|
(単位:百万ドル)
|
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
|
381
|
536
|
915
|
551
|
669
|
766
|
1,057
|
652
|
623
|
895
|
1,043
|
742
|
592
|
769
|
990
|
904
|
960
|
671
|
894
|
793
|
852
|
957
|
720
|
608
|
553
|
499
|
701
|
528
|
398
|
68
|
240
|
51
|
29
|
32
|
75
|
28
|
631
|
744
|
512
|
407
|
348
|
555
|
627
|
330
|
375
|
117
|
467
|
318
|
313
|
109
|
430
|
10
|
11
|
10
|
831
|
167
|
|
現金 + 有価証券
|
381
|
536
|
915
|
551
|
669
|
766
|
1,057
|
652
|
623
|
895
|
1,043
|
742
|
592
|
769
|
990
|
904
|
960
|
671
|
894
|
793
|
852
|
957
|
720
|
608
|
553
|
499
|
701
|
528
|
398
|
68
|
240
|
51
|
29
|
32
|
75
|
28
|
631
|
744
|
512
|
407
|
348
|
555
|
627
|
330
|
375
|
117
|
467
|
318
|
313
|
109
|
430
|
10
|
11
|
10
|
831
|
167
|
|
売掛金
|
898
|
781
|
711
|
954
|
878
|
883
|
905
|
1,199
|
1,101
|
1,055
|
1,123
|
1,299
|
1,216
|
1,144
|
1,038
|
1,219
|
1,244
|
1,278
|
1,074
|
1,086
|
1,022
|
1,046
|
1,164
|
1,178
|
1,201
|
1,200
|
1,188
|
343
|
364
|
472
|
252
|
375
|
564
|
489
|
318
|
418
|
494
|
492
|
397
|
407
|
443
|
446
|
433
|
671
|
681
|
721
|
636
|
755
|
786
|
698
|
461
|
718
|
706
|
436
|
212
|
387
|
|
商品及び製品
|
389
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
1,994
|
2,082
|
2,268
|
2,156
|
2,167
|
2,226
|
2,484
|
2,391
|
2,269
|
2,531
|
2,676
|
2,544
|
2,327
|
2,380
|
2,546
|
2,628
|
2,694
|
2,419
|
2,284
|
2,203
|
2,197
|
2,344
|
2,142
|
2,063
|
2,033
|
1,939
|
2,195
|
2,210
|
2,152
|
1,859
|
1,745
|
1,922
|
2,123
|
2,025
|
1,785
|
2,137
|
2,739
|
2,881
|
2,444
|
2,443
|
2,317
|
2,794
|
2,790
|
2,786
|
2,820
|
2,817
|
2,746
|
2,752
|
2,817
|
2,587
|
2,880
|
2,833
|
2,912
|
2,629
|
3,228
|
3,042
|
|
有形固定資産
|
1,985
|
1,979
|
2,033
|
2,005
|
1,992
|
1,988
|
2,034
|
2,004
|
1,990
|
1,964
|
1,897
|
1,856
|
1,850
|
1,852
|
1,792
|
1,768
|
1,757
|
1,750
|
1,827
|
1,809
|
1,813
|
1,841
|
1,986
|
1,986
|
2,034
|
2,093
|
2,215
|
2,219
|
2,258
|
2,332
|
2,517
|
2,569
|
2,626
|
2,700
|
2,832
|
2,848
|
2,879
|
2,907
|
2,978
|
2,988
|
3,004
|
3,043
|
3,107
|
3,094
|
3,102
|
3,136
|
3,198
|
3,182
|
3,196
|
3,201
|
3,296
|
3,298
|
3,342
|
3,384
|
3,450
|
3,540
|
|
固定資産合計
|
3,943
|
3,633
|
3,733
|
3,668
|
3,645
|
3,637
|
3,908
|
3,860
|
3,778
|
3,748
|
3,549
|
3,563
|
3,753
|
3,745
|
3,723
|
3,691
|
3,618
|
3,623
|
3,740
|
3,693
|
3,662
|
3,664
|
4,210
|
4,171
|
4,157
|
4,233
|
4,179
|
4,166
|
4,223
|
4,340
|
4,638
|
5,078
|
5,107
|
5,159
|
5,246
|
5,478
|
5,494
|
5,564
|
5,713
|
5,771
|
5,815
|
7,606
|
7,837
|
7,771
|
7,766
|
7,798
|
8,111
|
8,097
|
8,042
|
8,034
|
8,335
|
8,334
|
8,398
|
8,453
|
8,913
|
9,061
|
|
総資産
|
5,937
|
5,715
|
6,001
|
5,824
|
5,812
|
5,863
|
6,392
|
6,251
|
6,047
|
6,279
|
6,225
|
6,107
|
6,080
|
6,125
|
6,269
|
6,319
|
6,312
|
6,042
|
6,024
|
5,896
|
5,859
|
6,008
|
6,352
|
6,234
|
6,190
|
6,172
|
6,374
|
6,376
|
6,375
|
6,199
|
6,383
|
7,000
|
7,230
|
7,184
|
7,031
|
7,615
|
8,233
|
8,445
|
8,157
|
8,214
|
8,132
|
10,400
|
10,627
|
10,557
|
10,586
|
10,615
|
10,857
|
10,849
|
10,859
|
10,621
|
11,215
|
11,167
|
11,310
|
11,082
|
12,141
|
12,103
|
|
買掛金
|
255
|
287
|
380
|
293
|
314
|
292
|
377
|
247
|
287
|
287
|
337
|
263
|
297
|
268
|
269
|
307
|
269
|
296
|
317
|
252
|
252
|
293
|
316
|
333
|
325
|
318
|
375
|
344
|
378
|
407
|
562
|
618
|
616
|
616
|
497
|
536
|
437
|
429
|
460
|
397
|
349
|
508
|
603
|
544
|
528
|
539
|
642
|
505
|
519
|
535
|
554
|
608
|
652
|
579
|
598
|
602
|
|
一年内返済予定の長期借入金
|
29
|
29
|
29
|
29
|
36
|
43
|
51
|
38
|
52
|
65
|
79
|
79
|
86
|
93
|
108
|
108
|
374
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
399
|
399
|
399
|
484
|
255
|
231
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,184
|
1,207
|
1,372
|
1,252
|
1,217
|
1,239
|
1,384
|
1,177
|
1,220
|
1,402
|
1,392
|
1,240
|
1,267
|
1,234
|
1,312
|
1,332
|
1,589
|
1,294
|
1,274
|
1,155
|
1,141
|
1,228
|
1,343
|
1,273
|
1,247
|
1,275
|
1,391
|
1,463
|
1,509
|
1,631
|
1,829
|
1,960
|
1,902
|
1,950
|
1,890
|
2,080
|
2,114
|
2,233
|
2,226
|
2,290
|
2,123
|
2,444
|
2,427
|
2,421
|
2,447
|
2,892
|
2,895
|
2,867
|
2,927
|
2,817
|
3,032
|
2,948
|
3,563
|
3,336
|
2,991
|
2,856
|
|
長期借入金
|
1,844
|
1,837
|
1,830
|
1,822
|
1,808
|
1,794
|
1,779
|
1,779
|
1,765
|
1,743
|
1,700
|
1,700
|
1,679
|
1,650
|
1,592
|
1,592
|
1,305
|
1,305
|
1,273
|
1,275
|
1,276
|
1,277
|
1,278
|
1,280
|
1,281
|
1,282
|
1,279
|
1,280
|
1,281
|
1,282
|
1,283
|
1,496
|
1,698
|
1,549
|
1,286
|
1,667
|
2,276
|
2,278
|
1,686
|
1,688
|
1,689
|
3,321
|
3,298
|
3,200
|
3,102
|
2,605
|
2,506
|
2,498
|
2,396
|
2,213
|
2,214
|
2,235
|
1,715
|
1,709
|
-
|
2,699
|
|
固定負債合計
|
3,342
|
3,353
|
3,757
|
3,654
|
3,601
|
3,586
|
4,341
|
4,367
|
3,954
|
3,942
|
3,312
|
3,306
|
3,244
|
3,229
|
3,592
|
3,607
|
3,238
|
3,258
|
3,260
|
3,220
|
3,106
|
3,128
|
3,356
|
3,323
|
3,293
|
3,185
|
3,225
|
3,195
|
3,167
|
2,743
|
3,038
|
3,477
|
3,700
|
3,529
|
3,553
|
3,892
|
4,441
|
4,332
|
4,030
|
3,945
|
3,942
|
5,767
|
5,392
|
5,314
|
5,187
|
4,675
|
4,473
|
4,419
|
4,286
|
4,071
|
4,090
|
4,093
|
3,569
|
3,543
|
4,484
|
4,474
|
|
総負債
|
4,526
|
4,560
|
5,129
|
4,906
|
4,818
|
4,825
|
5,725
|
5,544
|
5,174
|
5,344
|
4,704
|
4,546
|
4,511
|
4,463
|
4,904
|
4,939
|
4,827
|
4,552
|
4,534
|
4,375
|
4,247
|
4,356
|
4,699
|
4,596
|
4,540
|
4,460
|
4,616
|
4,658
|
4,676
|
4,374
|
4,867
|
5,437
|
5,602
|
5,479
|
5,443
|
5,972
|
6,555
|
6,565
|
6,256
|
6,235
|
6,065
|
8,211
|
7,819
|
7,735
|
7,634
|
7,567
|
7,368
|
7,286
|
7,213
|
6,888
|
7,122
|
7,041
|
7,132
|
6,879
|
7,475
|
7,330
|
|
資本金及び資本剰余金
|
1,864
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
38
|
-210
|
-141
|
-108
|
-58
|
-45
|
-
|
39
|
91
|
155
|
236
|
316
|
406
|
492
|
525
|
593
|
729
|
821
|
848
|
960
|
1,069
|
1,154
|
1,323
|
1,414
|
1,534
|
1,656
|
1,687
|
2,029
|
2,236
|
2,434
|
2,609
|
2,691
|
2,783
|
2,902
|
3,009
|
3,139
|
3,150
|
3,330
|
3,533
|
3,635
|
3,718
|
3,819
|
3,891
|
3,982
|
4,113
|
4,203
|
4,276
|
4,354
|
4,434
|
4,532
|
4,755
|
4,855
|
4,977
|
5,026
|
5,097
|
5,191
|
|
株主資本
|
1,411
|
1,155
|
872
|
918
|
994
|
1,038
|
667
|
707
|
873
|
935
|
1,521
|
1,561
|
1,569
|
1,662
|
1,365
|
1,380
|
1,485
|
1,490
|
1,490
|
1,521
|
1,612
|
1,652
|
1,653
|
1,638
|
1,650
|
1,712
|
1,758
|
1,718
|
1,699
|
1,825
|
1,516
|
1,563
|
1,628
|
1,705
|
1,588
|
1,643
|
1,678
|
1,880
|
1,901
|
1,979
|
2,067
|
2,189
|
2,808
|
2,822
|
2,952
|
3,048
|
3,489
|
3,563
|
3,646
|
3,733
|
4,093
|
4,126
|
4,178
|
4,203
|
4,666
|
4,773
|
|
有利子負債合計
|
1,873
|
1,866
|
1,859
|
1,851
|
1,844
|
1,837
|
1,830
|
1,817
|
1,817
|
1,808
|
1,779
|
1,779
|
1,765
|
1,743
|
1,670
|
1,700
|
1,679
|
1,305
|
1,273
|
1,275
|
1,276
|
1,277
|
1,278
|
1,280
|
1,281
|
1,282
|
1,279
|
1,280
|
1,281
|
1,282
|
1,283
|
1,496
|
1,698
|
1,549
|
1,286
|
1,667
|
2,276
|
2,278
|
1,686
|
1,688
|
1,689
|
3,321
|
3,298
|
3,200
|
3,102
|
3,004
|
2,905
|
2,897
|
2,880
|
2,468
|
2,445
|
2,235
|
1,715
|
1,709
|
-
|
2,699
|
|
純有利子負債
|
1,492
|
1,330
|
944
|
1,300
|
1,175
|
1,071
|
773
|
1,165
|
1,194
|
913
|
736
|
1,037
|
1,173
|
974
|
680
|
796
|
719
|
634
|
379
|
482
|
424
|
320
|
558
|
672
|
728
|
783
|
578
|
752
|
883
|
1,214
|
1,043
|
1,445
|
1,669
|
1,517
|
1,211
|
1,639
|
1,645
|
1,534
|
1,174
|
1,281
|
1,341
|
2,766
|
2,671
|
2,870
|
2,727
|
2,887
|
2,438
|
2,579
|
2,567
|
2,359
|
2,015
|
2,225
|
1,704
|
1,699
|
-
|
2,532
|
|
DEレシオ(%)
|
132.74
|
161.56
|
213.19
|
201.63
|
185.51
|
176.97
|
274.36
|
257.0
|
208.13
|
193.37
|
116.96
|
113.97
|
112.49
|
104.87
|
122.34
|
123.19
|
113.06
|
87.58
|
85.44
|
83.83
|
79.16
|
77.3
|
77.31
|
78.14
|
77.64
|
74.88
|
72.75
|
74.51
|
75.4
|
70.25
|
84.63
|
95.71
|
104.3
|
90.85
|
80.98
|
101.46
|
135.64
|
121.17
|
88.69
|
85.3
|
81.71
|
151.71
|
117.45
|
113.39
|
105.08
|
98.56
|
83.26
|
81.31
|
78.99
|
66.11
|
59.74
|
54.17
|
41.05
|
40.66
|
-
|
56.55
|
|
運転資本
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|