|
(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
|
4Q25
|
|
現金同等物
|
290
|
260
|
184
|
438
|
150
|
207
|
217
|
339
|
319
|
242
|
217
|
352
|
278
|
309
|
348
|
513
|
581
|
826
|
358
|
417
|
146
|
606
|
315
|
139
|
99
|
143
|
147
|
169
|
191
|
236
|
152
|
138
|
118
|
88
|
80
|
96
|
102
|
226
|
234
|
145
|
421
|
703
|
553
|
493
|
79
|
113
|
84
|
90
|
74
|
89
|
88
|
124
|
88
|
85
|
128
|
342
|
101
|
122
|
243
|
263
|
|
有価証券
|
78
|
23
|
31
|
87
|
126
|
129
|
134
|
0
|
10
|
33
|
28
|
5
|
4
|
4
|
4
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
22
|
33
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
369
|
284
|
216
|
525
|
277
|
337
|
352
|
339
|
330
|
276
|
245
|
357
|
282
|
313
|
353
|
513
|
581
|
826
|
358
|
417
|
146
|
606
|
315
|
139
|
99
|
143
|
147
|
169
|
213
|
258
|
186
|
138
|
118
|
88
|
80
|
96
|
102
|
226
|
234
|
145
|
421
|
703
|
553
|
493
|
79
|
113
|
84
|
90
|
74
|
89
|
88
|
124
|
88
|
85
|
128
|
342
|
101
|
122
|
243
|
263
|
|
売掛金
|
383
|
402
|
416
|
429
|
439
|
447
|
439
|
450
|
459
|
479
|
495
|
496
|
511
|
520
|
529
|
508
|
489
|
510
|
497
|
496
|
531
|
549
|
550
|
563
|
586
|
607
|
598
|
736
|
731
|
763
|
779
|
804
|
838
|
904
|
878
|
910
|
917
|
949
|
942
|
870
|
866
|
910
|
929
|
901
|
927
|
975
|
1,004
|
1,006
|
1,082
|
1,135
|
1,133
|
1,152
|
1,197
|
1,273
|
1,262
|
1,244
|
1,293
|
1,370
|
1,397
|
1,417
|
|
商品及び製品
|
184
|
208
|
232
|
249
|
280
|
287
|
275
|
251
|
241
|
236
|
246
|
240
|
245
|
249
|
256
|
251
|
249
|
235
|
234
|
226
|
240
|
251
|
255
|
249
|
262
|
263
|
272
|
278
|
283
|
272
|
274
|
280
|
303
|
321
|
339
|
334
|
336
|
348
|
352
|
408
|
488
|
534
|
533
|
481
|
463
|
464
|
486
|
472
|
473
|
514
|
531
|
506
|
498
|
474
|
451
|
410
|
399
|
394
|
420
|
447
|
|
流動資産合計
|
1,372
|
1,354
|
1,322
|
1,700
|
1,482
|
1,591
|
1,625
|
1,541
|
1,523
|
1,519
|
1,509
|
1,624
|
1,572
|
1,618
|
1,664
|
1,805
|
2,012
|
2,145
|
1,710
|
1,735
|
1,733
|
2,043
|
1,758
|
1,590
|
1,594
|
1,600
|
1,629
|
1,954
|
1,924
|
2,043
|
1,979
|
1,977
|
2,104
|
2,216
|
2,224
|
2,236
|
2,290
|
2,490
|
2,498
|
2,310
|
2,666
|
3,103
|
2,979
|
2,843
|
2,478
|
2,655
|
2,687
|
2,632
|
2,748
|
2,893
|
2,910
|
2,938
|
2,988
|
3,037
|
3,031
|
3,185
|
3,043
|
3,170
|
3,341
|
3,436
|
|
有形固定資産
|
915
|
923
|
941
|
946
|
946
|
938
|
944
|
944
|
953
|
967
|
976
|
986
|
991
|
988
|
981
|
855
|
838
|
845
|
853
|
871
|
896
|
916
|
964
|
994
|
1,033
|
1,067
|
1,090
|
1,323
|
1,340
|
1,353
|
1,367
|
1,382
|
1,394
|
1,410
|
1,424
|
1,430
|
1,422
|
1,425
|
1,434
|
1,403
|
1,378
|
1,344
|
1,329
|
1,318
|
1,301
|
1,299
|
1,312
|
1,323
|
1,329
|
1,340
|
1,358
|
1,396
|
1,439
|
1,463
|
1,505
|
1,534
|
1,554
|
1,590
|
1,610
|
1,652
|
|
固定資産合計
|
2,519
|
2,573
|
2,649
|
2,651
|
2,645
|
2,623
|
2,628
|
2,619
|
2,628
|
2,698
|
2,712
|
2,721
|
2,739
|
2,747
|
2,736
|
2,657
|
2,543
|
2,552
|
2,556
|
2,457
|
2,389
|
2,408
|
2,472
|
2,514
|
2,572
|
2,614
|
2,641
|
4,890
|
4,927
|
4,935
|
4,949
|
4,980
|
5,183
|
5,189
|
5,210
|
5,200
|
5,372
|
5,397
|
5,404
|
5,360
|
5,377
|
5,352
|
5,369
|
5,394
|
5,380
|
5,362
|
5,482
|
5,515
|
5,513
|
5,534
|
5,556
|
5,608
|
5,732
|
5,777
|
5,948
|
5,984
|
6,025
|
6,196
|
6,270
|
6,389
|
|
総資産
|
3,891
|
3,928
|
3,972
|
4,352
|
4,128
|
4,215
|
4,253
|
4,161
|
4,152
|
4,218
|
4,221
|
4,346
|
4,311
|
4,365
|
4,400
|
4,462
|
4,556
|
4,698
|
4,266
|
4,192
|
4,123
|
4,451
|
4,231
|
4,104
|
4,167
|
4,215
|
4,271
|
6,844
|
6,852
|
6,979
|
6,929
|
6,958
|
7,287
|
7,405
|
7,434
|
7,437
|
7,662
|
7,887
|
7,902
|
7,670
|
8,043
|
8,455
|
8,347
|
8,237
|
7,858
|
8,017
|
8,169
|
8,147
|
8,261
|
8,427
|
8,466
|
8,546
|
8,720
|
8,814
|
8,979
|
9,169
|
9,069
|
9,367
|
9,611
|
9,825
|
|
買掛金
|
81
|
92
|
101
|
110
|
100
|
111
|
115
|
94
|
110
|
118
|
109
|
121
|
124
|
103
|
117
|
150
|
141
|
171
|
111
|
109
|
131
|
134
|
151
|
114
|
129
|
127
|
127
|
177
|
189
|
162
|
172
|
215
|
214
|
211
|
214
|
226
|
237
|
254
|
243
|
230
|
252
|
274
|
237
|
230
|
202
|
240
|
235
|
251
|
292
|
310
|
281
|
302
|
314
|
316
|
307
|
339
|
395
|
418
|
408
|
485
|
|
一年内返済予定の長期借入金
|
1
|
1
|
1
|
1
|
226
|
225
|
225
|
225
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
250
|
250
|
250
|
-
|
-
|
-
|
362
|
-
|
-
|
-
|
0
|
-
|
173
|
217
|
312
|
338
|
199
|
199
|
-
|
249
|
249
|
249
|
899
|
1,275
|
1,116
|
1,509
|
311
|
507
|
435
|
249
|
-
|
-
|
210
|
-
|
449
|
615
|
630
|
449
|
-
|
|
流動負債合計
|
359
|
468
|
391
|
434
|
618
|
720
|
648
|
670
|
384
|
555
|
500
|
556
|
515
|
614
|
552
|
630
|
636
|
851
|
579
|
621
|
959
|
1,130
|
858
|
815
|
710
|
748
|
943
|
1,130
|
1,044
|
1,154
|
917
|
775
|
679
|
1,114
|
994
|
1,127
|
1,122
|
1,297
|
1,066
|
885
|
1,093
|
1,508
|
1,270
|
1,934
|
2,269
|
2,178
|
2,623
|
1,432
|
1,599
|
1,553
|
1,388
|
1,230
|
1,168
|
1,357
|
1,273
|
1,828
|
1,984
|
2,007
|
1,941
|
1,644
|
|
長期借入金
|
785
|
785
|
806
|
1,284
|
1,059
|
1,059
|
1,059
|
1,059
|
1,309
|
1,308
|
1,308
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,050
|
1,050
|
1,050
|
1,050
|
1,044
|
1,044
|
745
|
2,771
|
2,534
|
2,534
|
2,535
|
2,535
|
2,536
|
2,536
|
2,537
|
2,538
|
2,538
|
2,539
|
2,539
|
2,540
|
2,290
|
2,291
|
2,291
|
1,642
|
1,343
|
1,343
|
1,343
|
2,484
|
2,485
|
2,485
|
2,486
|
2,486
|
2,477
|
2,474
|
2,475
|
2,025
|
2,026
|
2,026
|
2,027
|
2,425
|
|
固定負債合計
|
1,061
|
1,064
|
1,107
|
1,615
|
1,394
|
1,392
|
1,407
|
1,350
|
1,613
|
1,582
|
1,590
|
1,587
|
1,599
|
1,602
|
1,603
|
1,639
|
1,648
|
1,642
|
1,639
|
1,638
|
1,314
|
1,395
|
1,422
|
1,446
|
1,468
|
1,440
|
1,148
|
3,410
|
3,241
|
3,271
|
3,117
|
3,166
|
3,262
|
3,263
|
3,260
|
3,306
|
3,488
|
3,485
|
3,511
|
3,549
|
3,345
|
3,348
|
3,261
|
2,615
|
2,280
|
2,276
|
2,251
|
3,406
|
3,432
|
3,443
|
3,444
|
3,452
|
3,473
|
3,462
|
3,471
|
3,024
|
3,062
|
3,066
|
3,078
|
3,496
|
|
資本金及び資本剰余金
|
135
|
135
|
135
|
135
|
144
|
144
|
145
|
148
|
171
|
173
|
178
|
186
|
217
|
225
|
233
|
251
|
294
|
309
|
320
|
329
|
387
|
394
|
399
|
409
|
-
|
-
|
-
|
485
|
-
|
-
|
-
|
618
|
-
|
-
|
-
|
840
|
-
|
-
|
-
|
1,102
|
-
|
-
|
-
|
1,516
|
-
|
-
|
-
|
1,771
|
-
|
-
|
-
|
2,031
|
2,121
|
2,180
|
2,246
|
2,305
|
2,416
|
2,474
|
2,526
|
2,593
|
|
利益剰余金
|
3,141
|
3,125
|
3,184
|
3,255
|
3,324
|
3,327
|
3,403
|
3,482
|
3,559
|
3,557
|
3,632
|
3,718
|
3,796
|
3,787
|
3,872
|
3,999
|
4,109
|
4,027
|
4,122
|
4,228
|
4,328
|
4,557
|
4,675
|
4,806
|
4,971
|
4,968
|
5,087
|
5,171
|
5,388
|
5,350
|
5,652
|
5,838
|
6,240
|
6,262
|
6,465
|
6,691
|
6,939
|
6,917
|
7,152
|
7,297
|
7,597
|
7,510
|
7,688
|
7,877
|
8,109
|
8,305
|
8,522
|
8,719
|
8,953
|
9,160
|
9,369
|
9,597
|
9,844
|
10,081
|
10,341
|
10,618
|
10,912
|
11,203
|
11,508
|
11,798
|
|
株主資本
|
2,470
|
2,395
|
2,473
|
2,303
|
2,114
|
2,102
|
2,197
|
2,139
|
2,154
|
2,080
|
2,130
|
2,201
|
2,196
|
2,148
|
2,244
|
2,193
|
2,272
|
2,203
|
2,047
|
1,932
|
1,848
|
1,924
|
1,950
|
1,842
|
1,987
|
2,025
|
2,178
|
2,303
|
2,566
|
2,553
|
2,894
|
3,017
|
3,346
|
3,027
|
3,179
|
3,003
|
3,051
|
3,105
|
3,324
|
3,235
|
3,605
|
3,598
|
3,817
|
3,688
|
3,309
|
3,563
|
3,294
|
3,308
|
3,230
|
3,431
|
3,633
|
3,864
|
4,078
|
3,994
|
4,234
|
4,316
|
4,021
|
4,293
|
4,592
|
4,684
|
|
有利子負債合計
|
787
|
787
|
808
|
1,286
|
1,285
|
1,285
|
1,284
|
1,284
|
1,309
|
1,309
|
1,309
|
1,309
|
1,308
|
1,301
|
1,301
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,300
|
1,294
|
1,044
|
1,044
|
745
|
3,134
|
2,534
|
2,534
|
2,535
|
2,535
|
2,536
|
2,710
|
2,754
|
2,850
|
2,877
|
2,738
|
2,739
|
2,540
|
2,540
|
2,541
|
2,541
|
2,542
|
2,618
|
2,460
|
2,853
|
2,796
|
2,992
|
2,921
|
2,735
|
2,486
|
2,477
|
2,684
|
2,475
|
2,476
|
2,642
|
2,658
|
2,477
|
2,425
|
|
純有利子負債
|
417
|
502
|
591
|
760
|
1,008
|
947
|
932
|
944
|
979
|
1,033
|
1,063
|
951
|
1,026
|
987
|
947
|
787
|
718
|
473
|
941
|
882
|
1,153
|
693
|
984
|
1,155
|
945
|
901
|
597
|
2,964
|
2,321
|
2,275
|
2,349
|
2,397
|
2,418
|
2,621
|
2,674
|
2,753
|
2,775
|
2,512
|
2,505
|
2,394
|
2,118
|
1,837
|
1,987
|
2,048
|
2,539
|
2,347
|
2,768
|
2,705
|
2,918
|
2,831
|
2,646
|
2,362
|
2,389
|
2,599
|
2,346
|
2,133
|
2,541
|
2,535
|
2,234
|
2,161
|
|
DEレシオ(%)
|
31.88
|
32.86
|
32.68
|
55.85
|
60.8
|
61.12
|
58.49
|
60.06
|
60.79
|
62.94
|
61.46
|
59.47
|
59.61
|
60.58
|
57.98
|
59.33
|
57.22
|
59.0
|
63.49
|
67.27
|
70.32
|
67.55
|
66.66
|
70.25
|
52.56
|
51.58
|
34.21
|
136.07
|
98.74
|
99.26
|
87.59
|
84.05
|
75.79
|
89.52
|
86.63
|
94.91
|
94.3
|
88.19
|
82.39
|
78.5
|
70.47
|
70.62
|
66.59
|
68.93
|
79.12
|
69.04
|
86.6
|
84.5
|
92.64
|
85.14
|
75.28
|
64.35
|
60.75
|
67.2
|
58.45
|
57.35
|
65.7
|
61.91
|
53.95
|
51.77
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|