|
(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
|
3Q25
|
|
現金同等物
|
596
|
638
|
711
|
745
|
824
|
763
|
751
|
709
|
767
|
934
|
985
|
904
|
793
|
776
|
630
|
669
|
584
|
621
|
838
|
763
|
886
|
925
|
1,108
|
966
|
937
|
955
|
1,153
|
1,320
|
1,073
|
1,255
|
1,404
|
1,649
|
1,793
|
1,092
|
1,015
|
988
|
939
|
946
|
1,234
|
1,215
|
1,431
|
1,452
|
1,434
|
1,509
|
1,657
|
1,415
|
1,584
|
1,819
|
1,571
|
1,568
|
1,927
|
1,711
|
1,665
|
1,848
|
1,977
|
1,977
|
1,838
|
1,858
|
|
有価証券
|
1,040
|
1,200
|
1,327
|
1,354
|
1,351
|
1,605
|
1,783
|
1,928
|
1,810
|
1,945
|
1,933
|
2,046
|
2,157
|
2,251
|
2,522
|
2,273
|
1,781
|
1,717
|
1,549
|
1,505
|
1,354
|
1,315
|
1,382
|
1,528
|
1,655
|
1,747
|
1,863
|
1,735
|
1,684
|
1,634
|
2,952
|
1,130
|
900
|
805
|
723
|
763
|
737
|
688
|
746
|
827
|
865
|
990
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,636
|
1,839
|
2,038
|
2,100
|
2,177
|
2,370
|
2,534
|
2,638
|
2,578
|
2,880
|
2,919
|
2,952
|
2,951
|
3,027
|
3,153
|
2,942
|
2,367
|
2,340
|
2,387
|
2,269
|
2,241
|
2,241
|
2,491
|
2,495
|
2,593
|
2,704
|
3,017
|
3,056
|
2,758
|
2,890
|
4,356
|
2,780
|
2,694
|
1,897
|
1,739
|
1,751
|
1,677
|
1,634
|
1,980
|
2,043
|
2,297
|
2,443
|
1,434
|
1,509
|
1,657
|
1,415
|
1,584
|
1,819
|
1,571
|
1,568
|
1,927
|
1,711
|
1,665
|
1,848
|
1,977
|
1,977
|
1,838
|
1,858
|
|
売掛金
|
531
|
566
|
583
|
461
|
544
|
638
|
701
|
537
|
606
|
454
|
524
|
440
|
573
|
557
|
492
|
444
|
632
|
631
|
585
|
460
|
427
|
624
|
613
|
654
|
663
|
734
|
571
|
666
|
740
|
660
|
651
|
602
|
658
|
958
|
990
|
1,066
|
1,191
|
1,119
|
1,107
|
1,028
|
1,219
|
1,201
|
1,305
|
1,463
|
1,728
|
1,618
|
1,811
|
1,857
|
2,283
|
1,940
|
1,753
|
1,630
|
1,843
|
1,625
|
1,833
|
1,953
|
2,335
|
2,160
|
|
商品及び製品
|
504
|
556
|
575
|
612
|
639
|
650
|
650
|
689
|
662
|
649
|
634
|
660
|
663
|
680
|
656
|
676
|
662
|
632
|
617
|
650
|
691
|
721
|
698
|
703
|
671
|
696
|
732
|
762
|
787
|
858
|
931
|
993
|
1,005
|
1,317
|
1,262
|
1,254
|
1,251
|
1,264
|
1,310
|
1,394
|
1,420
|
1,450
|
1,575
|
1,715
|
1,829
|
1,982
|
2,146
|
2,408
|
2,535
|
2,750
|
2,877
|
3,008
|
3,039
|
3,007
|
3,035
|
3,110
|
3,046
|
3,156
|
|
流動資産合計
|
3,126
|
3,431
|
3,676
|
3,597
|
3,749
|
3,987
|
4,164
|
4,141
|
4,136
|
4,264
|
4,352
|
4,355
|
4,508
|
4,542
|
4,587
|
4,369
|
4,046
|
3,967
|
3,905
|
3,675
|
3,685
|
3,906
|
3,868
|
3,929
|
4,032
|
4,253
|
4,392
|
4,559
|
4,354
|
4,541
|
4,549
|
4,521
|
4,486
|
4,443
|
4,315
|
4,356
|
4,377
|
4,318
|
4,724
|
4,755
|
5,223
|
5,405
|
5,696
|
6,145
|
6,701
|
6,583
|
7,169
|
7,644
|
8,133
|
8,019
|
8,372
|
8,431
|
8,749
|
9,528
|
10,031
|
10,228
|
9,773
|
9,945
|
|
有形固定資産
|
249
|
250
|
257
|
264
|
267
|
270
|
277
|
288
|
292
|
298
|
305
|
319
|
325
|
326
|
330
|
329
|
323
|
321
|
314
|
302
|
292
|
287
|
278
|
272
|
279
|
285
|
283
|
279
|
281
|
284
|
286
|
291
|
306
|
411
|
448
|
475
|
489
|
497
|
519
|
561
|
594
|
628
|
663
|
698
|
717
|
808
|
849
|
913
|
964
|
984
|
1,031
|
1,059
|
1,088
|
1,106
|
1,109
|
1,118
|
1,173
|
1,198
|
|
固定資産合計
|
1,042
|
1,018
|
999
|
968
|
951
|
945
|
936
|
924
|
932
|
930
|
935
|
928
|
933
|
944
|
951
|
933
|
941
|
935
|
921
|
895
|
887
|
875
|
1,094
|
1,066
|
1,062
|
1,071
|
1,140
|
1,130
|
1,053
|
1,057
|
1,070
|
1,124
|
1,119
|
4,745
|
4,693
|
4,874
|
4,873
|
4,527
|
4,556
|
4,565
|
4,592
|
4,534
|
4,575
|
5,002
|
4,979
|
5,435
|
5,428
|
5,480
|
5,596
|
5,665
|
5,700
|
5,706
|
5,532
|
5,429
|
5,402
|
5,453
|
5,229
|
5,243
|
|
総資産
|
4,168
|
4,449
|
4,676
|
4,565
|
4,701
|
4,933
|
5,100
|
5,065
|
5,069
|
5,194
|
5,287
|
5,284
|
5,441
|
5,487
|
5,539
|
5,302
|
4,987
|
4,902
|
4,826
|
4,571
|
4,573
|
4,782
|
4,962
|
4,996
|
5,094
|
5,324
|
5,532
|
5,690
|
5,407
|
5,598
|
5,619
|
5,645
|
5,605
|
9,188
|
9,009
|
9,229
|
9,251
|
8,846
|
9,280
|
9,320
|
9,815
|
9,939
|
10,271
|
11,146
|
11,680
|
12,018
|
12,597
|
13,124
|
13,729
|
13,684
|
14,072
|
14,137
|
14,281
|
14,957
|
15,434
|
15,682
|
15,002
|
15,188
|
|
買掛金
|
123
|
142
|
142
|
114
|
129
|
139
|
139
|
116
|
103
|
107
|
115
|
114
|
141
|
120
|
103
|
108
|
108
|
103
|
103
|
107
|
122
|
126
|
106
|
105
|
116
|
139
|
147
|
138
|
149
|
169
|
169
|
154
|
152
|
206
|
202
|
221
|
256
|
243
|
264
|
254
|
262
|
295
|
342
|
380
|
379
|
424
|
443
|
479
|
530
|
410
|
371
|
363
|
376
|
354
|
359
|
376
|
432
|
429
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
37
|
16
|
0
|
0
|
0
|
0
|
-
|
249
|
249
|
249
|
249
|
0
|
0
|
0
|
-
|
249
|
249
|
249
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
749
|
749
|
-
|
-
|
|
流動負債合計
|
793
|
856
|
882
|
734
|
829
|
872
|
862
|
787
|
781
|
820
|
861
|
835
|
927
|
887
|
895
|
804
|
942
|
976
|
1,001
|
915
|
858
|
997
|
1,002
|
974
|
1,187
|
1,249
|
1,293
|
1,466
|
1,166
|
1,200
|
1,218
|
1,310
|
1,482
|
1,700
|
1,768
|
1,943
|
1,718
|
1,653
|
1,699
|
1,748
|
2,020
|
2,029
|
2,103
|
2,523
|
2,776
|
2,829
|
2,871
|
3,139
|
3,483
|
3,419
|
3,743
|
3,818
|
4,571
|
4,459
|
4,661
|
4,798
|
4,138
|
3,910
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,209
|
3,199
|
-
|
3,151
|
3,132
|
3,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,423
|
3,423
|
3,424
|
3,700
|
6,661
|
6,313
|
6,114
|
5,890
|
5,891
|
5,892
|
5,143
|
5,879
|
5,880
|
5,881
|
5,882
|
5,883
|
|
固定負債合計
|
908
|
919
|
932
|
896
|
902
|
902
|
921
|
926
|
925
|
928
|
943
|
957
|
962
|
959
|
973
|
967
|
3,443
|
3,432
|
3,403
|
3,362
|
3,349
|
3,308
|
3,271
|
3,240
|
2,942
|
2,928
|
2,913
|
2,760
|
3,015
|
3,028
|
2,781
|
2,767
|
2,525
|
4,601
|
4,562
|
4,606
|
4,845
|
4,867
|
4,899
|
4,809
|
4,844
|
4,797
|
4,792
|
4,764
|
4,857
|
5,110
|
8,327
|
7,882
|
7,643
|
7,582
|
7,410
|
7,329
|
6,666
|
7,404
|
7,404
|
7,324
|
7,279
|
7,274
|
|
総負債
|
1,702
|
1,776
|
1,814
|
1,630
|
1,732
|
1,774
|
1,784
|
1,713
|
1,707
|
1,748
|
1,805
|
1,792
|
1,890
|
1,846
|
1,869
|
1,771
|
4,385
|
4,408
|
4,405
|
4,277
|
4,207
|
4,306
|
4,273
|
4,215
|
4,129
|
4,177
|
4,206
|
4,226
|
4,182
|
4,228
|
3,999
|
4,078
|
4,008
|
6,302
|
6,331
|
6,550
|
6,563
|
6,521
|
6,599
|
6,558
|
6,864
|
6,826
|
6,895
|
7,287
|
7,633
|
7,939
|
11,198
|
11,022
|
11,126
|
11,001
|
11,153
|
11,147
|
11,237
|
11,862
|
12,065
|
12,122
|
11,417
|
11,184
|
|
資本金及び資本剰余金
|
972
|
1,006
|
1,010
|
1,031
|
1,050
|
1,091
|
1,089
|
1,108
|
1,123
|
1,141
|
2,319
|
1,178
|
1,193
|
1,206
|
1,220
|
1,235
|
613
|
534
|
474
|
385
|
416
|
424
|
453
|
447
|
483
|
493
|
529
|
518
|
548
|
561
|
618
|
596
|
619
|
1,989
|
2,017
|
1,999
|
2,017
|
2,019
|
2,090
|
2,072
|
2,104
|
2,115
|
2,176
|
2,137
|
2,181
|
2,179
|
1,062
|
1,041
|
1,982
|
1,996
|
2,107
|
2,073
|
2,155
|
2,178
|
2,280
|
2,257
|
2,346
|
2,401
|
|
利益剰余金
|
1,506
|
1,674
|
1,852
|
1,910
|
1,928
|
2,075
|
2,247
|
2,257
|
2,253
|
2,329
|
2,359
|
2,344
|
2,387
|
2,465
|
2,479
|
2,330
|
24
|
-3
|
-13
|
-46
|
0
|
95
|
284
|
381
|
534
|
702
|
848
|
996
|
729
|
862
|
1,056
|
1,027
|
1,048
|
928
|
714
|
733
|
719
|
376
|
654
|
753
|
903
|
1,070
|
1,277
|
1,801
|
1,943
|
1,972
|
366
|
1,118
|
670
|
721
|
848
|
966
|
921
|
958
|
1,137
|
1,328
|
1,284
|
1,646
|
|
株主資本
|
2,466
|
2,673
|
2,861
|
2,935
|
2,968
|
3,159
|
3,316
|
3,352
|
3,361
|
3,446
|
3,482
|
3,491
|
3,550
|
3,640
|
3,669
|
3,530
|
602
|
493
|
421
|
294
|
365
|
476
|
689
|
781
|
965
|
1,147
|
1,326
|
1,463
|
1,225
|
1,370
|
1,620
|
1,567
|
1,597
|
2,886
|
2,678
|
2,680
|
2,688
|
2,325
|
2,681
|
2,762
|
2,950
|
3,115
|
3,378
|
3,861
|
4,049
|
4,080
|
1,401
|
2,102
|
2,603
|
2,683
|
2,920
|
2,990
|
3,044
|
3,095
|
3,368
|
3,560
|
3,585
|
4,005
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,246
|
3,237
|
3,190
|
3,151
|
3,132
|
3,097
|
0
|
-
|
249
|
249
|
249
|
249
|
0
|
0
|
0
|
-
|
249
|
249
|
249
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
3,423
|
3,423
|
3,424
|
3,700
|
6,661
|
6,313
|
6,114
|
5,890
|
5,891
|
5,892
|
5,143
|
5,879
|
6,630
|
6,631
|
5,882
|
5,883
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
879
|
897
|
803
|
881
|
890
|
855
|
-2,491
|
-
|
-2,343
|
-2,454
|
-2,767
|
-2,806
|
-2,758
|
-2,890
|
-4,356
|
-
|
-2,444
|
-1,648
|
-1,490
|
-1,502
|
-
|
-
|
-
|
-
|
-
|
-
|
1,988
|
1,913
|
1,767
|
2,285
|
5,076
|
4,493
|
4,542
|
4,321
|
3,963
|
4,180
|
3,478
|
4,031
|
4,653
|
4,654
|
4,044
|
4,025
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
539.09
|
655.3
|
757.03
|
1070.18
|
856.53
|
649.91
|
0
|
-
|
25.9
|
21.79
|
18.85
|
17.08
|
0
|
0
|
0
|
-
|
15.65
|
8.66
|
9.34
|
9.33
|
-
|
-
|
-
|
-
|
-
|
-
|
101.34
|
88.67
|
84.58
|
90.67
|
475.31
|
300.31
|
234.85
|
219.54
|
201.75
|
197.03
|
168.97
|
189.96
|
196.84
|
186.29
|
164.1
|
146.91
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|