|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
4Q25
|
|
現金同等物
|
30
|
39
|
52
|
63
|
50
|
49
|
59
|
68
|
126
|
110
|
115
|
121
|
102
|
109
|
119
|
125
|
61
|
44
|
44
|
39
|
37
|
37
|
39
|
38
|
45
|
42
|
43
|
54
|
55
|
60
|
81
|
29
|
32
|
36
|
60
|
103
|
143
|
166
|
126
|
151
|
175
|
1,348
|
255
|
182
|
119
|
88
|
82
|
65
|
56
|
56
|
71
|
63
|
76
|
89
|
60
|
36
|
|
有価証券
|
7
|
8
|
8
|
3
|
0
|
-
|
-
|
-
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75
|
90
|
120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
37
|
47
|
60
|
67
|
51
|
49
|
59
|
68
|
128
|
112
|
118
|
123
|
104
|
109
|
119
|
125
|
61
|
44
|
44
|
39
|
37
|
37
|
39
|
38
|
45
|
42
|
43
|
54
|
55
|
60
|
81
|
29
|
32
|
36
|
60
|
103
|
143
|
166
|
201
|
241
|
296
|
1,348
|
255
|
182
|
119
|
88
|
82
|
65
|
56
|
56
|
71
|
63
|
76
|
89
|
60
|
36
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112
|
109
|
109
|
116
|
116
|
119
|
116
|
130
|
130
|
129
|
121
|
128
|
113
|
108
|
106
|
110
|
105
|
109
|
199
|
247
|
234
|
236
|
214
|
239
|
251
|
244
|
229
|
255
|
254
|
255
|
256
|
307
|
|
商品及び製品
|
134
|
136
|
139
|
144
|
150
|
155
|
161
|
158
|
180
|
193
|
198
|
198
|
201
|
199
|
205
|
206
|
255
|
262
|
274
|
280
|
284
|
287
|
287
|
289
|
292
|
297
|
303
|
306
|
311
|
324
|
329
|
335
|
342
|
353
|
362
|
367
|
371
|
371
|
372
|
364
|
369
|
370
|
510
|
516
|
542
|
557
|
577
|
587
|
603
|
615
|
629
|
622
|
635
|
646
|
656
|
654
|
|
流動資産合計
|
240
|
254
|
267
|
285
|
278
|
285
|
298
|
314
|
392
|
393
|
403
|
417
|
397
|
403
|
413
|
425
|
438
|
424
|
428
|
428
|
431
|
437
|
437
|
447
|
459
|
457
|
470
|
483
|
490
|
517
|
538
|
503
|
514
|
533
|
554
|
612
|
638
|
661
|
692
|
728
|
786
|
1,859
|
987
|
962
|
916
|
911
|
901
|
913
|
935
|
938
|
957
|
965
|
994
|
1,022
|
1,003
|
1,027
|
|
有形固定資産
|
88
|
88
|
87
|
88
|
87
|
89
|
90
|
93
|
118
|
127
|
133
|
137
|
136
|
138
|
138
|
141
|
185
|
184
|
184
|
184
|
184
|
184
|
181
|
183
|
185
|
186
|
190
|
192
|
191
|
197
|
202
|
207
|
215
|
220
|
222
|
219
|
218
|
214
|
212
|
208
|
206
|
203
|
396
|
386
|
384
|
378
|
375
|
375
|
370
|
365
|
365
|
361
|
356
|
362
|
357
|
359
|
|
固定資産合計
|
139
|
139
|
140
|
140
|
139
|
141
|
141
|
145
|
170
|
189
|
199
|
203
|
203
|
203
|
203
|
206
|
667
|
671
|
670
|
669
|
667
|
666
|
660
|
660
|
661
|
656
|
659
|
659
|
657
|
662
|
636
|
644
|
677
|
712
|
717
|
709
|
710
|
706
|
716
|
706
|
704
|
707
|
3,888
|
3,883
|
3,842
|
3,816
|
3,791
|
3,777
|
3,762
|
3,754
|
3,737
|
3,713
|
3,702
|
3,691
|
3,662
|
3,658
|
|
総資産
|
379
|
394
|
407
|
425
|
418
|
426
|
440
|
459
|
563
|
582
|
603
|
620
|
600
|
606
|
617
|
632
|
1,106
|
1,096
|
1,098
|
1,098
|
1,098
|
1,103
|
1,097
|
1,108
|
1,120
|
1,114
|
1,129
|
1,142
|
1,147
|
1,179
|
1,174
|
1,147
|
1,191
|
1,246
|
1,272
|
1,321
|
1,349
|
1,367
|
1,408
|
1,434
|
1,490
|
2,568
|
4,875
|
4,845
|
4,758
|
4,727
|
4,693
|
4,690
|
4,697
|
4,692
|
4,694
|
4,679
|
4,697
|
4,713
|
4,666
|
4,685
|
|
買掛金
|
19
|
20
|
20
|
24
|
22
|
24
|
25
|
24
|
23
|
25
|
26
|
24
|
23
|
23
|
22
|
23
|
39
|
37
|
34
|
35
|
32
|
35
|
37
|
34
|
37
|
38
|
43
|
45
|
44
|
48
|
43
|
49
|
51
|
50
|
50
|
51
|
51
|
39
|
39
|
36
|
42
|
47
|
140
|
158
|
161
|
148
|
136
|
146
|
140
|
130
|
123
|
116
|
127
|
127
|
130
|
138
|
|
一年内返済予定の長期借入金
|
30
|
30
|
30
|
30
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
8
|
8
|
8
|
10
|
10
|
11
|
12
|
14
|
15
|
16
|
17
|
19
|
0
|
0
|
0
|
0
|
-
|
12
|
6
|
6
|
6
|
6
|
6
|
2
|
0
|
0
|
63
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
|
流動負債合計
|
64
|
64
|
65
|
69
|
45
|
45
|
46
|
43
|
51
|
47
|
47
|
42
|
47
|
46
|
45
|
42
|
82
|
76
|
72
|
88
|
85
|
83
|
91
|
93
|
101
|
97
|
101
|
105
|
84
|
90
|
83
|
90
|
99
|
103
|
99
|
103
|
100
|
88
|
88
|
88
|
95
|
112
|
343
|
313
|
330
|
306
|
282
|
309
|
316
|
288
|
291
|
294
|
330
|
293
|
292
|
315
|
|
長期借入金
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
8
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
418
|
393
|
376
|
353
|
333
|
318
|
281
|
255
|
222
|
203
|
179
|
154
|
143
|
123
|
114
|
43
|
26
|
25
|
16
|
16
|
16
|
13
|
14
|
13
|
10
|
7
|
1,726
|
1,686
|
1,563
|
1,520
|
1,462
|
1,393
|
1,343
|
1,321
|
1,262
|
1,188
|
1,127
|
1,099
|
999
|
918
|
|
固定負債合計
|
22
|
22
|
23
|
26
|
26
|
26
|
27
|
29
|
33
|
36
|
38
|
39
|
39
|
39
|
39
|
40
|
456
|
444
|
430
|
389
|
368
|
354
|
320
|
298
|
267
|
247
|
229
|
202
|
196
|
176
|
159
|
88
|
94
|
100
|
94
|
100
|
106
|
107
|
115
|
116
|
120
|
118
|
2,197
|
2,160
|
2,029
|
1,980
|
1,929
|
1,845
|
1,793
|
1,769
|
1,706
|
1,632
|
1,562
|
1,535
|
1,433
|
1,338
|
|
総負債
|
87
|
87
|
89
|
95
|
72
|
71
|
73
|
73
|
84
|
83
|
85
|
82
|
86
|
86
|
84
|
82
|
539
|
520
|
503
|
477
|
453
|
437
|
412
|
391
|
368
|
345
|
330
|
308
|
281
|
266
|
243
|
178
|
194
|
204
|
193
|
203
|
206
|
195
|
204
|
204
|
216
|
230
|
2,540
|
2,474
|
2,360
|
2,287
|
2,212
|
2,155
|
2,109
|
2,057
|
1,997
|
1,926
|
1,892
|
1,829
|
1,726
|
1,653
|
|
資本金及び資本剰余金
|
190
|
192
|
195
|
197
|
199
|
200
|
203
|
205
|
236
|
239
|
243
|
246
|
252
|
256
|
259
|
262
|
267
|
270
|
276
|
279
|
290
|
293
|
305
|
312
|
322
|
325
|
332
|
339
|
349
|
366
|
371
|
378
|
383
|
399
|
405
|
412
|
418
|
425
|
434
|
445
|
467
|
1,525
|
1,531
|
1,564
|
1,569
|
1,582
|
1,586
|
1,590
|
1,596
|
1,601
|
1,615
|
1,625
|
1,630
|
1,658
|
1,667
|
1,682
|
|
利益剰余金
|
109
|
118
|
125
|
135
|
146
|
157
|
169
|
185
|
256
|
270
|
283
|
301
|
271
|
285
|
299
|
314
|
327
|
342
|
359
|
378
|
396
|
414
|
427
|
448
|
471
|
486
|
510
|
536
|
564
|
594
|
610
|
641
|
673
|
704
|
735
|
769
|
791
|
812
|
833
|
858
|
884
|
891
|
885
|
911
|
917
|
955
|
986
|
1,029
|
1,074
|
1,120
|
1,160
|
1,216
|
1,272
|
1,321
|
1,377
|
1,450
|
|
株主資本
|
292
|
306
|
318
|
330
|
346
|
355
|
367
|
385
|
479
|
498
|
517
|
538
|
513
|
520
|
532
|
549
|
566
|
575
|
595
|
620
|
644
|
666
|
685
|
717
|
751
|
769
|
798
|
834
|
866
|
912
|
931
|
968
|
997
|
1,041
|
1,079
|
1,117
|
1,142
|
1,172
|
1,204
|
1,229
|
1,274
|
2,337
|
2,335
|
2,372
|
2,398
|
2,440
|
2,481
|
2,536
|
2,588
|
2,634
|
2,697
|
2,752
|
2,804
|
2,883
|
2,939
|
3,031
|
|
有利子負債合計
|
31
|
31
|
31
|
31
|
1
|
1
|
1
|
1
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
427
|
402
|
384
|
363
|
343
|
330
|
294
|
269
|
237
|
220
|
197
|
173
|
144
|
124
|
114
|
43
|
26
|
37
|
22
|
23
|
23
|
20
|
20
|
16
|
10
|
7
|
1,790
|
1,688
|
1,565
|
1,522
|
1,464
|
1,395
|
1,344
|
1,323
|
1,264
|
1,191
|
1,131
|
1,101
|
1,001
|
920
|
|
純有利子負債
|
-7
|
-16
|
-30
|
-37
|
-51
|
-49
|
-59
|
-68
|
-118
|
-102
|
-108
|
-114
|
-95
|
-100
|
-111
|
-117
|
365
|
358
|
340
|
324
|
306
|
292
|
255
|
230
|
192
|
177
|
154
|
119
|
88
|
64
|
32
|
13
|
-7
|
1
|
-38
|
-81
|
-121
|
-146
|
-182
|
-226
|
-286
|
-1,342
|
1,534
|
1,505
|
1,445
|
1,433
|
1,382
|
1,329
|
1,288
|
1,266
|
1,192
|
1,128
|
1,054
|
1,012
|
940
|
883
|
|
DEレシオ(%)
|
10.74
|
10.24
|
9.85
|
9.48
|
0.33
|
0.32
|
0.3
|
0.27
|
2.13
|
2.1
|
2.06
|
1.94
|
2.0
|
1.84
|
1.71
|
1.67
|
75.4
|
69.88
|
64.66
|
58.57
|
53.32
|
49.55
|
43.02
|
37.63
|
31.64
|
28.63
|
24.79
|
20.77
|
16.65
|
13.64
|
12.3
|
4.51
|
2.63
|
3.63
|
2.11
|
2.06
|
2.02
|
1.74
|
1.7
|
1.31
|
0.84
|
0.33
|
76.67
|
71.18
|
65.29
|
62.38
|
59.01
|
55.01
|
51.97
|
50.24
|
46.89
|
43.31
|
40.35
|
38.2
|
34.07
|
30.35
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|