|
(単位:百万ドル)
|
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
|
230
|
204
|
238
|
277
|
314
|
406
|
449
|
389
|
382
|
489
|
502
|
386
|
367
|
298
|
202
|
284
|
272
|
318
|
271
|
359
|
271
|
375
|
368
|
437
|
491
|
633
|
590
|
698
|
612
|
713
|
622
|
861
|
864
|
934
|
874
|
1,449
|
1,353
|
1,497
|
1,974
|
1,224
|
1,377
|
810
|
678
|
602
|
499
|
430
|
322
|
472
|
294
|
399
|
516
|
641
|
577
|
690
|
574
|
653
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
79
|
80
|
80
|
83
|
76
|
72
|
96
|
94
|
94
|
95
|
91
|
98
|
96
|
100
|
70
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83
|
|
現金 + 有価証券
|
230
|
204
|
238
|
277
|
314
|
406
|
449
|
389
|
382
|
489
|
502
|
386
|
367
|
298
|
202
|
284
|
272
|
318
|
271
|
359
|
271
|
375
|
368
|
437
|
491
|
633
|
590
|
698
|
612
|
713
|
722
|
941
|
944
|
1,015
|
958
|
1,525
|
1,425
|
1,594
|
2,068
|
1,319
|
1,472
|
902
|
777
|
698
|
599
|
500
|
322
|
472
|
294
|
399
|
516
|
641
|
577
|
690
|
574
|
736
|
|
売掛金
|
539
|
654
|
533
|
366
|
438
|
500
|
398
|
342
|
419
|
446
|
388
|
341
|
441
|
481
|
368
|
325
|
438
|
498
|
388
|
334
|
445
|
479
|
406
|
309
|
446
|
485
|
428
|
342
|
487
|
534
|
633
|
574
|
722
|
782
|
709
|
333
|
543
|
540
|
600
|
579
|
667
|
707
|
648
|
609
|
660
|
697
|
768
|
560
|
690
|
752
|
661
|
581
|
679
|
710
|
654
|
617
|
|
商品及び製品
|
730
|
611
|
640
|
506
|
559
|
518
|
572
|
539
|
624
|
603
|
665
|
686
|
722
|
600
|
593
|
612
|
674
|
606
|
740
|
790
|
851
|
716
|
767
|
780
|
826
|
759
|
826
|
842
|
938
|
883
|
914
|
895
|
935
|
884
|
854
|
986
|
944
|
817
|
835
|
863
|
902
|
897
|
1,006
|
1,112
|
1,292
|
1,416
|
1,335
|
1,313
|
1,373
|
1,290
|
1,150
|
1,220
|
1,275
|
1,239
|
1,073
|
1,248
|
|
流動資産合計
|
1,791
|
1,743
|
1,684
|
1,382
|
1,577
|
1,678
|
1,660
|
1,517
|
1,681
|
1,839
|
1,869
|
1,739
|
1,855
|
1,658
|
1,451
|
1,499
|
1,643
|
1,528
|
1,509
|
1,585
|
1,673
|
1,686
|
1,659
|
1,641
|
1,886
|
1,994
|
1,983
|
2,004
|
2,196
|
2,288
|
2,447
|
2,607
|
2,814
|
2,870
|
2,745
|
3,052
|
3,082
|
3,126
|
3,696
|
2,970
|
3,231
|
2,710
|
2,613
|
2,642
|
2,780
|
2,828
|
2,649
|
2,544
|
2,566
|
2,638
|
2,525
|
2,650
|
2,746
|
2,851
|
2,652
|
2,929
|
|
有形固定資産
|
507
|
502
|
485
|
474
|
458
|
458
|
451
|
445
|
436
|
439
|
422
|
410
|
396
|
392
|
372
|
370
|
375
|
390
|
386
|
383
|
384
|
393
|
380
|
390
|
388
|
424
|
414
|
413
|
420
|
460
|
463
|
480
|
498
|
529
|
460
|
446
|
447
|
454
|
440
|
447
|
456
|
502
|
491
|
513
|
546
|
622
|
625
|
660
|
677
|
680
|
673
|
686
|
699
|
698
|
673
|
673
|
|
固定資産合計
|
1,495
|
1,536
|
1,525
|
1,510
|
1,430
|
1,491
|
1,486
|
1,463
|
1,463
|
1,287
|
1,276
|
1,247
|
1,202
|
1,265
|
1,240
|
1,239
|
1,233
|
1,356
|
1,328
|
1,332
|
1,315
|
1,300
|
1,271
|
1,313
|
1,335
|
1,360
|
1,235
|
1,215
|
1,221
|
1,254
|
1,261
|
1,302
|
1,325
|
1,362
|
2,370
|
2,436
|
2,465
|
2,515
|
2,541
|
2,575
|
2,760
|
3,190
|
3,139
|
3,095
|
3,119
|
3,210
|
3,225
|
3,348
|
3,309
|
3,416
|
3,437
|
3,536
|
3,508
|
3,524
|
3,547
|
3,604
|
|
総資産
|
3,288
|
3,280
|
3,211
|
2,893
|
3,007
|
3,170
|
3,147
|
2,981
|
3,145
|
3,127
|
3,146
|
2,986
|
3,058
|
2,924
|
2,691
|
2,739
|
2,877
|
2,884
|
2,838
|
2,918
|
2,989
|
2,987
|
2,930
|
2,955
|
3,222
|
3,355
|
3,218
|
3,220
|
3,418
|
3,543
|
3,708
|
3,909
|
4,139
|
4,232
|
5,115
|
5,488
|
5,547
|
5,641
|
6,236
|
5,545
|
5,991
|
5,900
|
5,752
|
5,738
|
5,899
|
6,038
|
5,874
|
5,892
|
5,874
|
6,054
|
5,962
|
6,186
|
6,254
|
6,376
|
6,198
|
6,533
|
|
買掛金
|
248
|
204
|
214
|
164
|
231
|
225
|
246
|
208
|
249
|
254
|
249
|
239
|
262
|
234
|
197
|
240
|
278
|
238
|
267
|
282
|
269
|
270
|
256
|
274
|
300
|
289
|
305
|
328
|
361
|
351
|
329
|
339
|
357
|
360
|
304
|
284
|
461
|
375
|
420
|
436
|
551
|
524
|
562
|
558
|
690
|
657
|
475
|
464
|
573
|
567
|
497
|
623
|
667
|
663
|
556
|
683
|
|
一年内返済予定の長期借入金
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32
|
35
|
36
|
39
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
789
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
861
|
872
|
773
|
605
|
729
|
796
|
794
|
685
|
767
|
785
|
783
|
819
|
845
|
880
|
708
|
785
|
882
|
846
|
826
|
865
|
836
|
761
|
731
|
733
|
863
|
877
|
909
|
903
|
1,042
|
1,052
|
1,204
|
1,107
|
1,186
|
1,167
|
1,291
|
1,592
|
1,574
|
1,548
|
2,324
|
1,625
|
1,769
|
1,869
|
1,686
|
1,730
|
1,865
|
1,981
|
1,774
|
1,798
|
1,808
|
1,787
|
1,770
|
1,869
|
1,946
|
2,010
|
1,768
|
1,979
|
|
長期借入金
|
1,856
|
1,817
|
1,814
|
1,690
|
1,662
|
1,669
|
1,598
|
1,488
|
1,501
|
1,504
|
1,510
|
1,303
|
1,296
|
1,092
|
1,091
|
1,050
|
1,051
|
1,004
|
1,005
|
1,005
|
1,005
|
1,006
|
1,006
|
1,007
|
1,035
|
1,038
|
1,062
|
1,034
|
1,026
|
1,020
|
1,017
|
1,011
|
1,007
|
1,006
|
994
|
1,498
|
1,543
|
1,546
|
1,262
|
1,263
|
1,243
|
1,020
|
1,020
|
998
|
963
|
984
|
993
|
1,000
|
1,004
|
1,009
|
1,006
|
1,006
|
1,020
|
994
|
987
|
1,033
|
|
固定負債合計
|
2,522
|
2,557
|
2,528
|
2,394
|
2,352
|
2,467
|
2,367
|
2,255
|
2,273
|
2,128
|
2,132
|
1,920
|
1,913
|
1,810
|
1,765
|
1,717
|
1,706
|
1,637
|
1,613
|
1,612
|
1,609
|
1,634
|
1,605
|
1,613
|
1,643
|
1,647
|
1,591
|
1,533
|
1,496
|
1,523
|
1,494
|
1,480
|
1,484
|
1,493
|
2,229
|
2,730
|
2,782
|
2,793
|
2,505
|
2,485
|
2,612
|
2,365
|
2,342
|
2,279
|
2,205
|
2,153
|
2,132
|
2,156
|
2,124
|
2,220
|
2,215
|
2,363
|
2,434
|
2,395
|
2,395
|
2,463
|
|
総負債
|
3,384
|
3,429
|
3,301
|
2,999
|
3,082
|
3,264
|
3,161
|
2,941
|
3,041
|
2,914
|
2,917
|
2,740
|
2,760
|
2,692
|
2,474
|
2,502
|
2,590
|
2,484
|
2,440
|
2,478
|
2,446
|
2,396
|
2,337
|
2,347
|
2,507
|
2,525
|
2,502
|
2,438
|
2,538
|
2,576
|
2,699
|
2,588
|
2,671
|
2,661
|
3,520
|
4,323
|
4,356
|
4,342
|
4,829
|
4,111
|
4,381
|
4,234
|
4,028
|
4,009
|
4,070
|
4,134
|
3,906
|
3,954
|
3,933
|
4,007
|
3,985
|
4,232
|
4,380
|
4,405
|
4,164
|
4,443
|
|
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
|
|
利益剰余金
|
106
|
150
|
199
|
192
|
221
|
273
|
355
|
403
|
460
|
475
|
495
|
503
|
554
|
528
|
518
|
538
|
587
|
705
|
705
|
741
|
834
|
935
|
921
|
942
|
1,029
|
1,100
|
949
|
992
|
1,060
|
1,084
|
1,094
|
1,094
|
1,219
|
1,310
|
1,445
|
1,030
|
1,057
|
1,114
|
1,240
|
1,281
|
1,442
|
1,474
|
1,559
|
1,529
|
1,628
|
1,699
|
1,758
|
1,709
|
1,671
|
1,750
|
1,666
|
1,620
|
1,571
|
1,672
|
1,725
|
1,740
|
|
株主資本
|
-107
|
-157
|
-97
|
-111
|
-83
|
-102
|
-25
|
13
|
74
|
174
|
190
|
202
|
245
|
154
|
136
|
163
|
199
|
331
|
321
|
367
|
460
|
511
|
506
|
532
|
624
|
702
|
556
|
592
|
654
|
667
|
686
|
1,321
|
1,468
|
1,571
|
1,594
|
1,165
|
1,191
|
1,299
|
1,406
|
1,434
|
1,609
|
1,665
|
1,723
|
1,728
|
1,828
|
1,903
|
1,967
|
1,937
|
1,941
|
2,046
|
1,976
|
1,953
|
1,873
|
1,970
|
2,034
|
2,090
|
|
有利子負債合計
|
1,856
|
1,817
|
1,814
|
1,690
|
1,662
|
1,669
|
1,598
|
1,488
|
1,501
|
1,504
|
1,510
|
1,303
|
1,296
|
1,078
|
1,091
|
1,050
|
1,051
|
1,037
|
1,040
|
1,042
|
1,045
|
1,006
|
1,006
|
1,007
|
1,035
|
1,038
|
1,062
|
1,034
|
1,026
|
1,020
|
1,017
|
1,011
|
1,007
|
1,006
|
994
|
1,498
|
1,543
|
1,546
|
2,051
|
1,263
|
1,243
|
1,020
|
1,020
|
998
|
963
|
984
|
993
|
1,000
|
1,004
|
1,009
|
1,006
|
1,006
|
1,020
|
994
|
987
|
1,033
|
|
純有利子負債
|
1,625
|
1,613
|
1,575
|
1,412
|
1,347
|
1,263
|
1,148
|
1,098
|
1,119
|
1,014
|
1,007
|
917
|
929
|
779
|
888
|
765
|
779
|
718
|
769
|
682
|
774
|
630
|
638
|
569
|
544
|
405
|
472
|
335
|
413
|
307
|
295
|
69
|
62
|
-9
|
36
|
-27
|
117
|
-48
|
-17
|
-56
|
-230
|
118
|
243
|
299
|
363
|
483
|
671
|
528
|
709
|
610
|
489
|
364
|
443
|
304
|
413
|
297
|
|
DEレシオ(%)
|
-1739.19
|
-1158.97
|
-1880.25
|
-1527.68
|
-2024.93
|
-1644.65
|
-6582.66
|
10694.7
|
2008.55
|
859.56
|
792.24
|
643.53
|
527.49
|
698.0
|
797.18
|
641.78
|
528.33
|
312.65
|
323.55
|
283.32
|
227.25
|
196.62
|
198.56
|
189.16
|
165.93
|
147.9
|
190.87
|
174.6
|
156.85
|
152.85
|
148.34
|
76.53
|
68.58
|
64.06
|
62.35
|
128.65
|
129.55
|
119.02
|
145.84
|
88.13
|
77.23
|
61.28
|
59.21
|
57.77
|
52.68
|
51.72
|
50.5
|
51.62
|
51.75
|
49.33
|
50.91
|
51.49
|
54.48
|
50.44
|
48.53
|
49.46
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|