|
(単位:百万ドル)
|
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
|
|
現金同等物
|
11
|
28
|
1
|
2
|
5
|
62
|
3
|
4
|
3
|
8
|
3
|
2
|
2
|
1
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
6
|
4
|
13
|
6
|
9
|
8
|
7
|
5
|
2
|
2
|
2
|
29
|
181
|
115
|
125
|
170
|
77
|
239
|
220
|
299
|
360
|
327
|
139
|
229
|
160
|
119
|
34
|
28
|
15
|
67
|
17
|
44
|
64
|
|
現金 + 有価証券
|
11
|
28
|
1
|
2
|
5
|
62
|
3
|
4
|
3
|
8
|
3
|
2
|
2
|
1
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
6
|
4
|
13
|
6
|
9
|
8
|
7
|
5
|
2
|
2
|
2
|
29
|
181
|
115
|
125
|
170
|
77
|
239
|
220
|
299
|
360
|
327
|
139
|
229
|
160
|
119
|
34
|
28
|
15
|
67
|
17
|
44
|
64
|
|
商品及び製品
|
861
|
815
|
863
|
986
|
1,033
|
1,033
|
1,177
|
1,142
|
1,249
|
1,228
|
1,282
|
1,269
|
1,302
|
1,203
|
1,311
|
1,280
|
1,441
|
1,422
|
1,599
|
1,593
|
1,590
|
1,511
|
1,570
|
1,600
|
1,622
|
1,390
|
1,512
|
1,550
|
1,527
|
1,474
|
1,528
|
1,530
|
1,521
|
1,528
|
1,517
|
1,608
|
1,176
|
1,137
|
1,247
|
1,232
|
1,016
|
850
|
1,261
|
1,198
|
1,240
|
1,197
|
1,216
|
1,462
|
1,448
|
1,433
|
1,578
|
1,700
|
1,952
|
1,918
|
1,957
|
1,876
|
|
流動資産合計
|
1,100
|
1,067
|
1,180
|
1,263
|
1,323
|
1,355
|
1,611
|
1,474
|
1,630
|
1,574
|
1,732
|
1,688
|
1,752
|
1,627
|
1,768
|
1,683
|
1,835
|
1,823
|
2,083
|
1,931
|
1,967
|
1,857
|
2,031
|
1,946
|
1,960
|
1,832
|
2,019
|
1,958
|
1,909
|
1,863
|
1,993
|
2,023
|
2,021
|
2,022
|
2,017
|
2,129
|
1,739
|
1,652
|
1,882
|
1,780
|
1,719
|
1,471
|
2,084
|
2,060
|
2,070
|
1,757
|
2,206
|
2,302
|
2,297
|
2,242
|
2,520
|
2,511
|
2,916
|
2,811
|
2,886
|
2,868
|
|
有形固定資産
|
529
|
542
|
552
|
554
|
561
|
567
|
595
|
641
|
659
|
700
|
702
|
701
|
712
|
742
|
799
|
823
|
829
|
859
|
886
|
908
|
951
|
978
|
1,010
|
1,062
|
1,087
|
1,120
|
1,146
|
1,178
|
1,162
|
1,207
|
1,178
|
1,137
|
1,130
|
1,136
|
1,097
|
1,092
|
1,112
|
1,110
|
1,120
|
1,166
|
1,177
|
1,232
|
1,458
|
1,488
|
1,491
|
1,555
|
1,561
|
1,591
|
1,559
|
1,599
|
1,601
|
1,598
|
1,593
|
1,602
|
1,606
|
1,615
|
|
固定資産合計
|
1,153
|
1,170
|
1,158
|
1,152
|
1,146
|
1,148
|
1,165
|
1,213
|
1,241
|
1,320
|
1,318
|
1,316
|
1,317
|
1,356
|
1,414
|
1,439
|
1,440
|
1,468
|
1,479
|
1,499
|
1,543
|
1,571
|
1,608
|
1,661
|
1,684
|
1,781
|
1,798
|
1,829
|
1,795
|
1,839
|
1,803
|
2,115
|
2,098
|
2,095
|
2,053
|
1,846
|
1,856
|
1,851
|
1,863
|
1,911
|
1,936
|
2,034
|
2,891
|
2,946
|
2,953
|
3,071
|
2,772
|
2,846
|
2,784
|
2,809
|
2,844
|
2,897
|
2,888
|
2,947
|
3,010
|
3,008
|
|
総資産
|
2,254
|
2,238
|
2,340
|
2,416
|
2,470
|
2,503
|
2,777
|
2,688
|
2,871
|
2,896
|
3,051
|
3,005
|
3,071
|
2,984
|
3,183
|
3,122
|
3,275
|
3,292
|
3,562
|
3,431
|
3,511
|
3,429
|
3,639
|
3,608
|
3,645
|
3,615
|
3,819
|
3,788
|
3,705
|
3,704
|
3,797
|
4,139
|
4,119
|
4,118
|
4,071
|
3,977
|
3,595
|
3,504
|
3,746
|
3,692
|
3,656
|
3,506
|
4,975
|
5,006
|
5,024
|
4,828
|
4,978
|
5,148
|
5,082
|
5,050
|
5,365
|
5,408
|
5,804
|
5,758
|
5,896
|
5,876
|
|
買掛金
|
87
|
87
|
86
|
90
|
98
|
67
|
120
|
99
|
99
|
107
|
126
|
108
|
110
|
102
|
132
|
115
|
113
|
113
|
131
|
138
|
129
|
108
|
117
|
125
|
123
|
102
|
129
|
113
|
111
|
119
|
114
|
127
|
128
|
119
|
135
|
78
|
105
|
92
|
105
|
136
|
146
|
105
|
133
|
124
|
134
|
139
|
138
|
148
|
131
|
143
|
149
|
143
|
219
|
148
|
172
|
179
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
18
|
20
|
20
|
24
|
30
|
38
|
38
|
31
|
33
|
26
|
29
|
43
|
43
|
50
|
67
|
59
|
61
|
53
|
37
|
33
|
26
|
38
|
62
|
62
|
69
|
80
|
72
|
63
|
68
|
74
|
51
|
53
|
50
|
53
|
76
|
80
|
79
|
81
|
60
|
60
|
60
|
68
|
105
|
117
|
76
|
85
|
|
流動負債合計
|
1,028
|
1,044
|
1,156
|
1,202
|
1,262
|
1,224
|
1,524
|
1,406
|
1,486
|
1,454
|
1,594
|
1,497
|
1,535
|
1,439
|
1,647
|
1,561
|
1,673
|
1,656
|
1,914
|
1,804
|
1,834
|
1,752
|
1,936
|
1,847
|
1,904
|
1,731
|
1,954
|
1,887
|
1,847
|
1,812
|
1,945
|
1,966
|
1,965
|
1,945
|
2,066
|
2,013
|
1,748
|
1,629
|
1,831
|
1,781
|
1,635
|
1,428
|
1,891
|
1,869
|
1,883
|
1,718
|
1,845
|
2,057
|
2,004
|
2,009
|
2,293
|
2,300
|
2,651
|
2,539
|
2,638
|
2,627
|
|
長期借入金
|
596
|
559
|
536
|
545
|
525
|
598
|
610
|
619
|
713
|
734
|
730
|
764
|
760
|
759
|
742
|
756
|
780
|
795
|
781
|
817
|
848
|
842
|
839
|
897
|
887
|
1,016
|
963
|
1,004
|
933
|
957
|
918
|
880
|
851
|
846
|
636
|
830
|
677
|
669
|
651
|
637
|
634
|
637
|
1,510
|
1,493
|
1,462
|
1,442
|
1,672
|
1,650
|
1,629
|
1,623
|
1,616
|
1,583
|
1,602
|
1,578
|
1,511
|
1,485
|
|
利益剰余金
|
87
|
105
|
124
|
143
|
170
|
179
|
208
|
227
|
235
|
257
|
284
|
302
|
328
|
351
|
376
|
389
|
402
|
427
|
457
|
469
|
489
|
505
|
541
|
538
|
548
|
565
|
625
|
624
|
638
|
651
|
670
|
701
|
723
|
748
|
790
|
586
|
613
|
668
|
721
|
771
|
880
|
960
|
1,051
|
1,138
|
1,223
|
1,301
|
1,100
|
1,138
|
1,151
|
1,210
|
1,238
|
1,270
|
1,301
|
1,365
|
1,412
|
1,470
|
|
株主資本
|
496
|
505
|
522
|
545
|
561
|
559
|
526
|
541
|
552
|
583
|
613
|
627
|
654
|
653
|
666
|
672
|
685
|
693
|
729
|
666
|
674
|
685
|
725
|
722
|
713
|
722
|
786
|
768
|
786
|
803
|
823
|
852
|
875
|
902
|
944
|
721
|
744
|
774
|
814
|
826
|
946
|
1,005
|
1,076
|
1,135
|
1,170
|
1,106
|
895
|
854
|
876
|
857
|
891
|
904
|
944
|
1,015
|
1,062
|
1,090
|
|
有利子負債合計
|
596
|
559
|
536
|
545
|
525
|
598
|
629
|
619
|
713
|
752
|
748
|
785
|
780
|
783
|
758
|
794
|
819
|
827
|
814
|
843
|
878
|
886
|
882
|
947
|
954
|
1,075
|
1,024
|
1,058
|
970
|
990
|
945
|
919
|
914
|
909
|
706
|
911
|
749
|
733
|
720
|
711
|
686
|
691
|
1,561
|
1,546
|
1,538
|
1,522
|
1,751
|
1,732
|
1,690
|
1,683
|
1,676
|
1,651
|
1,708
|
1,695
|
1,588
|
1,570
|
|
純有利子負債
|
585
|
531
|
534
|
542
|
519
|
536
|
626
|
615
|
709
|
743
|
745
|
782
|
777
|
781
|
754
|
790
|
815
|
825
|
810
|
841
|
875
|
883
|
879
|
940
|
950
|
1,062
|
1,018
|
1,049
|
962
|
983
|
939
|
916
|
912
|
906
|
677
|
729
|
633
|
607
|
549
|
634
|
446
|
471
|
1,261
|
1,186
|
1,211
|
1,383
|
1,522
|
1,572
|
1,570
|
1,648
|
1,647
|
1,636
|
1,640
|
1,678
|
1,544
|
1,505
|
|
DEレシオ(%)
|
120.23
|
110.76
|
102.54
|
99.95
|
93.51
|
107.11
|
119.53
|
114.51
|
128.98
|
128.84
|
121.96
|
125.11
|
119.4
|
119.88
|
113.77
|
118.24
|
119.55
|
119.39
|
111.73
|
126.6
|
130.13
|
129.28
|
121.72
|
131.17
|
133.8
|
148.81
|
130.24
|
137.71
|
123.37
|
123.24
|
114.82
|
107.87
|
104.4
|
100.74
|
74.82
|
126.27
|
100.65
|
94.77
|
88.36
|
86.14
|
72.53
|
68.72
|
145.05
|
136.24
|
131.5
|
137.54
|
195.68
|
202.68
|
192.8
|
196.33
|
187.98
|
182.6
|
180.8
|
167.08
|
149.49
|
143.98
|