2,163
|
2,220
|
2,252
|
2,303
|
2,377
|
2,450
|
2,513
|
2,562
|
2,682
|
2,805
|
2,903
|
2,945
|
2,983
|
3,041
|
3,111
|
3,198
|
3,247
|
3,304
|
3,324
|
3,309
|
3,362
|
3,413
|
3,493
|
3,816
|
3,855
|
3,958
|
3,981
|
3,979
|
4,007
|
4,079
|
-
|
4,230
|
4,393
|
4,581
|
-
|
4,695
|
4,737
|
5,341
|
|
固定資産合計
|
1,099
|
1,154
|
1,269
|
1,317
|
1,370
|
1,419
|
1,463
|
1,495
|
1,539
|
1,601
|
1,673
|
1,711
|
1,754
|
1,833
|
1,880
|
1,915
|
1,996
|
2,077
|
2,131
|
2,165
|
2,238
|
2,308
|
2,366
|
2,400
|
2,451
|
2,526
|
2,601
|
2,669
|
2,718
|
2,844
|
2,977
|
3,073
|
3,118
|
3,163
|
3,232
|
3,321
|
3,399
|
3,471
|
3,532
|
3,557
|
3,541
|
3,595
|
3,652
|
3,737
|
4,405
|
4,457
|
4,741
|
4,781
|
4,776
|
4,797
|
4,882
|
5,022
|
5,040
|
5,217
|
5,426
|
5,518
|
5,541
|
6,747
|
7,121
|
|
総資産
|
1,446
|
1,503
|
1,534
|
1,610
|
1,709
|
1,698
|
1,723
|
1,774
|
1,845
|
1,861
|
1,934
|
1,984
|
2,192
|
2,186
|
2,226
|
2,293
|
2,377
|
2,402
|
2,388
|
2,470
|
2,554
|
2,631
|
2,671
|
2,726
|
2,886
|
2,952
|
2,976
|
3,020
|
3,157
|
3,420
|
3,453
|
3,470
|
3,525
|
3,546
|
3,584
|
3,731
|
3,837
|
3,866
|
3,922
|
3,944
|
4,099
|
4,324
|
4,397
|
4,460
|
5,076
|
5,252
|
5,402
|
5,506
|
5,679
|
5,790
|
5,841
|
5,943
|
6,062
|
6,227
|
6,207
|
6,347
|
6,496
|
7,726
|
8,220
|
|
買掛金
|
164
|
174
|
159
|
215
|
245
|
203
|
185
|
211
|
219
|
215
|
197
|
232
|
252
|
230
|
201
|
250
|
255
|
234
|
174
|
226
|
243
|
246
|
206
|
241
|
269
|
250
|
230
|
293
|
281
|
307
|
294
|
321
|
333
|
324
|
242
|
335
|
347
|
327
|
275
|
184
|
310
|
323
|
332
|
355
|
453
|
509
|
398
|
588
|
618
|
587
|
518
|
560
|
570
|
601
|
521
|
569
|
597
|
573
|
585
|
|
一年内返済予定の長期借入金
|
55
|
5
|
1
|
1
|
1
|
5
|
5
|
10
|
10
|
13
|
13
|
15
|
15
|
8
|
8
|
0
|
0
|
7
|
7
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
17
|
18
|
577
|
577
|
570
|
2
|
2
|
2
|
2
|
34
|
34
|
91
|
24
|
33
|
33
|
37
|
52
|
53
|
53
|
53
|
53
|
208
|
245
|
243
|
|
流動負債合計
|
308
|
259
|
257
|
294
|
344
|
288
|
281
|
306
|
332
|
314
|
366
|
397
|
396
|
343
|
319
|
362
|
395
|
400
|
324
|
364
|
388
|
399
|
359
|
387
|
420
|
387
|
386
|
446
|
441
|
467
|
461
|
507
|
525
|
470
|
463
|
590
|
575
|
1,084
|
1,104
|
1,063
|
533
|
562
|
581
|
612
|
740
|
803
|
783
|
904
|
937
|
921
|
869
|
927
|
933
|
949
|
880
|
953
|
1,132
|
1,116
|
1,195
|
|
長期借入金
|
109
|
679
|
678
|
678
|
678
|
673
|
673
|
667
|
667
|
660
|
660
|
653
|
803
|
803
|
853
|
853
|
853
|
845
|
845
|
838
|
838
|
830
|
830
|
822
|
872
|
915
|
914
|
907
|
1,057
|
1,299
|
1,299
|
1,291
|
1,291
|
1,283
|
1,288
|
1,283
|
1,303
|
715
|
715
|
714
|
1,281
|
1,361
|
1,362
|
1,361
|
1,682
|
1,677
|
1,766
|
1,663
|
1,639
|
1,639
|
1,634
|
1,620
|
1,598
|
1,596
|
1,583
|
1,582
|
1,398
|
2,462
|
2,439
|
|
固定負債合計
|
279
|
866
|
891
|
912
|
924
|
936
|
956
|
962
|
968
|
974
|
984
|
983
|
1,142
|
1,151
|
1,204
|
1,210
|
1,209
|
1,201
|
1,223
|
1,229
|
1,229
|
1,222
|
1,267
|
1,255
|
1,316
|
1,365
|
1,374
|
1,382
|
1,549
|
1,798
|
1,662
|
1,690
|
1,700
|
1,717
|
1,729
|
1,731
|
1,772
|
1,219
|
1,228
|
1,237
|
1,813
|
1,901
|
1,921
|
1,914
|
2,304
|
2,325
|
2,433
|
2,360
|
2,362
|
2,356
|
2,364
|
2,355
|
2,352
|
2,380
|
2,379
|
2,379
|
2,201
|
3,272
|
3,607
|
|
総負債
|
587
|
1,126
|
1,149
|
1,207
|
1,269
|
1,225
|
1,237
|
1,268
|
1,300
|
1,289
|
1,350
|
1,381
|
1,538
|
1,494
|
1,524
|
1,573
|
1,605
|
1,601
|
1,548
|
1,594
|
1,618
|
1,621
|
1,627
|
1,642
|
1,737
|
1,752
|
1,760
|
1,829
|
1,990
|
2,266
|
2,123
|
2,199
|
2,226
|
2,189
|
2,193
|
2,323
|
2,348
|
2,304
|
2,333
|
2,301
|
2,348
|
2,464
|
2,503
|
2,528
|
3,045
|
3,129
|
3,216
|
3,265
|
3,299
|
3,278
|
3,234
|
3,283
|
3,286
|
3,330
|
3,260
|
3,332
|
3,334
|
4,388
|
4,803
|
|
資本金及び資本剰余金
|
66
|
2
|
2
|
3
|
6
|
7
|
9
|
12
|
18
|
19
|
21
|
23
|
25
|
29
|
31
|
33
|
40
|
46
|
53
|
56
|
63
|
66
|
70
|
72
|
80
|
83
|
85
|
40
|
0
|
0
|
2
|
0
|
7
|
9
|
12
|
15
|
22
|
24
|
28
|
33
|
32
|
41
|
48
|
58
|
50
|
59
|
70
|
79
|
80
|
89
|
97
|
110
|
72
|
51
|
30
|
27
|
13
|
25
|
37
|
|
利益剰余金
|
792
|
374
|
382
|
399
|
433
|
465
|
476
|
493
|
526
|
553
|
562
|
579
|
627
|
662
|
670
|
685
|
730
|
753
|
785
|
818
|
872
|
942
|
972
|
1,010
|
1,068
|
1,116
|
1,129
|
1,150
|
1,166
|
1,154
|
1,327
|
1,271
|
1,291
|
1,347
|
1,378
|
1,393
|
1,467
|
1,537
|
1,559
|
1,609
|
1,718
|
1,818
|
1,844
|
1,873
|
1,980
|
2,063
|
2,114
|
2,161
|
2,300
|
2,423
|
2,509
|
2,551
|
2,704
|
2,846
|
2,917
|
2,988
|
3,149
|
3,311
|
3,380
|
|
株主資本
|
858
|
376
|
385
|
403
|
439
|
473
|
485
|
506
|
544
|
572
|
583
|
602
|
653
|
692
|
701
|
719
|
770
|
800
|
839
|
875
|
935
|
1,009
|
1,043
|
1,083
|
1,149
|
1,199
|
1,215
|
1,190
|
1,166
|
1,154
|
1,329
|
1,271
|
1,298
|
1,357
|
1,390
|
1,408
|
1,489
|
1,561
|
1,588
|
1,643
|
1,751
|
1,859
|
1,893
|
1,932
|
2,030
|
2,123
|
2,186
|
2,241
|
2,380
|
2,513
|
2,607
|
2,661
|
2,776
|
2,897
|
2,947
|
3,015
|
3,163
|
3,337
|
3,417
|
|
有利子負債合計
|
165
|
684
|
680
|
679
|
679
|
679
|
678
|
678
|
678
|
673
|
674
|
668
|
819
|
812
|
861
|
854
|
853
|
853
|
853
|
853
|
853
|
845
|
845
|
838
|
887
|
930
|
930
|
922
|
1,072
|
1,315
|
1,314
|
1,307
|
1,307
|
1,299
|
1,305
|
1,300
|
1,322
|
1,292
|
1,292
|
1,284
|
1,284
|
1,364
|
1,364
|
1,363
|
1,716
|
1,711
|
1,857
|
1,687
|
1,672
|
1,673
|
1,672
|
1,673
|
1,652
|
1,649
|
1,636
|
1,635
|
1,606
|
2,707
|
2,683
|
|
純有利子負債
|
-33
|
496
|
615
|
620
|
540
|
593
|
632
|
622
|
588
|
633
|
647
|
627
|
628
|
698
|
759
|
732
|
737
|
782
|
810
|
805
|
806
|
780
|
792
|
762
|
698
|
752
|
814
|
846
|
913
|
1,029
|
1,175
|
1,253
|
1,262
|
1,247
|
1,271
|
1,237
|
1,225
|
1,248
|
1,249
|
1,206
|
1,037
|
959
|
975
|
1,027
|
1,517
|
1,399
|
1,670
|
1,528
|
1,360
|
1,258
|
1,259
|
1,294
|
1,213
|
1,240
|
1,458
|
1,429
|
1,301
|
1,195
|
2,288
|
|
DEレシオ(%)
|
19.26
|
181.68
|
176.59
|
168.32
|
154.59
|
143.6
|
139.78
|
134.11
|
124.55
|
117.6
|
115.53
|
111.06
|
125.46
|
117.34
|
122.82
|
118.66
|
110.77
|
106.72
|
101.74
|
97.53
|
91.2
|
83.81
|
81.09
|
77.37
|
77.27
|
77.58
|
76.54
|
77.5
|
91.96
|
113.92
|
98.86
|
102.83
|
100.64
|
95.75
|
93.87
|
92.31
|
88.79
|
82.77
|
81.38
|
78.19
|
73.32
|
73.35
|
72.05
|
70.56
|
84.52
|
80.61
|
85.0
|
75.32
|
70.28
|
66.6
|
64.15
|
62.89
|
59.51
|
56.95
|
55.53
|
54.25
|
50.8
|
81.12
|
78.51
|