|
(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
|
4Q23
|
4Q24
|
|
現金同等物
|
463
|
550
|
511
|
521
|
528
|
524
|
540
|
742
|
724
|
515
|
479
|
599
|
562
|
578
|
546
|
638
|
532
|
576
|
502
|
588
|
583
|
583
|
527
|
561
|
584
|
504
|
469
|
522
|
474
|
504
|
366
|
426
|
425
|
511
|
482
|
488
|
479
|
571
|
825
|
655
|
512
|
595
|
543
|
707
|
568
|
695
|
631
|
-
|
-
|
-
|
|
現金 + 有価証券
|
463
|
550
|
511
|
521
|
528
|
524
|
540
|
742
|
724
|
515
|
479
|
599
|
562
|
578
|
546
|
638
|
532
|
576
|
502
|
588
|
583
|
583
|
527
|
561
|
584
|
504
|
469
|
522
|
474
|
504
|
366
|
426
|
425
|
511
|
482
|
488
|
479
|
571
|
825
|
655
|
512
|
595
|
543
|
707
|
568
|
695
|
631
|
-
|
-
|
-
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
96
|
86
|
74
|
67
|
79
|
62
|
74
|
69
|
72
|
82
|
89
|
78
|
80
|
76
|
95
|
85
|
103
|
66
|
83
|
51
|
23
|
24
|
25
|
23
|
35
|
36
|
68
|
52
|
67
|
52
|
-
|
-
|
-
|
|
商品及び製品
|
10
|
12
|
11
|
11
|
11
|
12
|
10
|
12
|
10
|
13
|
12
|
13
|
11
|
13
|
11
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
16
|
17
|
18
|
16
|
17
|
17
|
17
|
16
|
19
|
18
|
21
|
19
|
21
|
17
|
15
|
15
|
12
|
12
|
14
|
15
|
15
|
16
|
20
|
19
|
-
|
-
|
-
|
|
流動資産合計
|
536
|
634
|
583
|
627
|
619
|
627
|
633
|
845
|
820
|
641
|
600
|
729
|
680
|
704
|
667
|
741
|
628
|
714
|
631
|
715
|
685
|
699
|
626
|
676
|
707
|
618
|
590
|
657
|
591
|
628
|
485
|
559
|
544
|
662
|
594
|
634
|
587
|
744
|
984
|
892
|
754
|
719
|
669
|
874
|
719
|
873
|
800
|
-
|
-
|
-
|
|
有形固定資産
|
1,206
|
1,218
|
1,208
|
1,238
|
1,256
|
1,242
|
1,262
|
1,304
|
1,304
|
1,395
|
1,417
|
1,427
|
1,435
|
1,445
|
1,427
|
1,450
|
1,452
|
1,484
|
1,461
|
1,505
|
1,525
|
1,590
|
1,613
|
1,704
|
1,729
|
1,756
|
1,791
|
1,828
|
1,835
|
1,817
|
1,820
|
1,833
|
1,724
|
1,716
|
1,682
|
1,735
|
1,658
|
1,602
|
1,545
|
1,615
|
1,533
|
1,492
|
1,435
|
1,382
|
1,349
|
1,296
|
1,260
|
1,232
|
1,161
|
1,145
|
|
固定資産合計
|
2,868
|
2,869
|
2,875
|
2,895
|
2,955
|
2,915
|
2,948
|
3,018
|
3,036
|
3,470
|
3,482
|
3,415
|
3,409
|
3,412
|
3,393
|
3,411
|
3,417
|
3,450
|
3,413
|
3,411
|
3,443
|
3,517
|
3,550
|
3,630
|
3,675
|
3,736
|
3,781
|
3,813
|
3,822
|
3,827
|
3,912
|
3,923
|
5,246
|
5,240
|
5,157
|
5,193
|
5,045
|
4,945
|
4,819
|
4,670
|
4,542
|
4,493
|
4,409
|
4,356
|
4,305
|
4,131
|
4,050
|
-
|
-
|
-
|
|
総資産
|
3,404
|
3,504
|
3,458
|
3,522
|
3,575
|
3,542
|
3,581
|
3,863
|
3,857
|
4,112
|
4,083
|
4,144
|
4,089
|
4,116
|
4,060
|
4,152
|
4,046
|
4,164
|
4,044
|
4,126
|
4,129
|
4,216
|
4,177
|
4,307
|
4,383
|
4,355
|
4,372
|
4,471
|
4,413
|
4,455
|
4,398
|
4,482
|
5,791
|
5,902
|
5,752
|
5,828
|
5,633
|
5,690
|
5,803
|
5,563
|
5,297
|
5,213
|
5,079
|
5,231
|
5,024
|
5,004
|
4,851
|
-
|
-
|
-
|
|
買掛金
|
-
|
-
|
-
|
65
|
-
|
-
|
-
|
70
|
-
|
-
|
-
|
93
|
-
|
-
|
-
|
119
|
-
|
-
|
-
|
108
|
-
|
-
|
-
|
110
|
-
|
-
|
-
|
109
|
-
|
-
|
-
|
104
|
-
|
-
|
-
|
91
|
-
|
-
|
-
|
70
|
-
|
-
|
-
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
10
|
9
|
11
|
12
|
12
|
12
|
11
|
9
|
8
|
8
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
2
|
4
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
7
|
7
|
18
|
18
|
20
|
20
|
24
|
27
|
25
|
22
|
-
|
-
|
-
|
|
流動負債合計
|
239
|
264
|
261
|
305
|
295
|
290
|
282
|
338
|
321
|
385
|
325
|
395
|
353
|
341
|
319
|
414
|
351
|
419
|
351
|
439
|
389
|
426
|
347
|
443
|
439
|
405
|
392
|
468
|
387
|
439
|
391
|
474
|
656
|
700
|
639
|
708
|
600
|
596
|
623
|
606
|
594
|
651
|
642
|
769
|
645
|
725
|
628
|
-
|
-
|
-
|
|
長期借入金
|
1,519
|
1,561
|
1,562
|
1,560
|
1,557
|
1,554
|
1,551
|
1,754
|
1,752
|
1,819
|
1,817
|
1,822
|
1,821
|
1,819
|
1,817
|
1,814
|
1,812
|
1,811
|
1,809
|
1,772
|
1,793
|
1,786
|
1,786
|
1,782
|
1,782
|
1,782
|
1,781
|
1,780
|
1,775
|
1,774
|
1,774
|
1,772
|
1,772
|
1,771
|
1,771
|
1,771
|
1,869
|
2,117
|
2,366
|
2,377
|
2,477
|
2,479
|
2,477
|
2,476
|
2,477
|
2,475
|
2,474
|
-
|
-
|
-
|
|
固定負債合計
|
2,114
|
2,160
|
2,167
|
2,194
|
2,213
|
2,194
|
2,211
|
2,430
|
2,424
|
2,652
|
2,648
|
2,646
|
2,635
|
2,618
|
2,612
|
2,614
|
2,601
|
2,609
|
2,597
|
2,576
|
2,588
|
2,589
|
2,596
|
2,590
|
2,611
|
2,613
|
2,627
|
2,596
|
2,554
|
2,552
|
2,537
|
2,551
|
3,670
|
3,674
|
3,615
|
3,671
|
3,767
|
3,995
|
4,160
|
4,158
|
4,178
|
4,163
|
4,121
|
4,127
|
4,079
|
4,060
|
4,017
|
-
|
-
|
-
|
|
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
|
-
|
-
|
-
|
|
利益剰余金
|
1
|
17
|
40
|
34
|
52
|
79
|
102
|
106
|
114
|
110
|
161
|
147
|
154
|
196
|
205
|
224
|
237
|
278
|
296
|
324
|
351
|
374
|
408
|
453
|
499
|
516
|
521
|
582
|
647
|
691
|
704
|
686
|
696
|
757
|
748
|
687
|
585
|
414
|
267
|
27
|
-175
|
-318
|
-396
|
-390
|
-464
|
-537
|
-562
|
-
|
-
|
-
|
|
株主資本
|
1,049
|
1,079
|
1,029
|
1,023
|
1,065
|
1,058
|
1,088
|
1,094
|
1,110
|
1,073
|
1,110
|
1,102
|
1,100
|
1,156
|
1,129
|
1,123
|
1,093
|
1,135
|
1,096
|
1,110
|
1,150
|
1,200
|
1,233
|
1,272
|
1,333
|
1,335
|
1,351
|
1,405
|
1,471
|
1,463
|
1,469
|
1,456
|
1,463
|
1,527
|
1,496
|
1,448
|
1,265
|
1,098
|
1,018
|
798
|
523
|
397
|
314
|
334
|
299
|
218
|
205
|
-
|
-
|
-
|
|
有利子負債合計
|
1,529
|
1,570
|
1,574
|
1,572
|
1,569
|
1,566
|
1,563
|
1,764
|
1,761
|
1,827
|
1,826
|
1,832
|
1,830
|
1,827
|
1,826
|
1,791
|
1,821
|
1,819
|
1,817
|
1,781
|
1,802
|
1,789
|
1,790
|
1,788
|
1,789
|
1,789
|
1,789
|
1,787
|
1,783
|
1,782
|
1,782
|
1,780
|
1,780
|
1,779
|
1,779
|
1,777
|
1,876
|
2,124
|
2,374
|
2,395
|
2,495
|
2,500
|
2,498
|
2,501
|
2,504
|
2,501
|
2,496
|
-
|
-
|
-
|
|
純有利子負債
|
1,066
|
1,019
|
1,063
|
1,050
|
1,040
|
1,042
|
1,022
|
1,021
|
1,037
|
1,312
|
1,346
|
1,232
|
1,267
|
1,249
|
1,279
|
1,152
|
1,288
|
1,243
|
1,314
|
1,192
|
1,218
|
1,205
|
1,263
|
1,226
|
1,205
|
1,285
|
1,319
|
1,264
|
1,309
|
1,278
|
1,415
|
1,354
|
1,355
|
1,268
|
1,296
|
1,289
|
1,397
|
1,552
|
1,548
|
1,739
|
1,982
|
1,903
|
1,954
|
1,793
|
1,935
|
1,805
|
1,863
|
-
|
-
|
-
|
|
DEレシオ(%)
|
145.74
|
145.55
|
152.92
|
153.59
|
147.22
|
148.03
|
143.69
|
161.1
|
158.58
|
170.21
|
164.56
|
166.25
|
166.38
|
158.06
|
161.69
|
159.52
|
166.59
|
160.23
|
165.83
|
160.36
|
156.59
|
149.11
|
145.17
|
140.47
|
134.25
|
133.98
|
132.34
|
127.16
|
121.14
|
121.79
|
121.29
|
122.28
|
121.62
|
116.51
|
118.92
|
122.76
|
148.27
|
193.36
|
233.13
|
299.79
|
476.19
|
628.44
|
792.98
|
747.64
|
836.27
|
1143.39
|
1214.95
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|