|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q15
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
36
|
75
|
43
|
64
|
44
|
47
|
35
|
34
|
29
|
182
|
42
|
68
|
82
|
132
|
115
|
151
|
143
|
215
|
239
|
277
|
315
|
284
|
319
|
332
|
660
|
450
|
460
|
463
|
449
|
400
|
421
|
400
|
421
|
421
|
455
|
310
|
280
|
318
|
329
|
1,084
|
684
|
732
|
910
|
530
|
667
|
873
|
536
|
369
|
247
|
253
|
238
|
213
|
191
|
191
|
205
|
191
|
213
|
317
|
214
|
175
|
220
|
|
現金 + 有価証券
|
36
|
75
|
43
|
64
|
44
|
47
|
35
|
34
|
29
|
182
|
42
|
68
|
82
|
132
|
115
|
151
|
143
|
215
|
239
|
277
|
315
|
284
|
319
|
332
|
660
|
450
|
460
|
463
|
449
|
400
|
421
|
400
|
421
|
421
|
455
|
310
|
280
|
318
|
329
|
1,084
|
684
|
732
|
910
|
530
|
667
|
873
|
536
|
369
|
247
|
253
|
238
|
213
|
191
|
191
|
205
|
191
|
213
|
317
|
214
|
175
|
220
|
|
売掛金
|
512
|
531
|
503
|
547
|
612
|
589
|
470
|
524
|
585
|
585
|
506
|
550
|
616
|
585
|
578
|
611
|
779
|
874
|
672
|
713
|
835
|
850
|
680
|
722
|
857
|
961
|
814
|
800
|
935
|
1,009
|
903
|
874
|
973
|
1,044
|
870
|
932
|
1,011
|
1,033
|
815
|
725
|
1,196
|
984
|
831
|
807
|
960
|
928
|
894
|
898
|
918
|
926
|
721
|
681
|
686
|
712
|
557
|
555
|
483
|
505
|
376
|
342
|
487
|
|
商品及び製品
|
1,295
|
1,377
|
1,322
|
1,541
|
1,640
|
1,726
|
1,607
|
1,619
|
1,435
|
1,340
|
1,253
|
1,346
|
1,337
|
1,313
|
1,283
|
1,402
|
1,401
|
1,666
|
1,537
|
1,692
|
1,766
|
1,813
|
1,814
|
1,969
|
2,006
|
2,004
|
1,840
|
1,998
|
2,000
|
1,953
|
1,874
|
2,044
|
2,112
|
2,139
|
2,054
|
2,236
|
2,234
|
2,108
|
1,905
|
1,963
|
1,958
|
2,171
|
1,491
|
1,489
|
1,530
|
1,629
|
1,584
|
1,819
|
2,090
|
2,136
|
1,979
|
1,969
|
1,836
|
1,516
|
1,368
|
1,419
|
937
|
927
|
871
|
977
|
957
|
|
流動資産合計
|
2,117
|
2,255
|
2,148
|
2,434
|
2,502
|
2,575
|
2,331
|
2,388
|
2,256
|
2,319
|
2,027
|
2,198
|
2,260
|
2,257
|
2,244
|
2,441
|
2,588
|
3,154
|
2,765
|
3,021
|
3,296
|
3,265
|
2,918
|
3,118
|
3,633
|
3,562
|
3,298
|
3,459
|
3,578
|
3,560
|
3,386
|
3,400
|
3,617
|
3,737
|
3,518
|
3,622
|
3,656
|
3,626
|
3,225
|
3,951
|
4,032
|
4,097
|
3,408
|
3,284
|
3,621
|
3,908
|
3,528
|
3,298
|
3,506
|
3,555
|
3,132
|
3,029
|
2,892
|
2,596
|
2,276
|
2,324
|
2,286
|
2,340
|
1,715
|
1,714
|
1,861
|
|
有形固定資産
|
595
|
596
|
631
|
633
|
635
|
636
|
635
|
623
|
612
|
606
|
596
|
582
|
576
|
566
|
579
|
572
|
571
|
673
|
674
|
662
|
658
|
652
|
650
|
652
|
672
|
718
|
692
|
620
|
619
|
624
|
623
|
630
|
617
|
607
|
607
|
601
|
597
|
581
|
587
|
571
|
565
|
553
|
545
|
458
|
446
|
440
|
441
|
443
|
442
|
443
|
442
|
442
|
431
|
415
|
414
|
398
|
209
|
198
|
188
|
191
|
190
|
|
固定資産合計
|
1,496
|
1,500
|
1,642
|
1,642
|
1,653
|
1,643
|
1,703
|
1,688
|
1,630
|
1,620
|
1,604
|
1,609
|
1,589
|
1,577
|
1,846
|
1,832
|
1,827
|
2,389
|
2,457
|
2,387
|
2,576
|
2,554
|
2,701
|
2,704
|
2,981
|
3,742
|
3,609
|
3,597
|
3,659
|
3,721
|
3,508
|
3,928
|
3,811
|
3,718
|
3,738
|
4,226
|
4,220
|
4,147
|
4,129
|
3,992
|
4,081
|
4,062
|
4,290
|
3,705
|
3,657
|
3,555
|
3,543
|
3,562
|
3,584
|
3,545
|
3,372
|
3,404
|
3,387
|
3,318
|
3,364
|
3,266
|
3,094
|
3,122
|
2,125
|
2,106
|
2,158
|
|
総資産
|
3,614
|
3,755
|
3,790
|
4,077
|
4,155
|
4,219
|
4,035
|
4,076
|
3,886
|
3,940
|
3,632
|
3,807
|
3,850
|
3,835
|
4,090
|
4,274
|
4,415
|
5,543
|
5,222
|
5,408
|
5,872
|
5,819
|
5,619
|
5,822
|
6,615
|
7,304
|
6,908
|
7,056
|
7,237
|
7,281
|
6,895
|
7,328
|
7,428
|
7,456
|
7,256
|
7,848
|
7,877
|
7,773
|
7,354
|
7,943
|
8,113
|
8,160
|
7,699
|
6,989
|
7,278
|
7,463
|
7,071
|
6,860
|
7,089
|
7,099
|
6,504
|
6,433
|
6,279
|
5,913
|
5,640
|
5,590
|
5,380
|
5,462
|
3,841
|
3,821
|
4,019
|
|
買掛金
|
460
|
461
|
412
|
471
|
563
|
505
|
451
|
401
|
394
|
429
|
403
|
419
|
442
|
440
|
466
|
492
|
563
|
673
|
621
|
613
|
661
|
637
|
672
|
530
|
664
|
757
|
761
|
756
|
784
|
852
|
867
|
813
|
935
|
975
|
1,029
|
1,007
|
1,026
|
997
|
959
|
925
|
1,152
|
1,144
|
948
|
976
|
1,171
|
1,239
|
1,214
|
1,204
|
1,237
|
1,130
|
917
|
965
|
958
|
789
|
736
|
816
|
704
|
684
|
593
|
581
|
589
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
148
|
145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
346
|
360
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
892
|
957
|
829
|
943
|
1,073
|
1,037
|
933
|
875
|
963
|
1,078
|
875
|
875
|
894
|
913
|
999
|
1,029
|
1,155
|
1,675
|
1,486
|
1,400
|
1,513
|
1,572
|
1,503
|
1,368
|
1,550
|
1,872
|
1,602
|
1,762
|
1,778
|
1,896
|
1,778
|
1,677
|
1,790
|
2,027
|
2,030
|
2,182
|
2,069
|
2,096
|
1,771
|
1,789
|
2,002
|
2,022
|
2,103
|
2,003
|
2,256
|
2,418
|
2,327
|
2,066
|
2,059
|
2,082
|
1,790
|
1,764
|
1,728
|
1,655
|
1,390
|
1,459
|
1,566
|
1,575
|
1,248
|
1,107
|
1,227
|
|
長期借入金
|
1,868
|
1,871
|
1,990
|
2,095
|
1,998
|
2,005
|
1,807
|
1,935
|
1,660
|
1,500
|
1,317
|
1,435
|
1,374
|
1,250
|
1,467
|
1,620
|
1,523
|
1,908
|
1,613
|
1,973
|
2,218
|
2,362
|
2,254
|
2,963
|
3,467
|
3,684
|
3,508
|
3,763
|
3,797
|
3,567
|
3,702
|
4,185
|
4,149
|
3,864
|
3,534
|
3,615
|
3,671
|
3,468
|
3,257
|
4,237
|
3,986
|
3,972
|
3,739
|
3,650
|
3,647
|
3,627
|
3,326
|
3,325
|
3,627
|
3,656
|
3,612
|
3,589
|
3,504
|
3,310
|
3,236
|
3,237
|
3,224
|
3,211
|
2,186
|
2,322
|
2,265
|
|
固定負債合計
|
2,259
|
2,259
|
2,398
|
2,514
|
2,424
|
2,431
|
2,420
|
2,543
|
2,265
|
2,083
|
1,869
|
1,983
|
1,911
|
1,769
|
1,860
|
1,998
|
1,881
|
2,403
|
2,348
|
2,604
|
2,907
|
2,997
|
2,839
|
3,502
|
4,014
|
4,245
|
4,081
|
4,335
|
4,380
|
4,153
|
4,430
|
4,944
|
4,870
|
4,558
|
4,255
|
4,628
|
4,672
|
4,446
|
4,346
|
5,281
|
5,031
|
4,987
|
4,782
|
4,501
|
4,460
|
4,408
|
4,042
|
4,014
|
4,317
|
4,342
|
4,315
|
4,329
|
4,203
|
3,984
|
3,830
|
3,792
|
3,749
|
3,737
|
2,558
|
2,671
|
2,626
|
|
総負債
|
3,151
|
3,217
|
3,227
|
3,457
|
3,497
|
3,468
|
3,354
|
3,418
|
3,228
|
3,162
|
2,745
|
2,859
|
2,805
|
2,683
|
2,859
|
3,027
|
3,037
|
4,079
|
3,835
|
4,005
|
4,421
|
4,569
|
4,343
|
4,870
|
5,565
|
6,118
|
5,684
|
6,098
|
6,159
|
6,050
|
6,209
|
6,622
|
6,661
|
6,585
|
6,286
|
6,810
|
6,742
|
6,543
|
6,117
|
7,070
|
7,034
|
7,010
|
6,885
|
6,505
|
6,716
|
6,826
|
6,369
|
6,080
|
6,377
|
6,424
|
6,106
|
6,093
|
5,931
|
5,639
|
5,221
|
5,252
|
5,315
|
5,312
|
3,807
|
3,778
|
3,853
|
|
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
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
利益剰余金
|
390
|
452
|
480
|
528
|
614
|
705
|
746
|
719
|
721
|
831
|
911
|
962
|
1,064
|
1,169
|
1,181
|
1,192
|
1,316
|
1,405
|
1,464
|
1,476
|
1,530
|
1,349
|
1,389
|
1,057
|
1,149
|
1,281
|
1,396
|
1,120
|
1,238
|
1,386
|
850
|
875
|
961
|
1,077
|
1,184
|
1,296
|
1,395
|
1,528
|
1,546
|
1,296
|
1,404
|
1,454
|
1,069
|
753
|
829
|
928
|
935
|
976
|
1,016
|
1,043
|
572
|
537
|
515
|
476
|
554
|
515
|
217
|
247
|
234
|
225
|
306
|
|
株主資本
|
462
|
538
|
562
|
620
|
657
|
750
|
681
|
657
|
657
|
777
|
886
|
948
|
1,044
|
1,152
|
1,230
|
1,246
|
1,378
|
1,464
|
1,386
|
1,403
|
1,451
|
1,250
|
1,275
|
952
|
1,049
|
1,186
|
1,223
|
958
|
1,078
|
1,231
|
686
|
705
|
767
|
870
|
970
|
1,038
|
1,134
|
1,230
|
1,236
|
873
|
1,079
|
1,149
|
813
|
484
|
562
|
636
|
702
|
779
|
712
|
674
|
398
|
339
|
347
|
274
|
419
|
338
|
64
|
149
|
34
|
43
|
166
|
|
有利子負債合計
|
1,868
|
1,871
|
1,990
|
2,095
|
1,998
|
2,005
|
1,807
|
1,935
|
1,808
|
1,645
|
1,317
|
1,435
|
1,374
|
1,250
|
1,467
|
1,620
|
1,523
|
1,908
|
1,613
|
1,973
|
2,218
|
2,362
|
2,233
|
2,963
|
3,467
|
3,684
|
3,508
|
3,763
|
3,797
|
3,567
|
3,702
|
4,185
|
4,149
|
3,864
|
3,975
|
3,615
|
4,018
|
3,828
|
3,368
|
4,237
|
3,986
|
3,972
|
3,739
|
3,650
|
3,647
|
3,627
|
3,326
|
3,325
|
3,627
|
3,656
|
3,612
|
3,589
|
3,504
|
3,310
|
3,236
|
3,237
|
3,224
|
3,211
|
2,186
|
2,322
|
2,265
|
|
純有利子負債
|
1,831
|
1,796
|
1,947
|
2,030
|
1,953
|
1,957
|
1,772
|
1,901
|
1,779
|
1,462
|
1,274
|
1,366
|
1,292
|
1,117
|
1,351
|
1,468
|
1,379
|
1,692
|
1,374
|
1,696
|
1,902
|
2,077
|
1,913
|
2,631
|
2,806
|
3,234
|
3,047
|
3,299
|
3,348
|
3,167
|
3,280
|
3,785
|
3,728
|
3,442
|
3,519
|
3,305
|
3,737
|
3,510
|
3,038
|
3,152
|
3,301
|
3,240
|
2,829
|
3,119
|
2,980
|
2,753
|
2,790
|
2,956
|
3,379
|
3,403
|
3,374
|
3,376
|
3,312
|
3,119
|
3,030
|
3,046
|
3,010
|
2,894
|
1,971
|
2,146
|
2,045
|
|
DEレシオ(%)
|
404.23
|
347.55
|
353.8
|
337.95
|
303.78
|
267.35
|
265.44
|
294.31
|
274.99
|
211.72
|
148.56
|
151.28
|
131.64
|
108.5
|
119.21
|
129.97
|
110.49
|
130.32
|
116.39
|
140.67
|
152.76
|
188.88
|
174.99
|
311.27
|
330.24
|
310.52
|
286.6
|
392.79
|
352.14
|
289.69
|
539.5
|
593.07
|
540.83
|
443.79
|
409.65
|
348.3
|
354.02
|
311.17
|
272.34
|
485.02
|
369.27
|
345.55
|
459.41
|
753.31
|
648.8
|
569.7
|
473.47
|
426.61
|
509.32
|
541.71
|
906.96
|
1057.05
|
1007.09
|
1207.96
|
771.58
|
957.32
|
5006.22
|
2150.24
|
6427.69
|
5344.72
|
1361.73
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|