|
(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
|
|
現金同等物
|
553
|
539
|
359
|
373
|
471
|
518
|
472
|
705
|
594
|
462
|
484
|
414
|
850
|
658
|
515
|
566
|
586
|
673
|
588
|
741
|
852
|
691
|
677
|
646
|
753
|
705
|
718
|
732
|
1,086
|
868
|
578
|
502
|
531
|
2,430
|
559
|
621
|
731
|
4,638
|
6,588
|
1,793
|
1,030
|
1,120
|
1,027
|
1,451
|
2,371
|
858
|
999
|
908
|
842
|
862
|
891
|
935
|
1,284
|
831
|
2,888
|
1,933
|
1,060
|
|
現金 + 有価証券
|
553
|
539
|
359
|
373
|
471
|
518
|
472
|
705
|
594
|
462
|
484
|
414
|
850
|
658
|
515
|
566
|
586
|
673
|
588
|
741
|
852
|
691
|
677
|
646
|
753
|
705
|
718
|
732
|
1,086
|
868
|
578
|
502
|
531
|
2,430
|
559
|
621
|
731
|
4,638
|
6,588
|
1,793
|
1,030
|
1,120
|
1,027
|
1,451
|
2,371
|
858
|
999
|
908
|
842
|
862
|
891
|
935
|
1,284
|
831
|
2,888
|
1,933
|
1,060
|
|
売掛金
|
4,060
|
3,946
|
3,925
|
4,533
|
4,878
|
4,485
|
4,598
|
4,672
|
4,877
|
4,915
|
4,924
|
5,208
|
5,489
|
5,472
|
5,524
|
5,694
|
5,928
|
5,804
|
5,827
|
5,889
|
5,880
|
5,669
|
5,503
|
5,826
|
5,664
|
5,782
|
5,980
|
6,501
|
6,332
|
6,592
|
6,532
|
6,789
|
7,420
|
7,219
|
7,131
|
7,380
|
6,890
|
6,139
|
6,433
|
7,051
|
7,424
|
7,636
|
8,433
|
8,095
|
8,520
|
8,628
|
8,552
|
8,891
|
8,657
|
8,713
|
9,182
|
9,958
|
10,044
|
10,239
|
9,915
|
10,751
|
11,088
|
|
商品及び製品
|
881
|
887
|
891
|
1,054
|
1,046
|
1,055
|
1,052
|
1,086
|
1,104
|
1,152
|
1,135
|
1,179
|
1,187
|
1,211
|
1,258
|
1,279
|
1,287
|
1,348
|
1,379
|
1,439
|
1,415
|
1,481
|
1,503
|
1,503
|
1,501
|
1,544
|
1,546
|
1,573
|
1,677
|
1,636
|
1,634
|
1,732
|
1,778
|
1,826
|
1,769
|
1,849
|
1,953
|
1,834
|
1,950
|
2,025
|
2,068
|
2,027
|
2,019
|
1,986
|
2,003
|
2,043
|
2,009
|
2,068
|
2,085
|
2,050
|
2,030
|
2,021
|
1,903
|
1,800
|
1,776
|
1,738
|
1,794
|
|
流動資産合計
|
6,986
|
6,891
|
6,693
|
7,233
|
7,282
|
7,137
|
7,272
|
7,763
|
7,787
|
7,791
|
7,771
|
8,037
|
8,877
|
8,772
|
8,527
|
8,930
|
9,130
|
9,293
|
9,221
|
9,232
|
9,201
|
9,095
|
8,843
|
9,086
|
9,037
|
9,337
|
9,448
|
9,977
|
10,391
|
10,394
|
10,010
|
10,213
|
11,108
|
12,869
|
10,769
|
11,196
|
11,016
|
14,031
|
16,266
|
12,333
|
12,036
|
12,475
|
13,248
|
13,542
|
15,006
|
13,937
|
13,481
|
13,643
|
13,541
|
13,888
|
14,294
|
14,927
|
15,282
|
15,173
|
16,662
|
16,414
|
16,258
|
|
有形固定資産
|
11,347
|
11,584
|
11,645
|
12,834
|
12,787
|
12,846
|
12,960
|
13,185
|
13,144
|
13,229
|
13,322
|
13,619
|
13,612
|
13,721
|
13,878
|
14,355
|
14,392
|
14,560
|
14,704
|
15,014
|
15,057
|
15,624
|
15,875
|
16,352
|
16,462
|
16,768
|
17,329
|
17,895
|
18,124
|
18,544
|
19,041
|
19,757
|
21,128
|
21,467
|
22,002
|
22,715
|
22,985
|
23,071
|
22,941
|
23,199
|
23,188
|
23,471
|
23,547
|
24,063
|
24,228
|
24,587
|
24,978
|
25,575
|
26,053
|
26,644
|
27,117
|
27,715
|
28,096
|
28,639
|
29,047
|
29,414
|
29,738
|
|
投資有価証券
|
590
|
515
|
545
|
548
|
536
|
495
|
473
|
515
|
423
|
405
|
402
|
448
|
453
|
426
|
441
|
494
|
435
|
404
|
409
|
432
|
425
|
341
|
354
|
336
|
349
|
352
|
368
|
418
|
417
|
414
|
367
|
362
|
338
|
342
|
357
|
315
|
325
|
364
|
390
|
388
|
393
|
410
|
418
|
438
|
408
|
379
|
372
|
381
|
390
|
384
|
382
|
477
|
471
|
483
|
553
|
569
|
550
|
|
固定資産合計
|
16,823
|
16,986
|
17,063
|
19,665
|
19,857
|
19,995
|
20,030
|
20,312
|
20,095
|
20,143
|
20,622
|
20,794
|
20,932
|
21,050
|
21,298
|
22,269
|
22,158
|
22,417
|
22,675
|
23,512
|
23,575
|
24,110
|
24,284
|
24,672
|
24,758
|
25,229
|
26,283
|
26,616
|
26,908
|
27,348
|
28,034
|
28,994
|
32,271
|
32,580
|
33,143
|
33,862
|
34,405
|
34,678
|
34,750
|
35,157
|
35,241
|
35,689
|
36,314
|
37,200
|
37,202
|
37,647
|
38,003
|
38,795
|
39,170
|
39,706
|
40,295
|
41,284
|
41,680
|
42,206
|
42,797
|
43,099
|
43,540
|
|
総資産
|
23,809
|
23,877
|
23,756
|
26,898
|
27,139
|
27,132
|
27,302
|
28,075
|
27,882
|
27,934
|
28,393
|
28,831
|
29,809
|
29,822
|
29,825
|
31,199
|
31,288
|
31,710
|
31,896
|
32,744
|
32,776
|
33,205
|
33,127
|
33,758
|
33,795
|
34,566
|
35,731
|
36,593
|
37,299
|
37,742
|
38,044
|
39,207
|
43,379
|
45,449
|
43,912
|
45,058
|
45,421
|
48,709
|
51,016
|
47,490
|
47,277
|
48,164
|
49,562
|
50,742
|
52,208
|
51,584
|
51,484
|
52,438
|
52,711
|
53,594
|
54,589
|
56,211
|
56,962
|
57,379
|
59,459
|
59,513
|
59,798
|
|
買掛金
|
1,348
|
1,297
|
1,334
|
1,597
|
1,412
|
1,517
|
1,585
|
1,768
|
1,691
|
1,657
|
1,582
|
1,803
|
1,735
|
1,717
|
1,787
|
2,035
|
1,973
|
1,884
|
1,877
|
2,170
|
1,944
|
1,934
|
1,950
|
2,318
|
2,233
|
2,245
|
2,314
|
2,606
|
2,538
|
2,457
|
2,414
|
2,577
|
2,693
|
2,609
|
2,610
|
2,905
|
2,750
|
2,882
|
3,270
|
3,535
|
3,524
|
3,531
|
3,759
|
4,111
|
4,010
|
3,742
|
4,161
|
4,239
|
3,769
|
3,823
|
4,139
|
4,233
|
4,735
|
4,029
|
4,235
|
4,276
|
4,488
|
|
一年内返済予定の長期借入金
|
546
|
689
|
725
|
1,407
|
1,841
|
1,309
|
1,751
|
1,435
|
1,438
|
1,456
|
988
|
786
|
1,041
|
1,046
|
1,044
|
338
|
2,037
|
1,374
|
1,377
|
233
|
226
|
224
|
216
|
216
|
212
|
213
|
202
|
200
|
1,697
|
1,692
|
191
|
788
|
3,796
|
2,073
|
148
|
145
|
162
|
163
|
172
|
209
|
234
|
253
|
250
|
237
|
1,486
|
246
|
218
|
370
|
2,378
|
2,395
|
2,553
|
2,424
|
3,028
|
4,574
|
4,682
|
4,698
|
3,519
|
|
流動負債合計
|
4,267
|
4,278
|
4,271
|
5,554
|
5,615
|
5,447
|
5,861
|
6,172
|
5,991
|
6,020
|
5,419
|
5,695
|
5,891
|
5,895
|
5,632
|
5,480
|
7,172
|
6,310
|
6,313
|
5,516
|
5,398
|
5,396
|
5,155
|
5,834
|
5,463
|
5,771
|
5,611
|
6,158
|
7,478
|
7,625
|
6,231
|
7,569
|
10,531
|
8,961
|
7,124
|
7,757
|
7,019
|
12,856
|
14,379
|
8,704
|
8,642
|
8,615
|
9,624
|
9,582
|
10,518
|
8,999
|
9,784
|
9,902
|
11,028
|
11,545
|
12,407
|
12,655
|
13,141
|
14,301
|
14,900
|
15,177
|
13,631
|
|
長期借入金
|
24,820
|
24,631
|
25,871
|
25,645
|
26,061
|
25,732
|
25,182
|
27,495
|
27,170
|
26,744
|
27,389
|
27,590
|
27,883
|
27,942
|
27,426
|
29,307
|
27,406
|
28,363
|
28,375
|
30,255
|
30,328
|
31,228
|
31,225
|
31,160
|
31,302
|
31,448
|
32,751
|
32,858
|
31,594
|
31,500
|
32,916
|
32,033
|
31,019
|
34,120
|
34,097
|
33,577
|
34,699
|
30,779
|
30,792
|
30,795
|
30,838
|
32,319
|
32,049
|
34,342
|
36,210
|
38,657
|
37,492
|
37,714
|
36,478
|
36,537
|
36,793
|
37,169
|
37,163
|
36,306
|
38,283
|
38,333
|
41,057
|
|
利益剰余金
|
-11,648
|
-11,419
|
-11,358
|
-9,423
|
-9,854
|
-9,463
|
-9,103
|
-10,960
|
-10,616
|
-10,193
|
-9,827
|
-9,403
|
-9,055
|
-8,572
|
-8,054
|
-7,575
|
-7,280
|
-7,120
|
-6,989
|
-7,338
|
-7,266
|
-7,767
|
-7,426
|
-6,968
|
-6,701
|
-6,503
|
-6,516
|
-6,532
|
-6,051
|
-5,731
|
-5,342
|
-4,572
|
-3,983
|
-3,474
|
-3,107
|
-2,351
|
-2,394
|
-1,315
|
-647
|
777
|
735
|
-121
|
-206
|
-532
|
-1,589
|
-3,168
|
-2,781
|
-2,280
|
-2,028
|
-1,850
|
-1,989
|
-1,352
|
-1,185
|
-1,170
|
-1,807
|
-2,115
|
-3,164
|
|
株主資本
|
-7,788
|
-7,534
|
-9,062
|
8,258
|
-7,324
|
-6,943
|
-6,563
|
-8,341
|
-8,012
|
-7,485
|
-7,044
|
-6,928
|
-6,467
|
-6,588
|
-6,018
|
-6,498
|
-6,222
|
-5,955
|
-5,812
|
-6,046
|
-5,999
|
-6,498
|
-6,163
|
-5,633
|
-5,357
|
-5,079
|
-5,066
|
-4,995
|
-4,434
|
-4,125
|
-3,730
|
-2,918
|
-2,255
|
-1,770
|
-1,447
|
-565
|
-703
|
568
|
1,299
|
2,892
|
2,482
|
1,790
|
1,825
|
1,489
|
414
|
-1,142
|
-778
|
-73
|
232
|
461
|
357
|
1,060
|
1,270
|
1,339
|
786
|
555
|
-438
|
|
有利子負債合計
|
25,366
|
25,320
|
26,596
|
27,052
|
27,902
|
27,041
|
26,933
|
28,930
|
28,608
|
28,200
|
28,377
|
28,376
|
28,924
|
28,988
|
28,470
|
29,426
|
29,443
|
29,737
|
29,752
|
30,488
|
30,554
|
31,452
|
31,441
|
31,376
|
31,514
|
31,661
|
32,953
|
33,058
|
33,291
|
33,192
|
33,107
|
32,821
|
34,815
|
36,193
|
34,245
|
33,722
|
34,861
|
30,942
|
30,964
|
31,004
|
31,072
|
32,572
|
32,299
|
34,579
|
37,696
|
38,903
|
37,710
|
38,084
|
38,856
|
38,932
|
39,346
|
39,593
|
40,191
|
40,880
|
42,965
|
43,031
|
44,576
|
|
純有利子負債
|
24,813
|
24,781
|
26,237
|
26,679
|
27,431
|
26,523
|
26,461
|
28,225
|
28,014
|
27,738
|
27,893
|
27,962
|
28,074
|
28,330
|
27,955
|
28,860
|
28,857
|
29,064
|
29,164
|
29,747
|
29,702
|
30,761
|
30,764
|
30,730
|
30,761
|
30,956
|
32,235
|
32,326
|
32,205
|
32,324
|
32,529
|
32,319
|
34,284
|
33,763
|
33,686
|
33,101
|
34,130
|
26,304
|
24,376
|
29,211
|
30,042
|
31,452
|
31,272
|
33,128
|
35,325
|
38,045
|
36,711
|
37,176
|
38,014
|
38,070
|
38,455
|
38,658
|
38,907
|
40,049
|
40,077
|
41,098
|
43,516
|
|
DEレシオ(%)
|
-325.71
|
-336.08
|
-293.49
|
327.59
|
-380.97
|
-389.47
|
-410.38
|
-346.84
|
-357.06
|
-376.75
|
-402.85
|
-409.58
|
-447.26
|
-440.01
|
-473.08
|
-452.85
|
-473.21
|
-499.36
|
-511.91
|
-504.27
|
-509.32
|
-484.03
|
-510.16
|
-557.0
|
-588.28
|
-623.37
|
-650.47
|
-661.82
|
-750.81
|
-804.65
|
-887.59
|
-1124.78
|
-1543.9
|
-2044.8
|
-2366.62
|
-5968.5
|
-4958.89
|
5447.54
|
2383.68
|
1072.06
|
1251.89
|
1819.66
|
1769.81
|
2322.3
|
9105.31
|
-3406.57
|
-4847.04
|
-52169.86
|
16748.28
|
8445.12
|
11021.29
|
3735.19
|
3164.65
|
3053.02
|
5466.28
|
7753.33
|
-10177.17
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|