|
(単位:百万ドル)
|
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
|
|
現金同等物
|
-
|
2,205
|
2,320
|
1,832
|
1,470
|
1,103
|
1,475
|
1,243
|
1,899
|
1,293
|
1,319
|
1,455
|
1,319
|
1,311
|
1,279
|
1,293
|
1,197
|
576
|
465
|
487
|
497
|
348
|
320
|
266
|
270
|
1,647
|
758
|
814
|
552
|
261
|
185
|
161
|
627
|
142
|
460
|
468
|
531
|
224
|
290
|
130
|
187
|
204
|
193
|
247
|
243
|
228
|
327
|
2,930
|
753
|
445
|
745
|
157
|
368
|
179
|
96
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,103
|
950
|
500
|
149
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
2,205
|
2,320
|
1,832
|
1,470
|
1,103
|
1,475
|
1,243
|
1,899
|
1,293
|
1,319
|
1,455
|
1,319
|
1,311
|
1,279
|
1,293
|
1,197
|
576
|
465
|
487
|
497
|
348
|
320
|
266
|
270
|
1,647
|
758
|
814
|
552
|
261
|
185
|
161
|
627
|
142
|
460
|
468
|
531
|
224
|
290
|
130
|
187
|
204
|
193
|
247
|
243
|
228
|
327
|
2,930
|
1,857
|
1,395
|
1,245
|
306
|
368
|
179
|
96
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
384
|
254
|
414
|
470
|
568
|
356
|
510
|
465
|
446
|
501
|
576
|
524
|
479
|
248
|
298
|
349
|
306
|
247
|
269
|
305
|
371
|
477
|
535
|
601
|
619
|
635
|
615
|
584
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
452
|
679
|
705
|
707
|
632
|
683
|
725
|
746
|
635
|
710
|
819
|
903
|
780
|
867
|
924
|
842
|
740
|
779
|
836
|
843
|
775
|
580
|
610
|
546
|
503
|
723
|
776
|
718
|
548
|
627
|
607
|
568
|
557
|
696
|
812
|
908
|
562
|
648
|
800
|
817
|
780
|
702
|
585
|
527
|
462
|
457
|
454
|
439
|
462
|
507
|
542
|
|
流動資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,637
|
3,805
|
3,766
|
3,359
|
3,804
|
1,584
|
1,571
|
1,659
|
1,425
|
1,691
|
1,630
|
1,728
|
1,657
|
1,798
|
1,674
|
2,914
|
3,121
|
3,444
|
3,398
|
3,235
|
3,181
|
3,171
|
3,980
|
2,926
|
2,516
|
2,461
|
1,493
|
1,578
|
1,406
|
1,342
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
214
|
328
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
543
|
569
|
661
|
675
|
700
|
506
|
504
|
494
|
494
|
477
|
469
|
464
|
452
|
403
|
396
|
394
|
396
|
-
|
-
|
-
|
260
|
-
|
-
|
-
|
263
|
-
|
-
|
-
|
275
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
237
|
204
|
230
|
269
|
134
|
142
|
66
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,443
|
4,435
|
4,747
|
4,389
|
3,747
|
3,902
|
3,717
|
3,571
|
3,617
|
3,504
|
3,472
|
3,379
|
3,514
|
3,476
|
3,750
|
2,427
|
2,448
|
2,642
|
2,614
|
2,540
|
2,585
|
2,614
|
2,374
|
2,333
|
2,331
|
2,296
|
2,262
|
2,264
|
2,208
|
2,194
|
|
総資産
|
23,580
|
24,011
|
24,535
|
24,581
|
25,200
|
26,859
|
27,717
|
27,365
|
27,909
|
28,764
|
29,323
|
29,885
|
30,100
|
31,207
|
31,455
|
32,970
|
32,334
|
35,033
|
35,455
|
35,811
|
35,793
|
35,663
|
36,697
|
35,496
|
35,850
|
9,080
|
8,240
|
8,513
|
7,748
|
7,552
|
5,487
|
5,288
|
5,231
|
5,043
|
5,195
|
5,103
|
5,107
|
5,171
|
5,275
|
5,425
|
5,340
|
5,569
|
6,086
|
6,012
|
5,776
|
5,766
|
5,785
|
6,354
|
5,258
|
4,846
|
4,757
|
3,755
|
3,842
|
3,615
|
3,537
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
348
|
436
|
471
|
450
|
452
|
456
|
471
|
387
|
446
|
557
|
558
|
548
|
522
|
388
|
347
|
522
|
506
|
453
|
365
|
495
|
460
|
396
|
382
|
375
|
369
|
397
|
361
|
363
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70
|
21
|
2,138
|
16
|
13
|
136
|
13
|
13
|
13
|
15
|
15
|
18
|
17
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
459
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,120
|
1,222
|
1,200
|
1,350
|
3,401
|
991
|
1,018
|
1,141
|
1,001
|
706
|
782
|
944
|
934
|
926
|
932
|
1,164
|
1,068
|
1,304
|
1,277
|
1,188
|
1,081
|
1,176
|
1,783
|
764
|
749
|
658
|
654
|
687
|
587
|
573
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
3,918
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,595
|
4,888
|
5,248
|
5,189
|
4,651
|
2,589
|
2,342
|
2,275
|
2,214
|
2,324
|
2,999
|
2,677
|
2,461
|
2,482
|
2,552
|
2,651
|
2,494
|
2,947
|
3,236
|
3,210
|
3,145
|
3,268
|
3,176
|
1,619
|
1,546
|
1,387
|
1,374
|
551
|
551
|
549
|
632
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,332
|
5,674
|
5,623
|
4,808
|
2,744
|
2,566
|
2,386
|
2,382
|
2,569
|
3,266
|
2,935
|
2,747
|
2,792
|
2,853
|
2,984
|
2,697
|
3,153
|
3,453
|
3,422
|
3,318
|
3,445
|
3,419
|
2,011
|
1,975
|
1,795
|
1,840
|
1,016
|
1,013
|
998
|
1,078
|
|
総負債
|
21,921
|
22,333
|
22,832
|
22,984
|
23,282
|
24,867
|
25,791
|
25,632
|
26,446
|
27,149
|
27,580
|
27,535
|
27,843
|
29,125
|
29,591
|
31,098
|
30,746
|
33,660
|
33,947
|
34,122
|
33,976
|
33,993
|
34,929
|
33,599
|
33,903
|
7,452
|
6,897
|
6,823
|
6,158
|
6,146
|
3,558
|
3,404
|
3,524
|
3,570
|
3,973
|
3,717
|
3,692
|
3,727
|
3,780
|
3,916
|
3,861
|
4,221
|
4,757
|
4,700
|
4,507
|
4,526
|
4,596
|
3,795
|
2,740
|
2,545
|
2,499
|
1,670
|
1,700
|
1,586
|
1,651
|
|
資本金及び資本剰余金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
-136
|
-112
|
-109
|
-258
|
-99
|
-37
|
-82
|
9
|
-193
|
-232
|
-319
|
-270
|
-277
|
-387
|
-615
|
-690
|
-834
|
-867
|
-902
|
-1,025
|
-1,032
|
-820
|
-902
|
-900
|
-926
|
-419
|
-456
|
-79
|
-181
|
-350
|
387
|
340
|
201
|
144
|
68
|
217
|
243
|
297
|
315
|
328
|
359
|
350
|
348
|
364
|
362
|
323
|
252
|
2,094
|
2,096
|
2,110
|
2,159
|
2,153
|
2,169
|
2,179
|
2,167
|
|
株主資本
|
1,365
|
1,377
|
1,394
|
1,284
|
1,598
|
1,668
|
1,598
|
1,407
|
1,133
|
1,281
|
1,423
|
2,351
|
2,257
|
2,082
|
1,864
|
1,871
|
1,588
|
1,373
|
1,507
|
1,688
|
1,817
|
1,669
|
1,768
|
1,896
|
1,946
|
1,627
|
1,343
|
1,689
|
1,589
|
1,405
|
1,928
|
1,884
|
1,706
|
1,473
|
1,222
|
1,385
|
1,415
|
1,444
|
1,494
|
1,508
|
1,479
|
1,347
|
1,328
|
1,312
|
1,269
|
1,239
|
1,189
|
2,560
|
2,518
|
2,302
|
2,258
|
2,085
|
2,141
|
2,028
|
1,885
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
3,918
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,705
|
4,888
|
5,248
|
5,260
|
4,651
|
4,728
|
2,358
|
2,289
|
2,351
|
2,338
|
3,012
|
2,691
|
2,420
|
2,497
|
2,570
|
2,669
|
2,506
|
2,959
|
3,248
|
3,222
|
3,157
|
3,280
|
3,189
|
2,078
|
1,555
|
1,396
|
1,383
|
560
|
560
|
558
|
641
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
2,814
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,435
|
3,241
|
4,490
|
4,446
|
4,099
|
4,466
|
2,173
|
2,127
|
1,724
|
2,196
|
2,552
|
2,222
|
1,887
|
2,273
|
2,280
|
2,539
|
2,318
|
2,754
|
3,055
|
2,974
|
2,913
|
3,052
|
2,861
|
-852
|
-302
|
1
|
137
|
253
|
191
|
378
|
545
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
234.82
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
293.04
|
300.34
|
390.59
|
311.29
|
292.6
|
336.26
|
122.27
|
121.5
|
137.8
|
158.7
|
246.47
|
194.23
|
170.89
|
172.91
|
171.94
|
176.95
|
169.46
|
219.53
|
244.5
|
245.52
|
248.74
|
264.66
|
268.16
|
81.19
|
61.77
|
60.68
|
61.28
|
26.88
|
26.18
|
27.55
|
34.03
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|