|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
1,795
|
508
|
689
|
314
|
1,159
|
478
|
733
|
1,808
|
909
|
1,549
|
2,133
|
1,668
|
1,262
|
1,101
|
953
|
1,257
|
339
|
346
|
279
|
515
|
249
|
267
|
181
|
252
|
190
|
533
|
450
|
341
|
457
|
255
|
299
|
272
|
315
|
483
|
216
|
240
|
333
|
418
|
542
|
459
|
270
|
540
|
903
|
743
|
589
|
1,074
|
1,844
|
1,418
|
709
|
389
|
873
|
534
|
527
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
345
|
-
|
|
現金 + 有価証券
|
1,795
|
508
|
689
|
314
|
1,159
|
478
|
733
|
1,808
|
909
|
1,549
|
2,133
|
1,668
|
1,262
|
1,101
|
953
|
1,257
|
339
|
346
|
279
|
515
|
249
|
267
|
181
|
252
|
190
|
533
|
450
|
341
|
457
|
255
|
299
|
272
|
315
|
483
|
216
|
240
|
333
|
418
|
542
|
459
|
270
|
540
|
903
|
743
|
589
|
1,074
|
1,844
|
1,418
|
709
|
389
|
1,374
|
879
|
527
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,382
|
2,838
|
2,760
|
3,660
|
3,698
|
3,119
|
2,652
|
3,127
|
3,000
|
2,874
|
2,371
|
3,118
|
3,752
|
2,684
|
2,577
|
3,046
|
3,650
|
2,941
|
2,769
|
3,184
|
3,555
|
3,338
|
2,854
|
3,369
|
3,669
|
2,819
|
2,742
|
3,718
|
4,246
|
3,514
|
3,335
|
4,609
|
5,305
|
4,452
|
3,653
|
5,070
|
4,858
|
3,281
|
3,215
|
4,252
|
3,932
|
3,305
|
3,067
|
3,901
|
4,644
|
|
流動資産合計
|
8,620
|
7,619
|
7,657
|
9,445
|
9,958
|
8,827
|
8,581
|
8,911
|
9,264
|
9,648
|
9,398
|
10,599
|
9,786
|
9,100
|
8,009
|
9,139
|
7,652
|
7,873
|
6,935
|
8,089
|
8,279
|
7,000
|
5,615
|
6,679
|
7,194
|
7,035
|
6,693
|
7,188
|
7,391
|
7,690
|
6,663
|
7,174
|
7,168
|
7,060
|
6,267
|
8,344
|
8,951
|
8,903
|
7,999
|
9,997
|
11,227
|
10,976
|
9,378
|
11,465
|
10,622
|
9,386
|
9,129
|
10,587
|
9,323
|
8,460
|
8,709
|
9,358
|
9,697
|
|
有形固定資産
|
2,504
|
2,637
|
2,707
|
2,786
|
2,892
|
2,967
|
3,045
|
3,171
|
3,468
|
3,670
|
4,031
|
4,235
|
4,405
|
4,648
|
5,193
|
5,331
|
5,402
|
5,453
|
5,488
|
5,443
|
5,404
|
5,409
|
5,356
|
5,266
|
5,180
|
5,140
|
5,142
|
5,078
|
5,016
|
5,032
|
5,089
|
5,087
|
5,036
|
4,999
|
4,958
|
4,903
|
4,867
|
4,827
|
4,810
|
4,738
|
4,693
|
4,686
|
4,745
|
4,729
|
4,735
|
4,757
|
4,869
|
4,877
|
4,962
|
5,033
|
5,177
|
5,239
|
5,417
|
|
固定資産合計
|
3,516
|
3,748
|
3,816
|
3,978
|
4,050
|
4,126
|
4,297
|
4,594
|
5,040
|
5,297
|
5,749
|
5,997
|
6,187
|
6,619
|
7,220
|
7,339
|
10,173
|
10,385
|
10,383
|
10,341
|
10,280
|
10,222
|
10,359
|
10,105
|
9,891
|
9,901
|
9,688
|
9,666
|
9,545
|
9,884
|
9,785
|
10,040
|
9,855
|
9,768
|
9,727
|
9,687
|
9,615
|
9,697
|
9,577
|
9,618
|
9,520
|
9,733
|
9,447
|
9,609
|
9,549
|
9,808
|
9,829
|
9,846
|
9,841
|
9,998
|
10,006
|
10,218
|
10,403
|
|
総資産
|
12,137
|
11,367
|
11,473
|
13,423
|
14,008
|
12,953
|
12,878
|
13,504
|
14,304
|
14,945
|
15,147
|
16,596
|
15,973
|
15,719
|
15,228
|
16,479
|
17,825
|
18,258
|
17,318
|
18,430
|
18,558
|
17,222
|
15,974
|
16,784
|
17,085
|
16,936
|
16,381
|
16,854
|
16,936
|
17,573
|
16,447
|
17,214
|
17,023
|
16,827
|
15,994
|
18,031
|
18,566
|
18,601
|
17,576
|
19,615
|
20,747
|
20,709
|
18,825
|
21,073
|
20,171
|
19,194
|
18,957
|
20,433
|
19,164
|
18,458
|
18,715
|
19,576
|
20,099
|
|
買掛金
|
2,613
|
1,838
|
1,876
|
2,356
|
3,144
|
2,049
|
2,345
|
2,416
|
1,865
|
2,218
|
2,208
|
2,749
|
1,615
|
1,917
|
1,690
|
2,303
|
1,718
|
1,619
|
1,819
|
2,569
|
1,877
|
1,809
|
1,951
|
2,381
|
1,835
|
1,904
|
1,844
|
2,202
|
1,629
|
2,158
|
1,931
|
2,448
|
1,952
|
1,751
|
1,724
|
2,595
|
2,042
|
2,379
|
2,616
|
4,219
|
3,195
|
3,373
|
3,063
|
4,605
|
3,044
|
3,146
|
2,931
|
4,331
|
2,768
|
2,697
|
2,697
|
3,495
|
2,544
|
|
一年内返済予定の長期借入金
|
92
|
92
|
89
|
108
|
95
|
93
|
183
|
156
|
156
|
156
|
156
|
131
|
150
|
150
|
-
|
179
|
201
|
214
|
-
|
206
|
205
|
193
|
-
|
71
|
46
|
53
|
-
|
167
|
167
|
167
|
-
|
28
|
27
|
28
|
-
|
168
|
167
|
198
|
-
|
38
|
9
|
161
|
-
|
289
|
137
|
137
|
-
|
7
|
157
|
157
|
-
|
337
|
187
|
|
流動負債合計
|
5,739
|
4,923
|
4,803
|
6,597
|
6,997
|
5,858
|
5,621
|
5,785
|
6,174
|
6,147
|
6,184
|
7,171
|
6,083
|
5,771
|
5,257
|
6,430
|
6,762
|
7,047
|
6,521
|
7,710
|
7,756
|
6,689
|
5,433
|
6,244
|
6,670
|
6,381
|
5,934
|
6,254
|
6,258
|
6,861
|
5,584
|
6,181
|
6,049
|
5,623
|
4,920
|
6,606
|
7,563
|
7,394
|
6,326
|
8,106
|
8,810
|
8,554
|
6,952
|
8,488
|
7,462
|
6,621
|
5,899
|
6,966
|
5,907
|
5,209
|
5,401
|
6,069
|
6,783
|
|
長期借入金
|
1,383
|
1,396
|
1,392
|
1,332
|
1,298
|
1,296
|
1,300
|
1,450
|
1,315
|
1,310
|
1,299
|
1,210
|
1,168
|
1,171
|
-
|
1,232
|
2,435
|
2,411
|
-
|
1,958
|
2,051
|
2,046
|
-
|
1,936
|
1,915
|
1,905
|
-
|
1,739
|
1,744
|
1,750
|
-
|
1,725
|
1,732
|
1,764
|
-
|
1,973
|
1,604
|
1,571
|
-
|
1,576
|
1,955
|
1,800
|
-
|
1,668
|
1,816
|
1,814
|
-
|
1,817
|
1,671
|
1,669
|
-
|
1,821
|
1,828
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,598
|
1,836
|
1,865
|
1,960
|
1,604
|
1,755
|
1,696
|
1,796
|
1,582
|
1,691
|
1,713
|
1,577
|
1,471
|
1,520
|
1,646
|
1,803
|
1,482
|
1,663
|
1,794
|
1,834
|
1,584
|
1,681
|
1,740
|
1,852
|
1,618
|
1,586
|
1,509
|
1,760
|
1,713
|
2,043
|
2,196
|
2,710
|
2,055
|
2,545
|
2,711
|
3,109
|
2,537
|
2,882
|
2,977
|
3,179
|
2,806
|
2,920
|
2,833
|
|
株主資本
|
4,084
|
4,137
|
4,377
|
4,473
|
4,685
|
4,855
|
5,007
|
5,153
|
5,697
|
6,317
|
6,467
|
7,159
|
7,660
|
7,721
|
7,669
|
7,799
|
7,702
|
7,867
|
7,866
|
7,931
|
7,962
|
7,859
|
7,906
|
7,938
|
8,062
|
8,163
|
8,165
|
8,292
|
8,402
|
8,412
|
8,618
|
8,623
|
8,624
|
8,780
|
8,819
|
8,786
|
8,720
|
8,951
|
9,017
|
9,250
|
9,368
|
9,741
|
9,461
|
9,729
|
9,829
|
10,083
|
10,452
|
10,697
|
10,768
|
10,914
|
10,762
|
10,818
|
10,714
|
|
有利子負債合計
|
1,475
|
1,489
|
1,481
|
1,440
|
1,393
|
1,389
|
1,484
|
1,607
|
1,472
|
1,467
|
1,456
|
1,342
|
1,318
|
1,321
|
-
|
1,411
|
2,637
|
2,625
|
-
|
2,166
|
2,257
|
2,239
|
-
|
2,007
|
1,962
|
1,958
|
-
|
1,907
|
1,912
|
1,917
|
-
|
1,754
|
1,759
|
1,792
|
-
|
2,141
|
1,772
|
1,769
|
-
|
1,615
|
1,964
|
1,962
|
-
|
1,958
|
1,954
|
1,952
|
-
|
1,825
|
1,828
|
1,826
|
-
|
2,159
|
2,016
|
|
純有利子負債
|
-320
|
981
|
792
|
1,126
|
234
|
911
|
750
|
-202
|
562
|
-83
|
-677
|
-327
|
56
|
219
|
-
|
154
|
2,297
|
2,279
|
-
|
1,650
|
2,006
|
1,972
|
-
|
1,755
|
1,771
|
1,424
|
-
|
1,565
|
1,454
|
1,662
|
-
|
1,481
|
1,443
|
1,308
|
-
|
1,901
|
1,438
|
1,351
|
-
|
1,155
|
1,693
|
1,421
|
-
|
1,214
|
1,364
|
877
|
-
|
406
|
1,119
|
1,436
|
-
|
1,279
|
1,488
|
|
DEレシオ(%)
|
36.1
|
36.0
|
33.8
|
32.2
|
29.8
|
28.6
|
29.6
|
31.2
|
25.8
|
23.2
|
22.5
|
18.8
|
17.2
|
17.1
|
-
|
18.1
|
34.2
|
33.4
|
-
|
27.3
|
28.3
|
28.5
|
-
|
25.3
|
24.3
|
24.0
|
-
|
23.0
|
22.8
|
22.8
|
-
|
20.3
|
20.4
|
20.4
|
-
|
24.4
|
20.3
|
19.8
|
-
|
17.5
|
21.0
|
20.1
|
-
|
20.1
|
19.9
|
19.4
|
-
|
17.1
|
17.0
|
16.7
|
-
|
20.0
|
18.8
|