|
(単位:百万ドル)
|
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
|
12
|
64
|
83
|
58
|
310
|
365
|
243
|
402
|
884
|
825
|
377
|
268
|
176
|
579
|
274
|
841
|
802
|
868
|
1,033
|
1,143
|
869
|
1,484
|
2,473
|
1,525
|
1,944
|
309
|
342
|
989
|
233
|
151
|
366
|
1,054
|
815
|
1,196
|
1,054
|
1,193
|
1,118
|
742
|
782
|
824
|
1,160
|
493
|
267
|
590
|
609
|
496
|
226
|
117
|
166
|
347
|
343
|
790
|
875
|
625
|
|
現金 + 有価証券
|
12
|
64
|
83
|
58
|
310
|
365
|
243
|
402
|
884
|
825
|
377
|
268
|
176
|
579
|
274
|
841
|
802
|
868
|
1,033
|
1,143
|
869
|
1,484
|
2,473
|
1,525
|
1,944
|
309
|
342
|
989
|
233
|
151
|
366
|
1,054
|
815
|
1,196
|
1,054
|
1,193
|
1,118
|
742
|
782
|
824
|
1,160
|
493
|
267
|
590
|
609
|
496
|
226
|
117
|
166
|
347
|
343
|
790
|
875
|
625
|
|
売掛金
|
-
|
-
|
-
|
56
|
66
|
74
|
72
|
83
|
84
|
-
|
404
|
413
|
409
|
348
|
399
|
366
|
367
|
386
|
367
|
385
|
410
|
484
|
480
|
480
|
468
|
569
|
530
|
462
|
452
|
500
|
473
|
445
|
451
|
551
|
419
|
441
|
452
|
554
|
562
|
553
|
531
|
477
|
551
|
544
|
539
|
576
|
564
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
79
|
71
|
77
|
78
|
100
|
97
|
99
|
121
|
120
|
-
|
391
|
380
|
436
|
461
|
491
|
465
|
487
|
491
|
508
|
503
|
513
|
513
|
526
|
573
|
587
|
591
|
579
|
484
|
498
|
555
|
560
|
579
|
588
|
569
|
609
|
599
|
584
|
639
|
670
|
594
|
621
|
517
|
524
|
549
|
596
|
594
|
779
|
789
|
824
|
802
|
795
|
754
|
739
|
718
|
|
流動資産合計
|
151
|
210
|
233
|
209
|
489
|
557
|
431
|
668
|
1,114
|
-
|
1,240
|
1,219
|
1,096
|
1,475
|
1,269
|
1,781
|
1,716
|
1,809
|
1,963
|
2,076
|
1,849
|
2,525
|
3,520
|
2,616
|
3,050
|
1,551
|
1,529
|
2,200
|
1,242
|
1,253
|
1,443
|
2,126
|
1,921
|
2,384
|
2,132
|
2,288
|
2,257
|
2,065
|
2,099
|
2,086
|
2,435
|
2,063
|
2,291
|
2,223
|
2,197
|
2,131
|
1,640
|
1,478
|
1,660
|
1,810
|
1,756
|
2,232
|
2,348
|
2,168
|
|
有形固定資産
|
411
|
417
|
409
|
405
|
396
|
388
|
390
|
388
|
387
|
491
|
850
|
831
|
860
|
827
|
1,344
|
1,333
|
1,368
|
1,341
|
1,339
|
1,354
|
1,350
|
1,345
|
1,366
|
1,690
|
1,678
|
1,848
|
1,834
|
1,709
|
1,715
|
1,718
|
1,722
|
1,736
|
1,764
|
1,729
|
1,721
|
1,779
|
1,776
|
1,776
|
1,846
|
1,839
|
1,769
|
1,736
|
1,727
|
1,751
|
1,756
|
1,785
|
1,992
|
2,021
|
2,124
|
2,145
|
2,188
|
2,312
|
2,300
|
2,381
|
|
固定資産合計
|
2,648
|
2,542
|
2,530
|
2,523
|
2,525
|
2,517
|
2,650
|
2,806
|
3,175
|
-
|
6,778
|
6,512
|
6,620
|
6,540
|
7,590
|
7,439
|
7,447
|
7,395
|
7,353
|
7,284
|
7,338
|
7,301
|
7,284
|
9,261
|
9,230
|
11,122
|
10,993
|
10,857
|
10,042
|
10,029
|
9,955
|
9,825
|
10,022
|
9,854
|
9,795
|
9,859
|
9,884
|
10,076
|
10,463
|
10,329
|
10,178
|
9,767
|
9,269
|
9,085
|
9,158
|
9,186
|
10,247
|
10,168
|
10,412
|
10,380
|
10,372
|
10,623
|
10,472
|
10,632
|
|
総資産
|
2,799
|
2,753
|
2,764
|
2,732
|
3,015
|
3,075
|
3,081
|
3,474
|
4,289
|
5,184
|
8,018
|
7,731
|
7,717
|
8,015
|
8,860
|
9,220
|
9,163
|
9,205
|
9,316
|
9,361
|
9,188
|
9,826
|
10,804
|
11,877
|
12,280
|
12,673
|
12,522
|
13,058
|
11,285
|
11,283
|
11,398
|
11,952
|
11,944
|
12,238
|
11,928
|
12,147
|
12,140
|
12,141
|
12,562
|
12,415
|
12,613
|
11,831
|
11,560
|
11,308
|
11,355
|
11,317
|
11,887
|
11,647
|
12,072
|
12,191
|
12,129
|
12,854
|
12,820
|
12,799
|
|
買掛金
|
30
|
43
|
34
|
50
|
42
|
57
|
45
|
77
|
56
|
-
|
195
|
225
|
231
|
229
|
258
|
265
|
233
|
224
|
227
|
264
|
235
|
210
|
214
|
336
|
351
|
323
|
346
|
365
|
331
|
325
|
325
|
395
|
332
|
317
|
314
|
367
|
374
|
406
|
440
|
473
|
426
|
386
|
400
|
452
|
426
|
402
|
389
|
368
|
412
|
396
|
392
|
483
|
563
|
559
|
|
一年内返済予定の長期借入金
|
-
|
10
|
13
|
15
|
17
|
0
|
0
|
0
|
-
|
-
|
25
|
25
|
24
|
24
|
32
|
16
|
16
|
15
|
15
|
12
|
8
|
4
|
22
|
22
|
22
|
25
|
28
|
22
|
3
|
6
|
10
|
13
|
156
|
36
|
36
|
64
|
36
|
74
|
115
|
117
|
36
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
流動負債合計
|
148
|
105
|
111
|
126
|
139
|
110
|
118
|
146
|
151
|
-
|
468
|
519
|
584
|
537
|
585
|
611
|
564
|
556
|
613
|
634
|
542
|
456
|
547
|
704
|
752
|
693
|
787
|
792
|
797
|
649
|
715
|
802
|
883
|
736
|
748
|
974
|
890
|
890
|
930
|
1,049
|
941
|
794
|
757
|
823
|
788
|
779
|
795
|
805
|
835
|
839
|
857
|
944
|
981
|
1,015
|
|
長期借入金
|
-
|
939
|
934
|
930
|
1,190
|
1,039
|
1,039
|
1,408
|
1,932
|
2,302
|
3,839
|
3,831
|
3,823
|
3,815
|
4,496
|
4,511
|
4,506
|
4,498
|
4,493
|
4,551
|
4,553
|
5,266
|
6,369
|
7,149
|
7,513
|
7,393
|
7,236
|
7,232
|
6,337
|
6,326
|
6,325
|
7,066
|
6,383
|
7,171
|
6,777
|
6,959
|
6,972
|
6,981
|
6,932
|
6,923
|
7,429
|
6,106
|
6,032
|
5,957
|
5,887
|
5,837
|
6,186
|
6,039
|
6,314
|
6,415
|
6,398
|
6,812
|
6,944
|
6,945
|
|
固定負債合計
|
1,152
|
1,378
|
1,368
|
1,374
|
1,634
|
1,481
|
1,478
|
1,829
|
2,352
|
-
|
4,954
|
4,928
|
4,959
|
4,954
|
5,605
|
5,633
|
5,619
|
5,641
|
5,662
|
5,718
|
5,662
|
6,381
|
7,506
|
8,383
|
8,487
|
8,850
|
8,655
|
9,205
|
7,331
|
7,389
|
7,465
|
8,211
|
7,749
|
8,636
|
8,300
|
8,343
|
8,346
|
8,364
|
8,494
|
8,306
|
8,795
|
7,243
|
7,090
|
6,912
|
6,819
|
6,743
|
7,132
|
6,990
|
7,284
|
7,361
|
7,316
|
7,808
|
7,940
|
7,942
|
|
総負債
|
1,301
|
1,484
|
1,479
|
1,500
|
1,773
|
1,592
|
1,596
|
1,975
|
2,503
|
3,093
|
5,422
|
5,448
|
5,543
|
5,491
|
6,191
|
6,244
|
6,184
|
6,198
|
6,276
|
6,352
|
6,204
|
6,837
|
8,053
|
9,087
|
9,239
|
9,544
|
9,443
|
9,997
|
8,128
|
8,038
|
8,181
|
9,014
|
8,632
|
9,372
|
9,048
|
9,318
|
9,236
|
9,254
|
9,425
|
9,356
|
9,736
|
8,037
|
7,848
|
7,736
|
7,607
|
7,522
|
7,927
|
7,795
|
8,120
|
8,200
|
8,173
|
8,753
|
8,922
|
8,958
|
|
資本金及び資本剰余金
|
-
|
1,270
|
1,271
|
1,272
|
1,275
|
1,512
|
1,514
|
1,517
|
1,811
|
2,138
|
2,671
|
2,670
|
2,671
|
3,018
|
3,131
|
3,539
|
3,527
|
3,508
|
3,538
|
3,547
|
3,560
|
3,568
|
3,571
|
3,567
|
3,566
|
3,575
|
3,582
|
3,592
|
3,593
|
3,644
|
3,654
|
3,736
|
4,196
|
4,208
|
4,219
|
4,184
|
4,227
|
4,239
|
4,250
|
4,254
|
4,249
|
4,713
|
4,729
|
4,749
|
4,738
|
4,758
|
5,270
|
5,289
|
5,274
|
5,241
|
5,313
|
5,332
|
5,307
|
5,331
|
|
利益剰余金
|
-
|
10
|
25
|
36
|
44
|
49
|
50
|
47
|
42
|
21
|
-19
|
-306
|
-403
|
-373
|
-349
|
-421
|
-396
|
-391
|
-388
|
-425
|
-327
|
-331
|
-391
|
-376
|
-82
|
11
|
106
|
88
|
210
|
252
|
268
|
207
|
307
|
115
|
151
|
208
|
289
|
399
|
310
|
347
|
326
|
852
|
1,024
|
1,109
|
1,201
|
1,253
|
1,350
|
1,416
|
1,504
|
1,601
|
1,701
|
1,783
|
1,896
|
1,959
|
|
株主資本
|
1,497
|
1,268
|
1,284
|
1,231
|
1,241
|
1,482
|
1,484
|
1,498
|
1,785
|
2,091
|
2,596
|
2,283
|
2,173
|
2,524
|
2,669
|
2,976
|
2,980
|
3,007
|
3,040
|
3,009
|
2,984
|
2,988
|
2,751
|
2,790
|
3,040
|
3,130
|
3,079
|
3,061
|
3,156
|
3,245
|
3,217
|
2,937
|
3,358
|
2,907
|
2,916
|
2,855
|
2,921
|
2,901
|
2,834
|
2,754
|
2,572
|
3,488
|
3,407
|
3,266
|
3,440
|
3,484
|
3,960
|
3,851
|
3,953
|
3,991
|
3,956
|
4,101
|
3,898
|
3,841
|
|
有利子負債合計
|
-
|
950
|
947
|
945
|
1,208
|
1,039
|
1,039
|
1,408
|
1,932
|
2,302
|
3,864
|
3,856
|
3,848
|
3,840
|
4,528
|
4,471
|
4,522
|
4,514
|
4,509
|
4,564
|
4,561
|
5,271
|
6,391
|
7,171
|
7,535
|
7,418
|
7,264
|
7,254
|
6,340
|
6,333
|
6,335
|
7,080
|
6,539
|
7,207
|
6,813
|
7,024
|
7,008
|
7,055
|
7,048
|
6,443
|
7,465
|
6,107
|
6,034
|
5,958
|
5,888
|
5,838
|
6,187
|
6,040
|
6,315
|
6,416
|
6,399
|
6,813
|
6,946
|
6,946
|
|
純有利子負債
|
-
|
885
|
864
|
887
|
897
|
674
|
795
|
1,006
|
1,048
|
1,476
|
3,487
|
3,588
|
3,671
|
3,261
|
4,254
|
3,630
|
3,720
|
3,646
|
3,476
|
3,420
|
3,692
|
3,786
|
3,919
|
5,645
|
5,590
|
7,109
|
6,922
|
6,265
|
6,106
|
6,181
|
5,968
|
6,025
|
5,724
|
6,011
|
5,758
|
5,831
|
5,890
|
6,313
|
6,265
|
5,619
|
6,305
|
5,614
|
5,766
|
5,368
|
5,278
|
5,342
|
5,960
|
5,923
|
6,149
|
6,068
|
6,055
|
6,022
|
6,071
|
6,321
|
|
DEレシオ(%)
|
-
|
74.89
|
73.82
|
76.78
|
97.34
|
70.13
|
70.0
|
93.99
|
108.24
|
110.07
|
148.84
|
168.89
|
177.06
|
152.15
|
169.65
|
150.23
|
151.78
|
150.13
|
148.31
|
151.68
|
152.86
|
176.38
|
232.31
|
257.06
|
247.82
|
237.01
|
235.93
|
237.03
|
200.86
|
195.16
|
196.89
|
241.02
|
194.74
|
247.92
|
233.62
|
246.06
|
239.95
|
243.19
|
248.69
|
233.92
|
290.29
|
175.07
|
177.11
|
182.43
|
171.16
|
167.58
|
156.25
|
156.83
|
159.76
|
160.77
|
161.76
|
166.11
|
178.18
|
180.81
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|