|
(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
|
2Q25
|
|
現金同等物
|
102
|
101
|
82
|
170
|
154
|
189
|
387
|
450
|
504
|
588
|
636
|
245
|
268
|
575
|
684
|
782
|
921
|
998
|
988
|
979
|
867
|
366
|
365
|
346
|
239
|
252
|
386
|
453
|
485
|
499
|
309
|
547
|
637
|
795
|
637
|
701
|
786
|
741
|
1,057
|
2,097
|
891
|
671
|
591
|
490
|
711
|
839
|
881
|
1,167
|
1,282
|
1,335
|
1,506
|
1,443
|
1,355
|
2,218
|
2,413
|
1,861
|
1,189
|
|
有価証券
|
-
|
12
|
75
|
73
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
102
|
113
|
157
|
244
|
154
|
189
|
387
|
450
|
504
|
588
|
636
|
245
|
268
|
575
|
684
|
782
|
921
|
998
|
988
|
979
|
867
|
366
|
365
|
346
|
239
|
252
|
386
|
453
|
485
|
499
|
309
|
547
|
637
|
795
|
637
|
701
|
786
|
741
|
1,057
|
2,097
|
891
|
671
|
591
|
490
|
711
|
839
|
881
|
1,167
|
1,282
|
1,335
|
1,506
|
1,443
|
1,355
|
2,218
|
2,413
|
1,861
|
1,189
|
|
売掛金
|
24
|
31
|
34
|
56
|
78
|
88
|
75
|
93
|
114
|
113
|
124
|
154
|
160
|
187
|
186
|
189
|
193
|
195
|
209
|
223
|
231
|
238
|
234
|
243
|
238
|
258
|
224
|
281
|
278
|
279
|
263
|
320
|
311
|
267
|
355
|
317
|
351
|
361
|
396
|
413
|
506
|
499
|
563
|
572
|
594
|
601
|
651
|
623
|
610
|
627
|
705
|
707
|
698
|
723
|
716
|
652
|
714
|
|
商品及び製品
|
4
|
4
|
3
|
16
|
48
|
30
|
26
|
22
|
28
|
24
|
28
|
36
|
33
|
37
|
30
|
30
|
30
|
30
|
19
|
25
|
33
|
32
|
34
|
37
|
39
|
41
|
43
|
46
|
46
|
43
|
52
|
60
|
68
|
71
|
78
|
85
|
92
|
91
|
95
|
115
|
1,251
|
1,137
|
1,072
|
985
|
861
|
728
|
714
|
674
|
657
|
611
|
597
|
577
|
542
|
539
|
480
|
492
|
504
|
|
流動資産合計
|
136
|
152
|
199
|
327
|
300
|
385
|
551
|
647
|
734
|
810
|
864
|
517
|
544
|
878
|
1,015
|
1,102
|
1,244
|
1,314
|
1,257
|
1,270
|
1,230
|
744
|
748
|
752
|
662
|
830
|
968
|
1,126
|
1,306
|
1,464
|
1,234
|
1,305
|
1,370
|
1,520
|
1,630
|
1,517
|
2,302
|
2,556
|
2,840
|
3,167
|
2,954
|
2,628
|
2,611
|
2,501
|
2,591
|
2,572
|
2,606
|
2,785
|
3,010
|
3,246
|
3,435
|
3,540
|
3,682
|
4,390
|
4,629
|
4,128
|
3,350
|
|
有形固定資産
|
0
|
0
|
1
|
2
|
4
|
6
|
7
|
7
|
10
|
12
|
14
|
30
|
38
|
44
|
58
|
71
|
80
|
83
|
85
|
86
|
93
|
99
|
107
|
119
|
136
|
159
|
170
|
178
|
188
|
198
|
200
|
113
|
127
|
129
|
131
|
129
|
128
|
128
|
127
|
123
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
57
|
55
|
54
|
568
|
1,397
|
1,341
|
1,414
|
1,362
|
1,359
|
1,375
|
1,373
|
2,679
|
2,611
|
2,469
|
2,323
|
2,134
|
2,148
|
2,149
|
2,101
|
2,264
|
2,217
|
4,186
|
4,052
|
4,063
|
4,142
|
4,168
|
4,155
|
4,161
|
4,042
|
4,021
|
3,969
|
3,975
|
4,119
|
4,007
|
3,909
|
3,698
|
3,764
|
3,736
|
3,696
|
3,590
|
10,259
|
9,850
|
9,687
|
9,268
|
8,609
|
7,813
|
8,229
|
8,262
|
8,251
|
7,958
|
7,958
|
7,787
|
7,680
|
7,865
|
7,383
|
7,407
|
7,594
|
|
総資産
|
193
|
207
|
253
|
895
|
1,697
|
1,726
|
1,966
|
2,009
|
2,093
|
2,185
|
2,238
|
3,196
|
3,156
|
3,348
|
3,339
|
3,238
|
3,393
|
3,464
|
3,360
|
3,535
|
3,448
|
4,931
|
4,800
|
4,816
|
4,804
|
4,999
|
5,124
|
5,287
|
5,349
|
5,486
|
5,203
|
5,280
|
5,489
|
5,528
|
5,539
|
5,215
|
6,067
|
6,292
|
6,536
|
6,756
|
13,213
|
12,478
|
12,299
|
11,769
|
11,200
|
10,385
|
10,835
|
11,047
|
11,261
|
11,204
|
11,393
|
11,327
|
11,362
|
12,256
|
12,012
|
11,535
|
10,944
|
|
買掛金
|
4
|
8
|
5
|
13
|
34
|
20
|
15
|
31
|
20
|
22
|
21
|
72
|
32
|
29
|
25
|
27
|
26
|
29
|
21
|
32
|
28
|
17
|
22
|
29
|
28
|
29
|
24
|
46
|
31
|
37
|
40
|
42
|
82
|
70
|
47
|
66
|
50
|
67
|
26
|
77
|
64
|
63
|
100
|
73
|
74
|
102
|
90
|
125
|
98
|
109
|
102
|
80
|
97
|
85
|
77
|
95
|
89
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
23
|
26
|
29
|
32
|
5
|
5
|
5
|
9
|
9
|
9
|
9
|
9
|
28
|
117
|
37
|
37
|
37
|
36
|
36
|
136
|
36
|
36
|
40
|
45
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
243
|
246
|
248
|
248
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
604
|
604
|
605
|
605
|
31
|
31
|
31
|
1,028
|
|
流動負債合計
|
81
|
57
|
52
|
104
|
192
|
178
|
191
|
243
|
184
|
203
|
204
|
238
|
197
|
223
|
216
|
220
|
225
|
340
|
226
|
398
|
226
|
232
|
257
|
392
|
250
|
268
|
293
|
375
|
347
|
341
|
345
|
413
|
369
|
390
|
364
|
396
|
409
|
642
|
653
|
752
|
880
|
735
|
809
|
737
|
705
|
812
|
933
|
908
|
945
|
1,573
|
1,536
|
1,562
|
1,556
|
1,029
|
1,038
|
1,222
|
2,071
|
|
長期借入金
|
-
|
-
|
-
|
-
|
444
|
435
|
427
|
418
|
546
|
545
|
544
|
1,189
|
1,186
|
1,331
|
1,333
|
1,334
|
1,337
|
1,172
|
1,166
|
1,146
|
1,141
|
2,147
|
1,993
|
1,739
|
1,635
|
1,543
|
1,540
|
1,537
|
1,558
|
1,560
|
1,563
|
1,565
|
1,567
|
1,570
|
1,573
|
1,576
|
2,069
|
1,843
|
1,848
|
1,853
|
6,489
|
6,247
|
6,019
|
5,993
|
5,990
|
5,696
|
5,693
|
5,690
|
5,687
|
5,111
|
5,108
|
5,105
|
5,101
|
6,081
|
6,078
|
5,336
|
4,336
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
-420
|
-388
|
-350
|
-323
|
-296
|
-262
|
-62
|
-18
|
-30
|
-3
|
18
|
-75
|
-54
|
-35
|
34
|
95
|
181
|
260
|
302
|
242
|
324
|
315
|
528
|
601
|
690
|
728
|
917
|
929
|
1,000
|
1,128
|
841
|
819
|
1,021
|
1,104
|
1,067
|
770
|
878
|
1,026
|
1,159
|
1,281
|
918
|
865
|
830
|
959
|
993
|
974
|
733
|
803
|
811
|
884
|
878
|
864
|
871
|
936
|
1,127
|
1,034
|
191
|
|
株主資本
|
101
|
141
|
192
|
781
|
831
|
886
|
1,121
|
1,161
|
1,175
|
1,243
|
1,295
|
1,266
|
1,280
|
1,340
|
1,371
|
1,305
|
1,446
|
1,563
|
1,598
|
1,607
|
1,692
|
1,716
|
1,877
|
1,983
|
2,201
|
2,469
|
2,713
|
2,787
|
2,870
|
3,027
|
2,757
|
2,730
|
2,983
|
3,054
|
3,111
|
2,809
|
3,142
|
3,377
|
3,660
|
3,798
|
4,131
|
3,938
|
3,965
|
3,608
|
3,201
|
2,745
|
3,086
|
3,335
|
3,526
|
3,489
|
3,737
|
3,696
|
3,763
|
4,171
|
4,094
|
4,175
|
3,706
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
467
|
462
|
456
|
451
|
552
|
551
|
549
|
1,198
|
1,196
|
1,340
|
1,342
|
1,344
|
1,366
|
1,289
|
1,188
|
1,184
|
1,179
|
2,183
|
2,029
|
1,875
|
1,671
|
1,579
|
1,581
|
1,582
|
1,591
|
1,593
|
1,596
|
1,598
|
1,601
|
1,604
|
1,607
|
1,610
|
2,103
|
2,087
|
2,094
|
2,101
|
6,738
|
6,278
|
6,050
|
6,024
|
6,021
|
5,727
|
5,724
|
5,721
|
5,718
|
5,715
|
5,713
|
5,710
|
5,707
|
6,112
|
6,109
|
5,367
|
5,364
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
313
|
272
|
69
|
0
|
47
|
-38
|
-87
|
952
|
928
|
765
|
658
|
561
|
444
|
290
|
199
|
204
|
311
|
1,816
|
1,663
|
1,528
|
1,432
|
1,327
|
1,195
|
1,128
|
1,106
|
1,094
|
1,286
|
1,051
|
963
|
808
|
969
|
908
|
1,316
|
1,345
|
1,037
|
4
|
5,847
|
5,607
|
5,458
|
5,533
|
5,310
|
4,887
|
4,843
|
4,553
|
4,435
|
4,380
|
4,207
|
4,267
|
4,351
|
3,894
|
3,696
|
3,506
|
4,174
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
56.28
|
52.18
|
40.74
|
38.83
|
46.99
|
44.31
|
42.45
|
94.64
|
93.46
|
100.01
|
97.9
|
102.97
|
94.45
|
82.49
|
74.34
|
73.66
|
69.67
|
127.24
|
108.11
|
94.54
|
75.96
|
63.98
|
58.27
|
56.78
|
55.46
|
52.65
|
57.9
|
58.55
|
53.67
|
52.52
|
51.66
|
57.34
|
66.94
|
61.82
|
57.24
|
55.34
|
163.09
|
159.41
|
152.58
|
166.94
|
188.11
|
208.61
|
185.51
|
171.53
|
162.17
|
163.79
|
152.88
|
154.49
|
151.67
|
146.53
|
149.22
|
128.57
|
144.73
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|