|
(単位:百万ドル)
|
1Q11
|
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
|
4Q25
|
|
現金同等物
|
540
|
616
|
671
|
735
|
610
|
723
|
776
|
809
|
890
|
958
|
1,012
|
876
|
976
|
972
|
938
|
905
|
881
|
880
|
866
|
717
|
822
|
658
|
718
|
731
|
781
|
788
|
827
|
821
|
811
|
858
|
704
|
188
|
230
|
149
|
146
|
147
|
172
|
204
|
352
|
463
|
421
|
255
|
230
|
295
|
276
|
194
|
201
|
273
|
207
|
253
|
227
|
227
|
209
|
210
|
237
|
238
|
426
|
521
|
932
|
1,209
|
|
現金 + 有価証券
|
540
|
616
|
671
|
735
|
610
|
723
|
776
|
809
|
890
|
958
|
1,012
|
876
|
976
|
972
|
938
|
905
|
881
|
880
|
866
|
717
|
822
|
658
|
718
|
731
|
781
|
788
|
827
|
821
|
811
|
858
|
704
|
188
|
230
|
149
|
146
|
147
|
172
|
204
|
352
|
463
|
421
|
255
|
230
|
295
|
276
|
194
|
201
|
273
|
207
|
253
|
227
|
227
|
209
|
210
|
237
|
238
|
426
|
521
|
932
|
1,209
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
359
|
328
|
340
|
345
|
362
|
327
|
331
|
358
|
382
|
347
|
383
|
413
|
450
|
431
|
482
|
498
|
483
|
463
|
477
|
511
|
528
|
493
|
528
|
554
|
474
|
464
|
509
|
525
|
614
|
575
|
526
|
508
|
575
|
620
|
672
|
686
|
704
|
692
|
729
|
779
|
837
|
811
|
859
|
907
|
939
|
|
商品及び製品
|
214
|
214
|
205
|
200
|
187
|
184
|
183
|
174
|
193
|
194
|
166
|
145
|
175
|
178
|
164
|
165
|
197
|
218
|
225
|
246
|
258
|
237
|
232
|
224
|
253
|
253
|
259
|
268
|
300
|
296
|
288
|
268
|
282
|
296
|
319
|
349
|
357
|
377
|
358
|
416
|
478
|
474
|
484
|
457
|
506
|
592
|
664
|
743
|
864
|
988
|
1,011
|
998
|
958
|
933
|
829
|
822
|
917
|
882
|
862
|
927
|
|
流動資産合計
|
1,068
|
1,145
|
1,202
|
1,292
|
1,142
|
1,246
|
1,325
|
1,361
|
1,450
|
1,529
|
1,579
|
1,448
|
1,557
|
1,564
|
1,563
|
1,556
|
1,534
|
1,558
|
1,552
|
1,444
|
1,532
|
1,350
|
1,400
|
1,419
|
1,474
|
1,520
|
1,605
|
1,644
|
1,657
|
1,754
|
1,604
|
1,065
|
1,088
|
1,063
|
1,102
|
1,145
|
1,161
|
1,300
|
1,469
|
1,523
|
1,542
|
1,451
|
1,466
|
1,574
|
1,586
|
1,547
|
1,704
|
1,931
|
2,033
|
2,325
|
2,338
|
2,368
|
2,305
|
2,378
|
2,351
|
2,358
|
2,641
|
2,836
|
3,208
|
3,506
|
|
有形固定資産
|
423
|
441
|
447
|
462
|
432
|
441
|
443
|
434
|
438
|
439
|
444
|
411
|
416
|
414
|
429
|
434
|
419
|
408
|
384
|
387
|
368
|
375
|
386
|
384
|
390
|
375
|
387
|
394
|
400
|
401
|
397
|
386
|
381
|
381
|
382
|
387
|
382
|
408
|
397
|
417
|
424
|
459
|
455
|
463
|
467
|
477
|
513
|
498
|
487
|
522
|
528
|
537
|
533
|
551
|
539
|
548
|
560
|
520
|
535
|
550
|
|
固定資産合計
|
723
|
738
|
759
|
776
|
792
|
794
|
802
|
776
|
794
|
800
|
795
|
761
|
776
|
781
|
800
|
804
|
774
|
768
|
725
|
740
|
721
|
888
|
1,044
|
1,839
|
1,847
|
1,802
|
1,817
|
1,824
|
1,831
|
1,809
|
1,929
|
1,998
|
1,979
|
2,796
|
2,996
|
2,962
|
2,993
|
3,053
|
3,041
|
3,064
|
3,078
|
3,121
|
3,120
|
3,153
|
3,143
|
3,188
|
3,201
|
3,164
|
3,144
|
4,351
|
4,376
|
4,384
|
4,436
|
4,527
|
4,463
|
4,515
|
4,581
|
4,305
|
4,358
|
4,669
|
|
総資産
|
1,792
|
1,884
|
1,962
|
2,068
|
1,935
|
2,041
|
2,128
|
2,137
|
2,245
|
2,330
|
2,375
|
2,211
|
2,335
|
2,346
|
2,365
|
2,361
|
2,309
|
2,327
|
2,278
|
2,184
|
2,255
|
2,239
|
2,445
|
3,259
|
3,322
|
3,323
|
3,423
|
3,468
|
3,490
|
3,564
|
3,534
|
3,064
|
3,068
|
3,860
|
4,099
|
4,108
|
4,155
|
4,354
|
4,511
|
4,587
|
4,621
|
4,573
|
4,586
|
4,728
|
4,729
|
4,735
|
4,905
|
5,096
|
5,178
|
6,676
|
6,714
|
6,752
|
6,741
|
6,905
|
6,815
|
6,872
|
7,222
|
7,141
|
7,567
|
8,174
|
|
買掛金
|
43
|
44
|
52
|
55
|
46
|
45
|
54
|
55
|
52
|
52
|
49
|
60
|
57
|
56
|
55
|
85
|
76
|
80
|
70
|
81
|
77
|
67
|
77
|
92
|
80
|
94
|
82
|
92
|
85
|
78
|
88
|
92
|
98
|
110
|
124
|
115
|
109
|
114
|
116
|
135
|
117
|
122
|
117
|
138
|
173
|
163
|
149
|
159
|
181
|
196
|
161
|
150
|
177
|
202
|
177
|
237
|
249
|
220
|
222
|
278
|
|
一年内返済予定の長期借入金
|
93
|
64
|
0
|
0
|
4
|
1
|
0
|
0
|
0
|
0
|
340
|
300
|
360
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
286
|
246
|
191
|
208
|
225
|
228
|
257
|
252
|
253
|
251
|
580
|
574
|
611
|
242
|
246
|
269
|
254
|
259
|
256
|
267
|
257
|
265
|
286
|
638
|
620
|
682
|
336
|
360
|
351
|
1,356
|
461
|
511
|
421
|
436
|
462
|
555
|
550
|
500
|
551
|
602
|
590
|
577
|
876
|
911
|
624
|
621
|
667
|
689
|
692
|
732
|
761
|
758
|
770
|
764
|
773
|
910
|
904
|
851
|
940
|
1,019
|
|
長期借入金
|
-
|
-
|
80
|
100
|
130
|
225
|
235
|
250
|
265
|
300
|
0
|
0
|
0
|
435
|
395
|
300
|
375
|
449
|
460
|
300
|
500
|
400
|
435
|
875
|
873
|
868
|
1,168
|
1,078
|
1,018
|
-
|
810
|
269
|
517
|
1,185
|
1,323
|
1,258
|
1,208
|
1,287
|
1,364
|
1,164
|
1,044
|
813
|
719
|
643
|
793
|
667
|
668
|
765
|
785
|
1,790
|
1,575
|
1,431
|
1,351
|
1,216
|
997
|
697
|
667
|
662
|
663
|
658
|
|
固定負債合計
|
29
|
26
|
107
|
129
|
160
|
252
|
262
|
277
|
292
|
327
|
26
|
26
|
31
|
463
|
426
|
333
|
401
|
478
|
485
|
329
|
536
|
449
|
484
|
925
|
929
|
930
|
1,231
|
1,148
|
1,088
|
188
|
1,005
|
493
|
746
|
1,467
|
1,614
|
1,479
|
1,486
|
1,595
|
1,702
|
1,487
|
1,351
|
1,130
|
999
|
930
|
1,078
|
967
|
959
|
1,045
|
1,052
|
2,205
|
2,019
|
1,863
|
1,719
|
1,659
|
1,411
|
1,097
|
1,123
|
1,036
|
1,080
|
1,187
|
|
総負債
|
315
|
273
|
298
|
338
|
386
|
480
|
519
|
530
|
545
|
578
|
606
|
600
|
642
|
706
|
673
|
602
|
656
|
738
|
741
|
596
|
793
|
714
|
771
|
1,564
|
1,549
|
1,612
|
1,567
|
1,508
|
1,440
|
1,544
|
1,467
|
1,004
|
1,167
|
1,903
|
2,077
|
2,035
|
2,037
|
2,095
|
2,254
|
2,090
|
1,941
|
1,707
|
1,876
|
1,842
|
1,703
|
1,588
|
1,626
|
1,735
|
1,744
|
2,938
|
2,781
|
2,622
|
2,490
|
2,423
|
2,185
|
2,008
|
2,027
|
1,888
|
2,020
|
2,207
|
|
利益剰余金
|
941
|
1,000
|
1,053
|
1,111
|
1,162
|
1,225
|
1,289
|
1,366
|
1,413
|
1,467
|
1,527
|
1,576
|
1,622
|
1,673
|
1,727
|
1,780
|
1,824
|
1,876
|
1,927
|
1,976
|
2,014
|
2,062
|
2,109
|
2,160
|
2,190
|
2,220
|
2,261
|
2,316
|
2,353
|
2,312
|
2,372
|
2,432
|
2,296
|
2,368
|
2,421
|
2,436
|
2,501
|
2,605
|
2,712
|
2,833
|
2,954
|
3,077
|
2,941
|
3,080
|
3,222
|
3,363
|
3,480
|
3,614
|
3,760
|
3,920
|
4,088
|
4,253
|
4,402
|
4,540
|
4,770
|
4,992
|
5,225
|
5,492
|
5,779
|
6,081
|
|
株主資本
|
1,476
|
1,610
|
1,663
|
1,730
|
1,549
|
1,561
|
1,608
|
1,607
|
1,698
|
1,751
|
1,768
|
1,610
|
1,692
|
1,638
|
1,690
|
1,758
|
1,653
|
1,588
|
1,536
|
1,587
|
1,460
|
1,524
|
1,673
|
1,694
|
1,772
|
1,710
|
1,854
|
1,960
|
2,049
|
2,019
|
2,066
|
2,058
|
1,900
|
1,956
|
2,021
|
2,072
|
2,117
|
2,258
|
2,256
|
2,497
|
2,679
|
2,865
|
2,709
|
2,886
|
3,026
|
3,146
|
3,279
|
3,361
|
3,433
|
3,738
|
3,933
|
4,130
|
4,250
|
4,482
|
4,630
|
4,864
|
5,195
|
5,253
|
5,546
|
5,968
|
|
有利子負債合計
|
93
|
64
|
80
|
100
|
134
|
226
|
235
|
250
|
265
|
300
|
340
|
300
|
360
|
435
|
395
|
300
|
375
|
449
|
460
|
300
|
500
|
400
|
435
|
873
|
873
|
868
|
1,168
|
1,078
|
1,018
|
-
|
810
|
269
|
517
|
1,185
|
1,323
|
1,258
|
1,208
|
1,287
|
1,364
|
1,164
|
1,044
|
813
|
719
|
643
|
793
|
667
|
668
|
765
|
785
|
1,790
|
1,575
|
1,431
|
1,351
|
1,216
|
997
|
697
|
667
|
662
|
663
|
658
|
|
純有利子負債
|
-447
|
-552
|
-592
|
-636
|
-476
|
-497
|
-541
|
-559
|
-625
|
-658
|
-672
|
-576
|
-616
|
-537
|
-543
|
-605
|
-506
|
-432
|
-406
|
-417
|
-322
|
-259
|
-283
|
141
|
91
|
80
|
341
|
256
|
207
|
-
|
105
|
81
|
287
|
1,036
|
1,176
|
1,111
|
1,036
|
1,083
|
1,011
|
700
|
623
|
557
|
488
|
348
|
517
|
473
|
466
|
491
|
578
|
1,537
|
1,348
|
1,203
|
1,142
|
1,006
|
759
|
458
|
241
|
140
|
-270
|
-552
|
|
DEレシオ(%)
|
6.35
|
4.0
|
4.82
|
5.79
|
8.66
|
14.51
|
14.67
|
15.6
|
15.65
|
17.18
|
19.28
|
18.68
|
21.32
|
26.59
|
23.41
|
17.11
|
22.73
|
28.31
|
29.98
|
18.94
|
34.27
|
26.28
|
26.03
|
51.53
|
49.28
|
50.8
|
62.99
|
55.02
|
49.71
|
-
|
39.19
|
13.11
|
27.24
|
60.61
|
65.47
|
60.75
|
57.07
|
57.02
|
60.49
|
46.62
|
38.99
|
28.4
|
26.54
|
22.29
|
26.23
|
21.23
|
20.4
|
22.77
|
22.88
|
47.9
|
40.08
|
34.66
|
31.8
|
27.15
|
21.53
|
14.34
|
12.85
|
12.62
|
11.96
|
11.03
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|