|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
|
現金同等物
|
491
|
498
|
294
|
159
|
233
|
238
|
261
|
276
|
892
|
746
|
628
|
542
|
593
|
513
|
461
|
365
|
479
|
419
|
466
|
369
|
556
|
365
|
741
|
662
|
730
|
490
|
559
|
612
|
493
|
434
|
431
|
398
|
452
|
494
|
433
|
555
|
503
|
800
|
1,394
|
1,460
|
1,651
|
913
|
1,152
|
1,298
|
1,242
|
748
|
699
|
457
|
550
|
373
|
372
|
357
|
707
|
376
|
610
|
559
|
748
|
|
現金 + 有価証券
|
491
|
498
|
294
|
159
|
233
|
238
|
261
|
276
|
892
|
746
|
628
|
542
|
593
|
513
|
461
|
365
|
479
|
419
|
466
|
369
|
556
|
365
|
741
|
662
|
730
|
490
|
559
|
612
|
493
|
434
|
431
|
398
|
452
|
494
|
433
|
555
|
503
|
800
|
1,394
|
1,460
|
1,651
|
913
|
1,152
|
1,298
|
1,242
|
748
|
699
|
457
|
550
|
373
|
372
|
357
|
707
|
376
|
610
|
559
|
748
|
|
売掛金
|
541
|
433
|
502
|
609
|
467
|
530
|
411
|
587
|
418
|
771
|
712
|
880
|
730
|
817
|
730
|
879
|
705
|
733
|
590
|
824
|
657
|
661
|
569
|
765
|
616
|
688
|
646
|
827
|
658
|
787
|
710
|
937
|
777
|
851
|
781
|
972
|
741
|
545
|
568
|
799
|
641
|
852
|
824
|
906
|
745
|
831
|
804
|
979
|
923
|
911
|
889
|
1,045
|
793
|
810
|
889
|
979
|
851
|
|
商品及び製品
|
687
|
692
|
685
|
830
|
809
|
735
|
909
|
855
|
878
|
1,150
|
1,348
|
1,168
|
1,280
|
1,177
|
1,365
|
1,239
|
1,257
|
1,173
|
1,402
|
1,332
|
1,322
|
1,281
|
1,412
|
1,258
|
1,317
|
1,253
|
1,498
|
1,466
|
1,591
|
1,524
|
1,731
|
1,686
|
1,732
|
1,608
|
1,862
|
1,768
|
1,615
|
1,561
|
1,642
|
1,483
|
1,417
|
1,450
|
1,421
|
1,379
|
1,348
|
1,389
|
1,689
|
1,821
|
1,802
|
1,718
|
1,795
|
1,476
|
1,419
|
1,346
|
1,582
|
1,608
|
1,508
|
|
流動資産合計
|
1,914
|
1,810
|
1,658
|
1,774
|
1,739
|
1,727
|
1,819
|
1,912
|
2,437
|
3,082
|
3,081
|
3,065
|
2,999
|
2,927
|
2,995
|
2,867
|
2,901
|
2,736
|
2,820
|
2,858
|
2,813
|
2,528
|
2,939
|
2,948
|
2,880
|
2,655
|
2,936
|
3,144
|
3,031
|
3,042
|
3,166
|
3,308
|
3,239
|
3,253
|
3,399
|
3,582
|
3,394
|
3,188
|
3,847
|
3,968
|
3,944
|
3,483
|
3,754
|
3,859
|
3,654
|
3,365
|
3,584
|
3,655
|
3,580
|
3,353
|
3,414
|
3,347
|
3,260
|
2,912
|
3,414
|
3,478
|
3,488
|
|
有形固定資産
|
399
|
404
|
418
|
436
|
458
|
479
|
484
|
519
|
561
|
678
|
693
|
693
|
712
|
708
|
703
|
707
|
725
|
720
|
708
|
731
|
744
|
749
|
736
|
730
|
759
|
751
|
805
|
821
|
899
|
873
|
881
|
923
|
984
|
962
|
973
|
994
|
1,026
|
976
|
979
|
953
|
942
|
909
|
889
|
897
|
906
|
863
|
842
|
844
|
904
|
885
|
876
|
848
|
862
|
824
|
806
|
787
|
741
|
|
固定資産合計
|
4,975
|
4,925
|
5,176
|
5,122
|
5,013
|
5,052
|
4,912
|
5,074
|
5,345
|
8,525
|
8,434
|
8,587
|
8,577
|
8,702
|
8,591
|
8,399
|
8,031
|
8,037
|
7,925
|
7,947
|
7,884
|
8,357
|
8,241
|
8,121
|
8,188
|
8,257
|
8,518
|
8,514
|
8,855
|
8,673
|
8,532
|
8,523
|
8,625
|
10,102
|
10,422
|
10,437
|
10,237
|
9,106
|
9,406
|
9,289
|
9,350
|
9,219
|
9,043
|
8,957
|
8,743
|
8,524
|
8,338
|
7,751
|
8,188
|
8,138
|
8,128
|
7,820
|
7,913
|
7,877
|
7,823
|
7,763
|
7,546
|
|
総資産
|
6,890
|
6,735
|
6,834
|
6,896
|
6,752
|
6,780
|
6,731
|
6,986
|
7,782
|
11,607
|
11,515
|
11,652
|
11,576
|
11,629
|
11,585
|
11,266
|
10,932
|
10,772
|
10,745
|
10,805
|
10,696
|
10,885
|
11,180
|
11,069
|
11,068
|
10,912
|
11,454
|
11,658
|
11,886
|
11,715
|
11,698
|
11,831
|
11,864
|
13,355
|
13,821
|
14,019
|
13,631
|
12,294
|
13,253
|
13,257
|
13,294
|
12,702
|
12,797
|
12,816
|
12,397
|
11,889
|
11,922
|
11,406
|
11,768
|
11,491
|
11,542
|
11,167
|
11,173
|
10,789
|
11,238
|
11,241
|
11,033
|
|
買掛金
|
307
|
316
|
262
|
298
|
366
|
255
|
372
|
300
|
377
|
418
|
552
|
435
|
582
|
428
|
576
|
476
|
565
|
411
|
551
|
495
|
636
|
497
|
631
|
496
|
682
|
546
|
767
|
681
|
889
|
670
|
922
|
752
|
924
|
696
|
930
|
780
|
882
|
783
|
1,048
|
1,134
|
1,124
|
1,023
|
1,069
|
1,051
|
1,220
|
1,062
|
1,359
|
1,314
|
1,327
|
1,063
|
1,242
|
999
|
1,073
|
863
|
1,200
|
1,137
|
1,151
|
|
一年内返済予定の長期借入金
|
-
|
-
|
46
|
61
|
69
|
79
|
88
|
84
|
88
|
98
|
85
|
85
|
85
|
99
|
99
|
99
|
99
|
99
|
111
|
124
|
136
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
41
|
41
|
13
|
13
|
14
|
22
|
41
|
26
|
29
|
32
|
34
|
36
|
38
|
37
|
111
|
112
|
688
|
665
|
577
|
11
|
510
|
511
|
510
|
|
流動負債合計
|
855
|
908
|
856
|
983
|
1,043
|
981
|
1,109
|
1,139
|
1,162
|
1,287
|
1,425
|
1,301
|
1,552
|
1,466
|
1,604
|
1,378
|
1,428
|
1,227
|
1,369
|
1,366
|
1,527
|
1,394
|
1,388
|
1,356
|
1,564
|
1,378
|
1,633
|
1,726
|
1,871
|
1,727
|
1,835
|
1,898
|
1,893
|
2,207
|
2,428
|
2,553
|
2,361
|
2,322
|
2,526
|
2,568
|
2,582
|
2,389
|
2,531
|
2,659
|
2,788
|
2,429
|
2,657
|
2,706
|
2,768
|
2,396
|
3,124
|
2,846
|
2,772
|
1,877
|
2,760
|
2,695
|
2,742
|
|
長期借入金
|
2,524
|
2,364
|
2,208
|
2,030
|
1,832
|
1,794
|
1,715
|
1,647
|
2,212
|
4,362
|
4,195
|
4,175
|
3,878
|
3,862
|
3,643
|
3,619
|
3,439
|
3,390
|
3,262
|
3,216
|
3,054
|
2,992
|
3,358
|
3,303
|
3,197
|
3,157
|
3,186
|
3,183
|
3,061
|
3,013
|
2,894
|
2,878
|
2,819
|
2,759
|
2,743
|
2,738
|
2,694
|
2,854
|
3,498
|
3,464
|
3,514
|
3,018
|
2,783
|
2,605
|
2,318
|
2,217
|
2,156
|
2,109
|
2,177
|
2,193
|
1,619
|
1,571
|
1,591
|
2,145
|
1,668
|
1,654
|
1,579
|
|
資本金及び資本剰余金
|
67
|
67
|
67
|
67
|
68
|
70
|
70
|
71
|
73
|
81
|
82
|
82
|
82
|
82
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
84
|
84
|
84
|
84
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
86
|
86
|
86
|
86
|
86
|
86
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
88
|
88
|
88
|
88
|
89
|
89
|
89
|
|
利益剰余金
|
787
|
840
|
892
|
1,068
|
1,147
|
1,234
|
1,322
|
1,485
|
1,445
|
1,419
|
1,398
|
1,592
|
1,574
|
1,607
|
1,727
|
1,949
|
2,001
|
2,109
|
2,208
|
2,427
|
2,561
|
2,787
|
2,874
|
2,997
|
3,098
|
3,162
|
3,278
|
3,515
|
3,625
|
3,789
|
3,951
|
4,191
|
4,350
|
4,423
|
4,614
|
4,820
|
4,753
|
3,653
|
3,601
|
3,671
|
3,613
|
3,713
|
3,895
|
4,172
|
4,563
|
4,693
|
4,806
|
4,617
|
4,753
|
4,887
|
4,979
|
5,138
|
5,407
|
5,554
|
5,712
|
5,840
|
5,997
|
|
株主資本
|
2,415
|
2,443
|
2,671
|
2,775
|
2,715
|
2,829
|
2,781
|
3,047
|
3,253
|
4,114
|
4,048
|
4,336
|
4,335
|
4,480
|
4,530
|
4,584
|
4,364
|
4,445
|
4,410
|
4,546
|
4,552
|
4,862
|
4,804
|
4,794
|
4,805
|
4,875
|
5,095
|
5,250
|
5,536
|
5,565
|
5,565
|
5,681
|
5,828
|
5,762
|
5,872
|
5,985
|
5,812
|
4,513
|
4,584
|
4,676
|
4,730
|
4,839
|
5,033
|
5,172
|
5,289
|
5,269
|
5,206
|
4,823
|
5,013
|
5,126
|
5,038
|
5,054
|
5,119
|
5,059
|
5,192
|
5,288
|
5,141
|
|
有利子負債合計
|
2,524
|
2,364
|
2,254
|
2,091
|
1,902
|
1,874
|
1,803
|
1,731
|
2,300
|
4,461
|
4,280
|
4,260
|
3,963
|
3,961
|
3,742
|
3,718
|
3,538
|
3,462
|
3,349
|
3,315
|
3,168
|
3,118
|
3,358
|
3,303
|
3,197
|
3,157
|
3,186
|
3,183
|
3,061
|
3,013
|
2,894
|
2,878
|
2,819
|
2,790
|
2,784
|
2,780
|
2,708
|
2,868
|
3,513
|
3,487
|
3,555
|
3,045
|
2,812
|
2,638
|
2,352
|
2,253
|
2,194
|
2,146
|
2,289
|
2,305
|
2,309
|
2,237
|
2,169
|
2,158
|
2,179
|
2,165
|
2,090
|
|
純有利子負債
|
2,032
|
1,865
|
1,959
|
1,931
|
1,669
|
1,635
|
1,541
|
1,454
|
1,407
|
3,715
|
3,651
|
3,717
|
3,370
|
3,448
|
3,281
|
3,353
|
3,059
|
3,043
|
2,882
|
2,946
|
2,612
|
2,753
|
2,617
|
2,641
|
2,467
|
2,666
|
2,626
|
2,570
|
2,567
|
2,579
|
2,462
|
2,480
|
2,367
|
2,296
|
2,351
|
2,225
|
2,204
|
2,067
|
2,118
|
2,027
|
1,903
|
2,131
|
1,659
|
1,339
|
1,109
|
1,504
|
1,494
|
1,689
|
1,738
|
1,931
|
1,935
|
1,878
|
1,461
|
1,781
|
1,569
|
1,605
|
1,342
|
|
DEレシオ(%)
|
104.5
|
96.78
|
84.41
|
75.37
|
70.08
|
66.25
|
64.85
|
56.84
|
70.7
|
108.45
|
105.74
|
98.25
|
91.42
|
88.43
|
82.6
|
81.11
|
81.07
|
77.9
|
75.93
|
72.94
|
69.6
|
64.13
|
69.91
|
68.9
|
66.55
|
64.76
|
62.52
|
60.63
|
55.29
|
54.15
|
51.99
|
50.66
|
48.38
|
48.43
|
47.42
|
46.44
|
46.59
|
63.54
|
76.65
|
74.57
|
75.15
|
62.91
|
55.88
|
51.01
|
44.48
|
42.76
|
42.13
|
44.51
|
45.66
|
44.96
|
45.83
|
44.25
|
42.38
|
42.65
|
41.97
|
40.95
|
40.67
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|