|
(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
|
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
|
|
現金同等物
|
578
|
663
|
1,329
|
1,354
|
723
|
770
|
735
|
781
|
841
|
998
|
682
|
680
|
725
|
1,096
|
1,013
|
581
|
595
|
644
|
610
|
650
|
803
|
988
|
825
|
1,044
|
977
|
995
|
1,261
|
1,080
|
1,186
|
1,335
|
1,005
|
1,099
|
990
|
1,210
|
1,277
|
1,047
|
2,127
|
1,678
|
1,800
|
1,825
|
2,221
|
2,089
|
2,202
|
1,939
|
2,469
|
2,123
|
2,180
|
2,099
|
2,157
|
2,216
|
2,238
|
2,114
|
2,109
|
2,257
|
2,328
|
2,287
|
3,140
|
2,736
|
3,148
|
|
現金 + 有価証券
|
578
|
663
|
1,329
|
1,354
|
723
|
770
|
735
|
781
|
841
|
998
|
682
|
680
|
725
|
1,096
|
1,013
|
581
|
595
|
644
|
610
|
650
|
803
|
988
|
825
|
1,044
|
977
|
995
|
1,261
|
1,080
|
1,186
|
1,335
|
1,005
|
1,099
|
990
|
1,210
|
1,277
|
1,047
|
2,127
|
1,678
|
1,800
|
1,825
|
2,221
|
2,089
|
2,202
|
1,939
|
2,469
|
2,123
|
2,180
|
2,099
|
2,157
|
2,216
|
2,238
|
2,114
|
2,109
|
2,257
|
2,328
|
2,287
|
3,140
|
2,736
|
3,148
|
|
売掛金
|
150
|
149
|
137
|
166
|
177
|
162
|
156
|
182
|
179
|
183
|
166
|
189
|
188
|
195
|
174
|
214
|
206
|
197
|
170
|
202
|
207
|
202
|
172
|
281
|
286
|
266
|
264
|
283
|
296
|
301
|
288
|
317
|
321
|
348
|
381
|
394
|
868
|
895
|
799
|
788
|
822
|
794
|
824
|
878
|
904
|
946
|
972
|
989
|
998
|
998
|
1,067
|
1,159
|
1,077
|
1,120
|
1,054
|
1,134
|
1,150
|
1,081
|
1,112
|
|
商品及び製品
|
6
|
7
|
9
|
7
|
10
|
11
|
12
|
9
|
12
|
14
|
11
|
11
|
6
|
8
|
7
|
6
|
5
|
8
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
805
|
928
|
1,569
|
1,847
|
1,237
|
1,190
|
1,126
|
1,248
|
1,336
|
1,489
|
1,146
|
1,214
|
1,590
|
2,058
|
1,533
|
1,643
|
2,006
|
2,025
|
1,593
|
3,302
|
2,747
|
2,656
|
2,065
|
2,851
|
2,585
|
2,575
|
2,399
|
2,516
|
3,550
|
4,304
|
4,158
|
3,659
|
4,414
|
3,376
|
4,670
|
4,548
|
4,993
|
4,366
|
4,070
|
4,351
|
4,969
|
4,592
|
4,879
|
4,900
|
5,792
|
4,711
|
5,152
|
5,217
|
5,453
|
6,314
|
5,595
|
5,519
|
6,780
|
8,074
|
9,670
|
8,550
|
7,901
|
6,037
|
6,739
|
|
有形固定資産
|
202
|
219
|
244
|
256
|
255
|
258
|
288
|
305
|
324
|
338
|
341
|
348
|
355
|
357
|
364
|
369
|
363
|
362
|
355
|
374
|
368
|
367
|
366
|
493
|
512
|
520
|
551
|
537
|
577
|
588
|
599
|
615
|
640
|
653
|
674
|
712
|
1,423
|
1,382
|
1,441
|
1,477
|
1,526
|
1,578
|
1,580
|
1,642
|
1,667
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,103
|
1,127
|
1,482
|
1,502
|
1,477
|
1,423
|
1,490
|
1,439
|
1,468
|
1,938
|
1,929
|
1,910
|
1,909
|
1,923
|
1,922
|
2,375
|
2,333
|
2,516
|
2,425
|
2,491
|
2,726
|
2,672
|
2,634
|
7,659
|
7,653
|
7,538
|
7,561
|
7,521
|
8,731
|
8,694
|
8,745
|
8,641
|
9,425
|
9,855
|
10,080
|
10,036
|
40,219
|
40,114
|
39,780
|
39,650
|
39,581
|
39,609
|
39,379
|
40,250
|
39,962
|
40,569
|
40,283
|
38,959
|
38,485
|
38,495
|
43,044
|
42,632
|
42,144
|
42,496
|
42,105
|
42,202
|
42,085
|
40,854
|
40,878
|
|
総資産
|
1,908
|
2,056
|
3,052
|
3,351
|
2,715
|
2,614
|
2,617
|
2,688
|
2,805
|
3,429
|
3,076
|
3,125
|
3,499
|
3,982
|
3,456
|
4,019
|
4,339
|
4,542
|
4,018
|
5,794
|
5,473
|
5,328
|
4,699
|
10,510
|
10,238
|
10,113
|
9,960
|
10,037
|
12,282
|
12,998
|
12,903
|
12,300
|
13,839
|
13,231
|
14,750
|
14,584
|
45,212
|
44,480
|
43,850
|
44,001
|
44,550
|
44,202
|
44,258
|
45,150
|
45,754
|
45,280
|
45,435
|
44,176
|
43,939
|
44,809
|
48,639
|
48,151
|
48,925
|
50,570
|
51,775
|
50,752
|
49,986
|
46,890
|
47,616
|
|
一年内返済予定の長期借入金
|
-
|
-
|
79
|
85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72
|
72
|
72
|
2
|
17
|
31
|
46
|
62
|
62
|
0
|
0
|
86
|
135
|
182
|
177
|
179
|
86
|
93
|
100
|
107
|
74
|
92
|
115
|
133
|
151
|
33
|
35
|
70
|
833
|
831
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
508
|
605
|
1,237
|
1,444
|
802
|
807
|
752
|
837
|
1,045
|
1,037
|
673
|
704
|
1,044
|
1,573
|
688
|
1,211
|
1,579
|
1,676
|
1,242
|
3,016
|
2,390
|
2,268
|
1,748
|
2,431
|
2,232
|
2,210
|
2,092
|
2,098
|
3,124
|
3,816
|
3,909
|
3,364
|
4,267
|
3,269
|
4,516
|
4,484
|
4,283
|
3,579
|
3,036
|
4,229
|
4,415
|
4,549
|
4,116
|
4,380
|
5,034
|
4,463
|
4,867
|
5,982
|
5,677
|
6,899
|
6,083
|
5,118
|
6,223
|
8,126
|
10,516
|
9,329
|
8,529
|
6,253
|
7,141
|
|
長期借入金
|
-
|
-
|
301
|
268
|
285
|
203
|
177
|
236
|
285
|
777
|
883
|
891
|
1,000
|
922
|
1,252
|
1,376
|
1,388
|
1,554
|
1,546
|
1,680
|
1,932
|
1,915
|
1,787
|
4,380
|
4,290
|
4,316
|
4,221
|
4,175
|
4,678
|
4,559
|
4,177
|
4,255
|
4,708
|
5,015
|
5,170
|
5,001
|
8,988
|
9,090
|
9,636
|
8,440
|
8,437
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
363
|
336
|
448
|
434
|
460
|
373
|
355
|
405
|
476
|
1,016
|
1,117
|
1,134
|
1,249
|
1,176
|
1,504
|
1,674
|
1,689
|
1,843
|
1,833
|
1,914
|
2,166
|
2,134
|
1,998
|
5,202
|
5,100
|
5,101
|
4,991
|
4,934
|
5,463
|
5,217
|
4,855
|
4,920
|
5,397
|
5,776
|
6,091
|
5,925
|
12,973
|
12,846
|
13,293
|
12,139
|
12,171
|
12,165
|
13,299
|
13,920
|
14,366
|
14,947
|
15,173
|
14,217
|
15,389
|
15,370
|
19,672
|
20,117
|
19,544
|
18,657
|
18,273
|
18,262
|
17,837
|
17,621
|
17,451
|
|
総負債
|
871
|
942
|
1,686
|
1,878
|
1,262
|
1,180
|
1,107
|
1,242
|
1,522
|
2,053
|
1,790
|
1,838
|
2,295
|
2,750
|
2,192
|
2,886
|
3,269
|
3,519
|
3,077
|
4,930
|
4,556
|
4,402
|
3,746
|
7,633
|
7,333
|
7,311
|
7,083
|
7,032
|
8,587
|
9,033
|
8,764
|
8,284
|
9,664
|
9,044
|
10,607
|
10,409
|
17,256
|
16,425
|
16,329
|
16,368
|
16,586
|
16,715
|
17,416
|
18,300
|
19,400
|
19,410
|
20,040
|
20,199
|
21,066
|
22,269
|
25,756
|
25,235
|
25,767
|
26,783
|
28,789
|
27,591
|
26,366
|
23,874
|
24,592
|
|
資本金及び資本剰余金
|
462
|
469
|
484
|
419
|
350
|
342
|
354
|
358
|
258
|
257
|
207
|
202
|
166
|
188
|
195
|
183
|
139
|
144
|
147
|
148
|
138
|
132
|
136
|
1,976
|
1,913
|
1,818
|
1,826
|
1,838
|
2,376
|
2,380
|
2,390
|
2,255
|
2,251
|
2,235
|
2,152
|
2,126
|
25,905
|
25,833
|
25,525
|
25,571
|
25,621
|
24,964
|
24,403
|
24,202
|
23,545
|
22,880
|
22,338
|
21,801
|
20,717
|
19,978
|
19,840
|
19,686
|
19,752
|
19,801
|
18,806
|
18,761
|
18,811
|
18,119
|
17,679
|
|
利益剰余金
|
592
|
636
|
675
|
715
|
736
|
790
|
842
|
843
|
889
|
957
|
946
|
958
|
917
|
896
|
940
|
815
|
822
|
852
|
861
|
795
|
861
|
917
|
981
|
1,015
|
1,099
|
1,146
|
1,192
|
1,255
|
1,357
|
1,597
|
1,738
|
1,819
|
1,994
|
2,066
|
2,111
|
2,204
|
2,298
|
2,333
|
2,335
|
2,314
|
2,477
|
2,571
|
2,501
|
2,665
|
2,845
|
2,982
|
3,069
|
2,326
|
2,548
|
2,731
|
2,655
|
2,864
|
3,161
|
3,457
|
3,707
|
4,018
|
4,270
|
4,775
|
5,019
|
|
株主資本
|
932
|
998
|
1,239
|
1,337
|
1,313
|
1,293
|
1,367
|
1,300
|
1,283
|
1,374
|
1,285
|
1,286
|
1,204
|
1,231
|
1,263
|
1,132
|
1,070
|
1,022
|
941
|
863
|
917
|
926
|
952
|
2,877
|
2,905
|
2,802
|
2,876
|
3,005
|
3,695
|
3,965
|
4,140
|
4,016
|
4,176
|
4,186
|
4,142
|
4,175
|
27,956
|
28,055
|
27,520
|
27,633
|
27,964
|
27,487
|
26,842
|
26,850
|
26,354
|
25,869
|
25,395
|
23,977
|
22,873
|
22,540
|
22,327
|
22,416
|
22,685
|
23,280
|
22,843
|
23,014
|
23,463
|
22,856
|
22,858
|
|
有利子負債合計
|
-
|
-
|
381
|
354
|
285
|
203
|
177
|
312
|
285
|
777
|
883
|
963
|
1,072
|
994
|
1,254
|
1,393
|
1,420
|
1,601
|
1,608
|
1,740
|
1,932
|
1,915
|
1,874
|
4,515
|
4,472
|
4,494
|
4,400
|
4,262
|
4,771
|
4,660
|
4,284
|
4,330
|
4,800
|
5,130
|
5,303
|
5,152
|
9,021
|
9,126
|
9,707
|
9,274
|
9,268
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-948
|
-1,001
|
-439
|
-568
|
-558
|
-469
|
-556
|
-221
|
200
|
282
|
346
|
-102
|
240
|
811
|
824
|
956
|
998
|
1,089
|
1,128
|
927
|
1,048
|
3,471
|
3,494
|
3,498
|
3,138
|
3,181
|
3,585
|
3,324
|
3,279
|
3,230
|
3,810
|
3,919
|
4,026
|
4,104
|
6,893
|
7,447
|
7,907
|
7,448
|
7,048
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
30.75
|
26.46
|
21.75
|
15.71
|
13.01
|
24.06
|
22.25
|
56.59
|
68.74
|
74.88
|
89.04
|
80.78
|
99.26
|
123.03
|
132.65
|
156.62
|
170.82
|
201.5
|
210.66
|
206.87
|
196.7
|
156.92
|
153.92
|
160.4
|
152.98
|
141.84
|
129.13
|
117.51
|
103.49
|
107.82
|
114.96
|
122.55
|
128.03
|
123.39
|
32.27
|
32.53
|
35.27
|
33.56
|
33.14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|