|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
64
|
64
|
75
|
579
|
587
|
639
|
311
|
482
|
333
|
286
|
305
|
206
|
212
|
221
|
197
|
196
|
184
|
191
|
221
|
207
|
272
|
260
|
262
|
257
|
285
|
245
|
242
|
131
|
127
|
109
|
365
|
66
|
97
|
763
|
62
|
177
|
719
|
661
|
95
|
54
|
24
|
21
|
32
|
32
|
36
|
66
|
35
|
35
|
48
|
38
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
64
|
64
|
75
|
579
|
587
|
639
|
311
|
482
|
333
|
286
|
305
|
206
|
212
|
221
|
197
|
196
|
184
|
191
|
221
|
207
|
272
|
260
|
411
|
257
|
285
|
245
|
242
|
131
|
127
|
109
|
365
|
66
|
97
|
763
|
62
|
177
|
719
|
661
|
95
|
54
|
24
|
21
|
32
|
32
|
36
|
66
|
35
|
35
|
48
|
38
|
|
売掛金
|
103
|
104
|
117
|
873
|
933
|
974
|
1,030
|
1,064
|
1,152
|
1,099
|
1,029
|
1,014
|
1,024
|
990
|
888
|
881
|
906
|
922
|
913
|
901
|
978
|
957
|
970
|
986
|
953
|
989
|
1,153
|
616
|
576
|
561
|
499
|
498
|
517
|
553
|
599
|
603
|
638
|
657
|
255
|
258
|
267
|
280
|
298
|
277
|
291
|
381
|
394
|
400
|
407
|
435
|
|
商品及び製品
|
78
|
79
|
56
|
555
|
467
|
453
|
445
|
472
|
569
|
522
|
442
|
455
|
447
|
449
|
420
|
453
|
432
|
423
|
403
|
427
|
454
|
414
|
429
|
490
|
484
|
496
|
739
|
594
|
584
|
571
|
561
|
536
|
564
|
606
|
663
|
780
|
776
|
852
|
400
|
416
|
426
|
438
|
453
|
470
|
468
|
586
|
615
|
609
|
547
|
585
|
|
流動資産合計
|
342
|
344
|
351
|
2,339
|
2,287
|
2,367
|
2,138
|
2,342
|
2,411
|
2,218
|
2,099
|
2,022
|
2,005
|
1,999
|
1,759
|
1,784
|
1,787
|
1,803
|
1,785
|
1,780
|
1,958
|
2,315
|
2,069
|
1,947
|
1,951
|
1,958
|
2,409
|
3,637
|
3,499
|
1,404
|
1,581
|
1,287
|
1,361
|
2,077
|
1,478
|
1,725
|
2,303
|
2,348
|
1,078
|
1,008
|
795
|
833
|
887
|
854
|
896
|
1,150
|
1,172
|
1,203
|
1,146
|
1,218
|
|
有形固定資産
|
94
|
91
|
90
|
681
|
661
|
678
|
757
|
747
|
812
|
772
|
729
|
679
|
671
|
664
|
644
|
650
|
635
|
632
|
604
|
575
|
580
|
512
|
552
|
510
|
494
|
503
|
647
|
488
|
478
|
491
|
468
|
463
|
486
|
479
|
480
|
510
|
521
|
504
|
226
|
225
|
236
|
245
|
260
|
260
|
270
|
345
|
378
|
403
|
404
|
426
|
|
固定資産合計
|
721
|
693
|
737
|
3,792
|
3,807
|
3,967
|
4,445
|
4,429
|
5,517
|
5,311
|
5,146
|
4,923
|
5,005
|
5,041
|
4,973
|
4,939
|
4,789
|
4,739
|
4,600
|
4,649
|
4,772
|
4,523
|
4,640
|
4,515
|
4,495
|
4,645
|
8,094
|
6,263
|
6,092
|
5,983
|
5,874
|
5,867
|
5,990
|
5,989
|
6,081
|
6,247
|
6,212
|
6,136
|
3,426
|
3,437
|
3,478
|
3,466
|
3,556
|
3,547
|
3,613
|
4,328
|
4,269
|
4,347
|
3,572
|
3,657
|
|
総資産
|
1,063
|
1,038
|
1,088
|
6,130
|
6,094
|
6,334
|
6,583
|
6,771
|
7,928
|
7,529
|
7,245
|
6,945
|
7,010
|
7,040
|
6,733
|
6,724
|
6,576
|
6,542
|
6,385
|
6,430
|
6,730
|
6,838
|
6,710
|
6,463
|
6,446
|
6,604
|
10,502
|
9,899
|
9,591
|
7,387
|
7,456
|
7,154
|
7,352
|
8,067
|
7,559
|
7,972
|
8,515
|
8,484
|
4,504
|
4,445
|
4,273
|
4,300
|
4,444
|
4,401
|
4,509
|
5,479
|
5,442
|
5,550
|
4,719
|
4,875
|
|
買掛金
|
57
|
53
|
54
|
635
|
714
|
739
|
860
|
779
|
826
|
778
|
780
|
762
|
738
|
735
|
718
|
691
|
679
|
651
|
605
|
607
|
646
|
543
|
587
|
586
|
563
|
640
|
705
|
399
|
376
|
359
|
368
|
306
|
330
|
406
|
453
|
472
|
504
|
537
|
159
|
179
|
135
|
151
|
147
|
125
|
132
|
155
|
159
|
158
|
179
|
188
|
|
一年内返済予定の長期借入金
|
10
|
10
|
10
|
29
|
95
|
131
|
29
|
41
|
60
|
73
|
9
|
10
|
6
|
16
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
136
|
39
|
29
|
27
|
26
|
26
|
27
|
727
|
20
|
14
|
8
|
422
|
449
|
449
|
219
|
-
|
-
|
-
|
-
|
20
|
15
|
20
|
20
|
20
|
|
流動負債合計
|
205
|
212
|
240
|
1,200
|
1,248
|
1,320
|
1,375
|
1,313
|
1,417
|
1,368
|
1,285
|
1,255
|
1,203
|
1,205
|
1,116
|
1,097
|
1,087
|
1,074
|
1,106
|
1,081
|
1,146
|
1,288
|
1,097
|
1,074
|
1,068
|
1,199
|
1,571
|
1,598
|
1,505
|
857
|
819
|
784
|
811
|
1,558
|
899
|
975
|
1,023
|
1,450
|
812
|
853
|
565
|
349
|
353
|
355
|
369
|
549
|
518
|
530
|
528
|
477
|
|
長期借入金
|
70
|
65
|
101
|
1,695
|
1,410
|
1,389
|
1,457
|
1,107
|
1,811
|
1,608
|
1,529
|
1,428
|
1,376
|
1,532
|
1,411
|
1,440
|
1,399
|
1,379
|
1,286
|
1,244
|
1,322
|
1,334
|
1,055
|
1,067
|
1,135
|
1,192
|
4,037
|
4,078
|
4,002
|
2,284
|
2,513
|
2,192
|
2,204
|
1,481
|
1,576
|
1,611
|
2,078
|
1,647
|
-
|
-
|
40
|
285
|
400
|
395
|
466
|
1,318
|
1,329
|
1,325
|
1,309
|
1,367
|
|
固定負債合計
|
604
|
581
|
659
|
2,710
|
2,441
|
2,443
|
2,467
|
2,061
|
2,861
|
2,623
|
2,607
|
2,442
|
2,378
|
2,530
|
2,360
|
2,387
|
2,330
|
2,299
|
2,185
|
2,136
|
2,211
|
2,035
|
1,885
|
1,850
|
1,899
|
1,927
|
5,189
|
5,044
|
4,953
|
3,040
|
3,299
|
2,912
|
2,952
|
2,217
|
2,308
|
2,366
|
2,830
|
2,390
|
199
|
182
|
258
|
504
|
639
|
603
|
719
|
1,618
|
1,635
|
1,686
|
1,625
|
1,777
|
|
総負債
|
809
|
793
|
899
|
3,910
|
3,690
|
3,764
|
3,842
|
3,375
|
4,278
|
3,992
|
3,893
|
3,697
|
3,581
|
3,736
|
3,476
|
3,485
|
3,418
|
3,374
|
3,292
|
3,218
|
3,358
|
3,325
|
2,982
|
2,925
|
2,968
|
3,127
|
6,761
|
6,643
|
6,458
|
3,897
|
4,118
|
3,697
|
3,764
|
3,776
|
3,208
|
3,342
|
3,854
|
3,840
|
1,012
|
1,036
|
823
|
854
|
992
|
959
|
1,088
|
2,168
|
2,153
|
2,217
|
2,154
|
2,255
|
|
資本金及び資本剰余金
|
0
|
0
|
415
|
2,185
|
2,527
|
2,537
|
2,541
|
3,168
|
3,174
|
3,195
|
3,201
|
3,206
|
3,216
|
3,219
|
3,199
|
3,184
|
3,190
|
3,193
|
3,200
|
3,208
|
3,215
|
3,220
|
3,228
|
3,100
|
3,052
|
3,058
|
3,421
|
3,428
|
3,435
|
3,446
|
3,454
|
3,470
|
3,478
|
4,202
|
4,225
|
4,528
|
4,544
|
4,555
|
2,897
|
2,909
|
2,926
|
2,934
|
2,944
|
2,953
|
2,901
|
2,903
|
2,911
|
2,965
|
2,973
|
3,022
|
|
利益剰余金
|
-44
|
-40
|
-56
|
-165
|
-63
|
-13
|
19
|
44
|
236
|
309
|
389
|
441
|
494
|
513
|
557
|
579
|
619
|
647
|
685
|
733
|
787
|
833
|
846
|
914
|
945
|
991
|
955
|
485
|
496
|
479
|
479
|
484
|
517
|
536
|
565
|
590
|
589
|
604
|
680
|
614
|
575
|
552
|
542
|
539
|
542
|
470
|
451
|
420
|
-284
|
-339
|
|
株主資本
|
254
|
245
|
189
|
2,220
|
2,404
|
2,570
|
2,741
|
3,397
|
3,649
|
3,537
|
3,352
|
3,249
|
3,429
|
3,304
|
3,257
|
3,239
|
3,158
|
3,169
|
3,093
|
3,211
|
3,372
|
3,514
|
3,727
|
3,537
|
3,478
|
3,477
|
3,742
|
3,256
|
3,133
|
3,490
|
3,338
|
3,457
|
3,588
|
4,291
|
4,352
|
4,631
|
4,661
|
4,644
|
3,491
|
3,408
|
3,450
|
3,445
|
3,451
|
3,442
|
3,421
|
3,311
|
3,289
|
3,333
|
2,564
|
2,620
|
|
有利子負債合計
|
80
|
75
|
111
|
1,725
|
1,505
|
1,521
|
1,487
|
1,149
|
1,871
|
1,681
|
1,536
|
1,438
|
1,383
|
1,548
|
1,417
|
1,446
|
1,405
|
1,385
|
1,292
|
1,061
|
1,328
|
1,340
|
1,061
|
1,073
|
1,142
|
1,197
|
4,173
|
4,118
|
4,032
|
2,312
|
2,540
|
2,219
|
2,231
|
2,209
|
1,596
|
1,626
|
2,086
|
2,070
|
449
|
449
|
259
|
285
|
400
|
395
|
466
|
1,338
|
1,344
|
1,345
|
1,329
|
1,387
|
|
純有利子負債
|
16
|
10
|
36
|
1,145
|
918
|
881
|
1,175
|
666
|
1,538
|
1,395
|
1,231
|
1,231
|
1,171
|
1,327
|
1,220
|
1,250
|
1,220
|
1,193
|
1,070
|
853
|
1,056
|
1,080
|
649
|
815
|
856
|
952
|
3,931
|
3,986
|
3,905
|
2,202
|
2,174
|
2,152
|
2,134
|
1,445
|
1,534
|
1,448
|
1,366
|
1,408
|
353
|
394
|
234
|
263
|
367
|
362
|
429
|
1,272
|
1,309
|
1,310
|
1,281
|
1,349
|
|
DEレシオ(%)
|
31.66
|
30.55
|
58.92
|
77.72
|
62.64
|
59.19
|
54.25
|
33.83
|
51.3
|
47.55
|
45.84
|
44.28
|
40.36
|
46.88
|
43.53
|
44.64
|
44.5
|
43.71
|
41.77
|
33.04
|
39.39
|
38.15
|
28.47
|
30.35
|
32.83
|
34.44
|
111.54
|
126.45
|
128.7
|
66.25
|
76.1
|
64.17
|
62.19
|
51.49
|
36.7
|
35.12
|
44.76
|
44.58
|
12.87
|
13.18
|
7.52
|
8.27
|
11.59
|
11.48
|
13.63
|
40.43
|
40.88
|
40.36
|
51.85
|
52.96
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|