|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
134
|
174
|
259
|
124
|
142
|
164
|
190
|
185
|
375
|
411
|
414
|
462
|
466
|
406
|
445
|
327
|
334
|
229
|
247
|
254
|
252
|
249
|
271
|
281
|
284
|
262
|
243
|
186
|
139
|
169
|
175
|
184
|
248
|
264
|
291
|
293
|
331
|
604
|
432
|
487
|
611
|
566
|
618
|
328
|
672
|
624
|
702
|
723
|
688
|
1,143
|
659
|
598
|
635
|
522
|
510
|
460
|
393
|
305
|
|
現金 + 有価証券
|
134
|
174
|
259
|
124
|
142
|
164
|
190
|
185
|
375
|
411
|
414
|
462
|
466
|
406
|
445
|
327
|
334
|
229
|
247
|
254
|
252
|
249
|
271
|
281
|
284
|
262
|
243
|
186
|
139
|
169
|
175
|
184
|
248
|
264
|
291
|
293
|
331
|
604
|
432
|
487
|
611
|
566
|
618
|
328
|
672
|
624
|
702
|
723
|
688
|
1,143
|
659
|
598
|
635
|
522
|
510
|
460
|
393
|
305
|
|
売掛金
|
353
|
331
|
393
|
498
|
424
|
508
|
525
|
466
|
446
|
509
|
512
|
481
|
463
|
543
|
565
|
545
|
447
|
582
|
580
|
551
|
462
|
498
|
522
|
501
|
462
|
509
|
544
|
527
|
506
|
562
|
607
|
582
|
551
|
545
|
547
|
491
|
461
|
464
|
427
|
472
|
432
|
483
|
558
|
560
|
785
|
832
|
854
|
816
|
797
|
1,028
|
1,013
|
918
|
921
|
828
|
892
|
855
|
842
|
852
|
|
商品及び製品
|
340
|
390
|
401
|
626
|
575
|
590
|
583
|
594
|
557
|
573
|
581
|
606
|
618
|
646
|
659
|
681
|
691
|
784
|
768
|
745
|
775
|
756
|
711
|
685
|
660
|
687
|
698
|
734
|
757
|
778
|
785
|
791
|
767
|
803
|
765
|
725
|
678
|
655
|
679
|
677
|
690
|
722
|
759
|
808
|
1,106
|
1,336
|
1,388
|
1,361
|
1,336
|
1,732
|
1,576
|
1,302
|
1,274
|
1,319
|
1,309
|
1,324
|
1,227
|
1,279
|
|
流動資産合計
|
1,121
|
1,088
|
1,167
|
1,386
|
1,291
|
1,409
|
1,437
|
1,398
|
1,539
|
1,652
|
1,675
|
1,717
|
1,725
|
1,758
|
1,841
|
1,718
|
1,652
|
1,800
|
1,820
|
1,785
|
1,635
|
1,649
|
1,636
|
1,597
|
1,532
|
1,615
|
1,643
|
1,630
|
1,574
|
1,686
|
1,724
|
1,729
|
1,817
|
1,836
|
1,802
|
1,667
|
1,607
|
1,834
|
1,675
|
1,752
|
1,851
|
1,926
|
2,084
|
1,836
|
2,723
|
2,972
|
3,098
|
3,046
|
3,001
|
4,109
|
3,475
|
3,372
|
3,384
|
3,266
|
3,002
|
2,956
|
2,751
|
2,753
|
|
有形固定資産
|
361
|
396
|
413
|
543
|
533
|
572
|
565
|
566
|
573
|
577
|
568
|
572
|
573
|
582
|
580
|
572
|
531
|
714
|
710
|
694
|
678
|
673
|
654
|
645
|
627
|
633
|
637
|
633
|
623
|
629
|
650
|
644
|
615
|
608
|
622
|
609
|
605
|
570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,226
|
1,361
|
1,376
|
1,986
|
1,975
|
2,058
|
2,026
|
2,025
|
2,029
|
2,025
|
1,992
|
1,991
|
1,917
|
1,968
|
1,957
|
1,952
|
1,755
|
3,167
|
3,144
|
3,093
|
2,957
|
2,951
|
2,904
|
2,879
|
2,827
|
2,829
|
2,840
|
2,834
|
2,814
|
2,821
|
2,910
|
2,871
|
2,806
|
2,869
|
2,857
|
2,810
|
2,823
|
2,752
|
2,732
|
2,727
|
2,738
|
2,701
|
2,690
|
2,649
|
7,559
|
7,499
|
7,361
|
7,203
|
7,268
|
12,438
|
12,383
|
11,993
|
12,047
|
11,808
|
11,606
|
11,604
|
11,282
|
11,279
|
|
総資産
|
2,348
|
2,449
|
2,544
|
3,373
|
3,267
|
3,468
|
3,464
|
3,424
|
3,569
|
3,678
|
3,668
|
3,709
|
3,644
|
3,727
|
3,799
|
3,671
|
3,408
|
4,968
|
4,965
|
4,878
|
4,592
|
4,600
|
4,541
|
4,477
|
4,359
|
4,444
|
4,483
|
4,464
|
4,388
|
4,507
|
4,635
|
4,601
|
4,624
|
4,706
|
4,660
|
4,478
|
4,431
|
4,586
|
4,408
|
4,479
|
4,589
|
4,627
|
4,774
|
4,485
|
10,282
|
10,471
|
10,459
|
10,249
|
10,269
|
16,547
|
15,858
|
15,365
|
15,431
|
15,074
|
14,608
|
14,559
|
14,034
|
14,032
|
|
買掛金
|
230
|
231
|
262
|
308
|
249
|
308
|
341
|
292
|
251
|
328
|
334
|
319
|
304
|
361
|
364
|
347
|
312
|
390
|
382
|
353
|
336
|
338
|
341
|
343
|
334
|
393
|
406
|
417
|
384
|
423
|
438
|
415
|
424
|
429
|
416
|
362
|
337
|
340
|
342
|
363
|
360
|
412
|
461
|
512
|
643
|
641
|
652
|
548
|
497
|
666
|
678
|
588
|
549
|
566
|
574
|
553
|
542
|
589
|
|
一年内返済予定の長期借入金
|
7
|
8
|
19
|
13
|
10
|
15
|
11
|
83
|
-64
|
67
|
11
|
159
|
158
|
158
|
158
|
8
|
8
|
71
|
75
|
49
|
6
|
6
|
3
|
100
|
100
|
100
|
100
|
100
|
101
|
100
|
100
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
230
|
231
|
230
|
230
|
1
|
4
|
3
|
30
|
30
|
33
|
74
|
72
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
|
流動負債合計
|
396
|
399
|
453
|
595
|
524
|
552
|
616
|
602
|
533
|
601
|
581
|
720
|
700
|
754
|
761
|
592
|
561
|
721
|
712
|
680
|
612
|
581
|
599
|
699
|
701
|
714
|
732
|
734
|
712
|
713
|
768
|
661
|
683
|
676
|
645
|
589
|
560
|
580
|
578
|
830
|
822
|
871
|
938
|
768
|
1,095
|
1,056
|
1,120
|
1,052
|
1,002
|
1,405
|
1,381
|
1,305
|
1,326
|
1,248
|
1,226
|
1,208
|
1,215
|
1,218
|
|
長期借入金
|
425
|
428
|
430
|
955
|
909
|
971
|
899
|
781
|
754
|
754
|
757
|
609
|
609
|
608
|
608
|
668
|
625
|
1,875
|
1,817
|
1,764
|
1,715
|
1,699
|
1,610
|
1,409
|
1,310
|
1,269
|
1,199
|
1,113
|
1,039
|
1,081
|
1,235
|
1,278
|
1,306
|
1,213
|
1,222
|
1,200
|
1,136
|
1,364
|
1,125
|
840
|
840
|
786
|
789
|
647
|
1,913
|
2,057
|
2,132
|
2,165
|
1,989
|
7,211
|
6,610
|
6,494
|
6,377
|
6,242
|
5,765
|
5,655
|
5,453
|
5,292
|
|
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
|
0
|
|
利益剰余金
|
808
|
827
|
859
|
925
|
951
|
992
|
1,047
|
1,093
|
1,115
|
1,156
|
1,198
|
1,241
|
1,199
|
1,234
|
1,280
|
1,318
|
1,188
|
1,215
|
1,267
|
1,320
|
1,291
|
1,322
|
1,368
|
1,417
|
1,452
|
1,487
|
1,525
|
1,571
|
1,611
|
1,655
|
1,704
|
1,742
|
1,777
|
1,851
|
1,882
|
1,870
|
1,886
|
1,903
|
1,919
|
1,972
|
2,010
|
2,064
|
2,130
|
2,186
|
1,854
|
1,927
|
1,996
|
2,051
|
2,130
|
2,100
|
2,109
|
1,947
|
1,979
|
1,976
|
2,015
|
2,026
|
2,043
|
2,077
|
|
株主資本
|
1,348
|
1,397
|
1,444
|
1,557
|
1,576
|
1,685
|
1,690
|
1,776
|
1,996
|
2,042
|
2,054
|
2,116
|
2,102
|
2,131
|
2,194
|
2,177
|
1,979
|
1,989
|
2,037
|
2,030
|
1,982
|
2,036
|
2,049
|
2,102
|
2,078
|
2,174
|
2,249
|
2,302
|
2,355
|
2,420
|
2,341
|
2,360
|
2,339
|
2,444
|
2,430
|
2,329
|
2,380
|
2,300
|
2,347
|
2,452
|
2,577
|
2,618
|
2,697
|
2,728
|
6,350
|
6,424
|
6,316
|
6,172
|
6,423
|
6,456
|
6,437
|
6,196
|
6,365
|
6,276
|
6,368
|
6,486
|
6,267
|
6,430
|
|
有利子負債合計
|
432
|
436
|
449
|
968
|
899
|
986
|
910
|
865
|
818
|
822
|
768
|
768
|
767
|
767
|
767
|
676
|
632
|
1,946
|
1,893
|
1,813
|
1,721
|
1,705
|
1,614
|
1,510
|
1,411
|
1,369
|
1,300
|
1,214
|
1,141
|
1,182
|
1,335
|
1,278
|
1,307
|
1,215
|
1,223
|
1,200
|
1,137
|
1,364
|
1,125
|
1,070
|
1,071
|
1,017
|
1,019
|
648
|
1,918
|
2,060
|
2,163
|
2,196
|
2,023
|
7,285
|
6,682
|
6,498
|
6,381
|
6,246
|
5,769
|
5,659
|
5,458
|
5,297
|
|
純有利子負債
|
298
|
262
|
190
|
844
|
756
|
822
|
720
|
679
|
443
|
410
|
354
|
306
|
301
|
361
|
321
|
349
|
298
|
1,717
|
1,645
|
1,559
|
1,469
|
1,456
|
1,342
|
1,228
|
1,127
|
1,107
|
1,056
|
1,027
|
1,001
|
1,012
|
1,160
|
1,094
|
1,058
|
951
|
932
|
907
|
806
|
760
|
693
|
583
|
460
|
451
|
401
|
319
|
1,245
|
1,435
|
1,460
|
1,472
|
1,335
|
6,142
|
6,023
|
5,899
|
5,746
|
5,724
|
5,259
|
5,199
|
5,064
|
4,992
|
|
DEレシオ(%)
|
32.11
|
31.27
|
31.15
|
62.18
|
57.04
|
58.51
|
53.87
|
48.71
|
41.0
|
40.25
|
37.42
|
36.32
|
36.5
|
36.02
|
34.95
|
31.1
|
31.96
|
97.84
|
92.89
|
89.32
|
86.84
|
83.75
|
78.74
|
71.85
|
67.92
|
63.0
|
57.82
|
52.74
|
48.46
|
48.85
|
57.06
|
54.2
|
55.89
|
49.73
|
50.33
|
51.56
|
47.79
|
59.34
|
47.96
|
43.67
|
41.58
|
38.88
|
37.82
|
23.77
|
30.21
|
32.08
|
34.25
|
35.58
|
31.51
|
112.84
|
103.81
|
104.86
|
100.25
|
99.53
|
90.6
|
87.26
|
87.08
|
82.37
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|