|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
1Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
1,598
|
1,635
|
1,745
|
1,883
|
1,915
|
851
|
906
|
883
|
577
|
769
|
716
|
557
|
561
|
469
|
496
|
432
|
515
|
486
|
496
|
435
|
391
|
293
|
465
|
352
|
568
|
420
|
1,131
|
378
|
539
|
483
|
637
|
405
|
385
|
368
|
311
|
281
|
310
|
311
|
314
|
998
|
876
|
696
|
1,398
|
958
|
449
|
303
|
294
|
320
|
308
|
414
|
404
|
390
|
395
|
352
|
454
|
481
|
320
|
300
|
292
|
348
|
|
現金 + 有価証券
|
1,598
|
1,635
|
1,745
|
1,883
|
1,915
|
851
|
906
|
883
|
577
|
769
|
716
|
557
|
561
|
469
|
496
|
432
|
515
|
486
|
496
|
435
|
391
|
293
|
465
|
352
|
568
|
420
|
1,131
|
378
|
539
|
483
|
637
|
405
|
385
|
368
|
311
|
281
|
310
|
311
|
314
|
998
|
876
|
696
|
1,398
|
958
|
449
|
303
|
294
|
320
|
308
|
414
|
404
|
390
|
395
|
352
|
454
|
481
|
320
|
300
|
292
|
348
|
|
商品及び製品
|
1,295
|
1,396
|
1,272
|
1,413
|
1,448
|
1,604
|
1,438
|
1,589
|
1,574
|
1,702
|
1,316
|
1,539
|
1,475
|
1,629
|
1,485
|
1,663
|
1,721
|
1,758
|
1,562
|
1,742
|
1,839
|
1,867
|
1,526
|
1,685
|
1,688
|
1,720
|
1,478
|
1,976
|
2,078
|
2,247
|
2,018
|
2,350
|
2,444
|
2,650
|
2,374
|
2,792
|
2,863
|
2,744
|
2,255
|
2,532
|
2,753
|
2,875
|
2,737
|
3,137
|
3,680
|
4,134
|
5,447
|
6,268
|
6,636
|
6,347
|
5,861
|
5,660
|
5,283
|
4,978
|
4,739
|
4,693
|
4,562
|
4,630
|
4,536
|
4,707
|
|
流動資産合計
|
4,872
|
5,102
|
4,816
|
5,175
|
5,339
|
4,737
|
4,323
|
4,603
|
4,306
|
4,754
|
4,098
|
4,426
|
4,257
|
4,431
|
3,969
|
4,271
|
4,401
|
4,452
|
3,949
|
4,325
|
4,345
|
4,273
|
3,662
|
4,017
|
4,293
|
4,262
|
4,789
|
4,368
|
4,839
|
5,029
|
4,566
|
5,078
|
5,323
|
5,555
|
4,569
|
5,254
|
5,345
|
5,328
|
4,457
|
5,693
|
5,770
|
5,787
|
6,036
|
6,523
|
6,556
|
6,876
|
8,526
|
9,736
|
9,973
|
8,805
|
7,975
|
8,136
|
7,840
|
7,379
|
7,017
|
7,421
|
6,785
|
6,831
|
6,378
|
7,009
|
|
有形固定資産
|
1,067
|
1,141
|
1,166
|
1,144
|
1,186
|
1,225
|
1,250
|
1,268
|
1,295
|
1,385
|
1,333
|
1,354
|
1,398
|
1,455
|
1,485
|
1,482
|
1,483
|
1,448
|
1,454
|
1,411
|
1,419
|
1,407
|
1,450
|
1,462
|
1,462
|
1,480
|
1,451
|
1,538
|
1,649
|
1,677
|
1,742
|
1,770
|
1,817
|
1,846
|
1,915
|
1,927
|
1,933
|
1,911
|
1,959
|
2,036
|
2,024
|
2,005
|
2,053
|
2,016
|
2,038
|
2,051
|
2,347
|
2,366
|
2,311
|
2,306
|
2,353
|
2,307
|
2,246
|
2,201
|
2,170
|
2,115
|
2,078
|
2,063
|
2,034
|
2,010
|
|
固定資産合計
|
9,123
|
9,770
|
10,324
|
10,582
|
10,695
|
11,746
|
11,626
|
11,747
|
12,045
|
12,360
|
11,746
|
12,472
|
12,446
|
12,593
|
12,566
|
12,562
|
12,558
|
12,282
|
11,900
|
11,619
|
11,654
|
11,598
|
11,510
|
11,591
|
11,448
|
11,459
|
10,846
|
14,294
|
14,473
|
14,745
|
14,514
|
14,605
|
14,857
|
14,892
|
14,839
|
16,206
|
16,178
|
15,995
|
16,140
|
17,212
|
17,215
|
17,254
|
17,530
|
17,353
|
17,407
|
17,450
|
19,654
|
19,623
|
19,389
|
16,719
|
16,989
|
16,936
|
17,094
|
16,718
|
16,647
|
16,433
|
15,669
|
15,651
|
15,471
|
15,487
|
|
総資産
|
13,996
|
14,873
|
15,139
|
15,756
|
16,034
|
16,483
|
15,949
|
16,350
|
16,350
|
17,114
|
15,844
|
16,898
|
16,703
|
17,024
|
16,535
|
16,833
|
16,959
|
16,734
|
15,849
|
15,944
|
15,999
|
15,871
|
15,172
|
15,607
|
15,741
|
15,721
|
15,635
|
18,662
|
19,312
|
19,773
|
19,080
|
19,683
|
20,180
|
20,448
|
19,408
|
21,460
|
21,524
|
21,323
|
20,597
|
22,905
|
22,984
|
23,041
|
23,566
|
23,876
|
23,963
|
24,327
|
28,180
|
29,359
|
29,361
|
25,524
|
24,963
|
25,072
|
24,933
|
24,097
|
23,664
|
23,854
|
22,454
|
22,482
|
21,849
|
22,496
|
|
買掛金
|
979
|
1,014
|
998
|
1,170
|
1,267
|
1,387
|
1,312
|
1,417
|
1,437
|
1,489
|
1,350
|
1,514
|
1,558
|
1,625
|
1,575
|
1,581
|
1,701
|
1,713
|
1,579
|
1,674
|
1,764
|
1,718
|
1,533
|
1,662
|
1,739
|
1,741
|
1,640
|
1,928
|
2,093
|
2,091
|
2,021
|
2,173
|
2,289
|
2,320
|
2,233
|
2,264
|
2,324
|
2,070
|
2,087
|
2,029
|
2,117
|
2,345
|
2,446
|
2,653
|
2,999
|
3,056
|
3,439
|
3,368
|
3,139
|
2,493
|
2,344
|
2,379
|
2,414
|
2,253
|
2,299
|
2,338
|
2,450
|
2,405
|
2,437
|
2,532
|
|
一年内返済予定の長期借入金
|
427
|
421
|
416
|
410
|
317
|
517
|
526
|
536
|
216
|
208
|
10
|
10
|
11
|
13
|
9
|
8
|
8
|
6
|
5
|
5
|
20
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
983
|
978
|
978
|
979
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
-
|
-
|
-
|
-
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
500
|
500
|
500
|
500
|
849
|
|
流動負債合計
|
3,075
|
3,157
|
2,742
|
2,992
|
3,405
|
3,810
|
3,269
|
3,437
|
3,771
|
4,670
|
3,073
|
4,133
|
3,930
|
3,949
|
3,221
|
3,456
|
3,387
|
3,387
|
2,832
|
3,447
|
3,385
|
3,422
|
2,803
|
3,697
|
3,710
|
3,463
|
2,808
|
4,214
|
3,867
|
4,002
|
4,362
|
4,810
|
5,639
|
6,052
|
4,002
|
5,766
|
5,653
|
5,442
|
4,406
|
5,370
|
4,578
|
4,222
|
4,558
|
4,578
|
5,403
|
5,581
|
8,767
|
10,955
|
11,761
|
7,607
|
6,569
|
6,239
|
6,140
|
5,663
|
5,883
|
6,829
|
5,343
|
5,292
|
4,917
|
6,349
|
|
長期借入金
|
2,319
|
2,719
|
3,018
|
3,009
|
2,729
|
2,739
|
2,926
|
2,906
|
2,925
|
2,729
|
3,527
|
3,494
|
3,429
|
3,397
|
3,799
|
3,831
|
3,849
|
3,857
|
3,840
|
3,856
|
3,823
|
3,847
|
3,837
|
3,817
|
3,814
|
3,815
|
3,815
|
3,816
|
3,817
|
3,818
|
2,843
|
2,828
|
2,831
|
2,831
|
3,820
|
3,909
|
3,909
|
3,909
|
3,176
|
4,663
|
4,659
|
4,659
|
4,245
|
4,246
|
4,246
|
4,247
|
4,354
|
5,356
|
5,352
|
5,351
|
5,353
|
6,101
|
6,100
|
6,099
|
6,101
|
5,602
|
5,602
|
5,604
|
5,603
|
4,755
|
|
資本金及び資本剰余金
|
440
|
440
|
440
|
440
|
440
|
440
|
440
|
440
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
|
利益剰余金
|
2,153
|
2,220
|
2,302
|
2,393
|
2,521
|
2,610
|
2,707
|
2,762
|
2,851
|
2,887
|
3,300
|
3,305
|
3,417
|
3,506
|
3,485
|
3,569
|
3,708
|
3,864
|
3,926
|
4,006
|
4,157
|
4,306
|
4,492
|
4,602
|
4,794
|
4,959
|
5,127
|
5,434
|
5,624
|
5,804
|
5,990
|
6,075
|
6,274
|
6,424
|
6,219
|
6,291
|
6,550
|
6,678
|
6,773
|
6,797
|
6,925
|
7,200
|
7,548
|
7,916
|
8,259
|
8,547
|
8,742
|
8,801
|
8,775
|
9,504
|
9,333
|
9,026
|
9,083
|
8,966
|
8,540
|
8,438
|
8,305
|
8,272
|
8,343
|
8,309
|
|
株主資本
|
6,635
|
6,938
|
7,070
|
7,386
|
7,584
|
7,102
|
7,067
|
7,262
|
6,892
|
7,264
|
6,727
|
6,659
|
6,725
|
7,018
|
6,881
|
6,979
|
7,137
|
7,044
|
6,512
|
5,697
|
5,867
|
5,721
|
5,859
|
5,715
|
5,850
|
6,081
|
6,374
|
6,818
|
7,706
|
8,019
|
8,300
|
8,442
|
8,188
|
8,085
|
7,840
|
7,937
|
8,233
|
8,268
|
9,142
|
8,959
|
9,966
|
10,379
|
11,066
|
11,405
|
11,086
|
11,318
|
11,592
|
9,355
|
9,082
|
9,549
|
9,714
|
9,492
|
9,536
|
9,329
|
9,056
|
8,876
|
8,722
|
8,859
|
8,720
|
8,842
|
|
有利子負債合計
|
2,746
|
3,141
|
3,434
|
3,419
|
3,046
|
3,256
|
3,452
|
3,442
|
3,141
|
2,938
|
3,537
|
3,505
|
3,441
|
3,411
|
3,809
|
3,840
|
3,858
|
3,863
|
3,846
|
3,862
|
3,844
|
3,852
|
3,797
|
3,822
|
3,821
|
3,822
|
3,823
|
3,824
|
3,826
|
3,827
|
3,806
|
3,806
|
3,810
|
3,810
|
4,797
|
3,913
|
3,912
|
3,912
|
3,180
|
4,666
|
4,662
|
4,662
|
4,245
|
4,246
|
4,246
|
4,247
|
4,355
|
5,357
|
5,353
|
5,352
|
5,354
|
6,102
|
6,101
|
6,100
|
6,102
|
6,102
|
6,103
|
6,104
|
6,103
|
5,605
|
|
純有利子負債
|
1,147
|
1,505
|
1,688
|
1,535
|
1,131
|
2,404
|
2,545
|
2,559
|
2,563
|
2,168
|
2,821
|
2,947
|
2,879
|
2,941
|
3,313
|
3,407
|
3,342
|
3,376
|
3,349
|
3,426
|
3,452
|
3,559
|
3,332
|
3,470
|
3,253
|
3,402
|
2,691
|
3,446
|
3,286
|
3,343
|
3,168
|
3,400
|
3,424
|
3,442
|
4,486
|
3,631
|
3,602
|
3,600
|
2,865
|
3,667
|
3,785
|
3,966
|
2,847
|
3,287
|
3,797
|
3,944
|
4,060
|
5,036
|
5,045
|
4,937
|
4,949
|
5,712
|
5,705
|
5,748
|
5,648
|
5,621
|
5,782
|
5,803
|
5,810
|
5,256
|
|
DEレシオ(%)
|
41.39
|
45.28
|
48.58
|
46.29
|
40.16
|
45.85
|
48.85
|
47.41
|
45.57
|
40.44
|
52.58
|
52.63
|
51.17
|
48.59
|
55.36
|
55.01
|
54.05
|
54.84
|
59.06
|
67.78
|
65.52
|
67.34
|
64.81
|
66.88
|
65.31
|
62.85
|
59.98
|
56.08
|
49.65
|
47.72
|
45.85
|
45.08
|
46.53
|
47.13
|
61.19
|
49.3
|
47.52
|
47.31
|
34.78
|
52.08
|
46.78
|
44.91
|
38.36
|
37.23
|
38.3
|
37.52
|
37.57
|
57.26
|
58.94
|
56.05
|
55.12
|
64.29
|
63.98
|
65.39
|
67.38
|
68.75
|
69.97
|
68.9
|
69.99
|
63.39
|