|
(単位:百万ドル)
|
3Q11
|
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
|
154
|
121
|
117
|
120
|
76
|
112
|
82
|
83
|
66
|
94
|
75
|
78
|
81
|
170
|
105
|
102
|
140
|
114
|
170
|
141
|
73
|
80
|
98
|
114
|
137
|
219
|
281
|
203
|
232
|
124
|
226
|
326
|
331
|
375
|
196
|
275
|
242
|
248
|
209
|
228
|
158
|
135
|
154
|
192
|
219
|
211
|
169
|
139
|
141
|
109
|
166
|
127
|
157
|
151
|
|
現金 + 有価証券
|
154
|
121
|
117
|
120
|
76
|
112
|
82
|
83
|
66
|
94
|
75
|
78
|
81
|
170
|
105
|
102
|
140
|
114
|
170
|
141
|
73
|
80
|
98
|
114
|
137
|
219
|
281
|
203
|
232
|
124
|
226
|
326
|
331
|
375
|
196
|
275
|
242
|
248
|
209
|
228
|
158
|
135
|
154
|
192
|
219
|
211
|
169
|
139
|
141
|
109
|
166
|
127
|
157
|
151
|
|
売掛金
|
544
|
462
|
368
|
416
|
514
|
427
|
435
|
498
|
658
|
610
|
682
|
698
|
567
|
675
|
602
|
621
|
515
|
428
|
490
|
547
|
674
|
537
|
550
|
710
|
827
|
745
|
867
|
1,037
|
865
|
752
|
637
|
744
|
855
|
438
|
547
|
609
|
862
|
997
|
901
|
1,291
|
1,331
|
1,567
|
1,612
|
1,534
|
1,408
|
1,023
|
988
|
1,241
|
1,471
|
1,483
|
1,216
|
1,301
|
1,618
|
1,403
|
|
商品及び製品
|
139
|
45
|
89
|
84
|
99
|
66
|
138
|
201
|
150
|
88
|
151
|
251
|
168
|
78
|
124
|
151
|
141
|
61
|
111
|
150
|
137
|
75
|
197
|
267
|
204
|
96
|
181
|
177
|
164
|
197
|
205
|
210
|
161
|
100
|
219
|
261
|
181
|
51
|
65
|
316
|
153
|
97
|
202
|
471
|
393
|
156
|
312
|
536
|
371
|
224
|
320
|
414
|
334
|
256
|
|
流動資産合計
|
890
|
676
|
649
|
666
|
733
|
631
|
697
|
809
|
897
|
809
|
939
|
1,053
|
882
|
1,067
|
963
|
1,001
|
920
|
715
|
856
|
976
|
1,006
|
812
|
914
|
1,200
|
1,269
|
1,160
|
1,431
|
1,726
|
1,418
|
1,181
|
1,211
|
1,476
|
1,658
|
1,214
|
1,225
|
1,444
|
1,460
|
1,408
|
1,317
|
1,993
|
1,769
|
1,900
|
2,164
|
2,497
|
2,357
|
1,638
|
1,728
|
2,139
|
2,195
|
1,973
|
1,866
|
2,028
|
2,296
|
2,076
|
|
有形固定資産
|
2,617
|
2,872
|
2,965
|
3,061
|
3,538
|
3,692
|
3,883
|
4,109
|
4,350
|
4,464
|
4,624
|
4,694
|
4,825
|
9,833
|
9,684
|
9,750
|
9,703
|
9,735
|
9,703
|
9,680
|
9,691
|
9,963
|
10,227
|
10,069
|
10,430
|
10,842
|
11,421
|
12,081
|
12,928
|
13,703
|
14,369
|
14,697
|
14,549
|
12,412
|
12,417
|
12,293
|
12,174
|
12,061
|
11,997
|
11,922
|
11,668
|
11,653
|
11,878
|
13,716
|
14,215
|
14,470
|
14,890
|
15,334
|
15,806
|
16,283
|
16,891
|
17,425
|
18,063
|
18,406
|
|
固定資産合計
|
2,900
|
3,022
|
3,131
|
3,215
|
4,372
|
4,517
|
4,709
|
4,916
|
5,151
|
5,245
|
5,389
|
5,439
|
5,571
|
12,558
|
12,389
|
12,417
|
12,334
|
12,233
|
12,143
|
12,079
|
11,864
|
12,842
|
13,004
|
12,798
|
13,119
|
13,593
|
14,165
|
14,843
|
15,519
|
16,388
|
17,106
|
17,443
|
17,157
|
14,813
|
14,740
|
14,608
|
14,415
|
14,240
|
14,094
|
13,979
|
13,438
|
13,395
|
13,170
|
16,893
|
17,203
|
17,387
|
17,733
|
18,050
|
18,477
|
18,873
|
19,398
|
19,876
|
20,438
|
20,724
|
|
総資産
|
3,790
|
3,698
|
3,781
|
3,882
|
5,105
|
5,149
|
5,407
|
5,725
|
6,049
|
6,055
|
6,328
|
6,492
|
6,454
|
13,625
|
13,353
|
13,418
|
13,254
|
12,949
|
13,000
|
13,056
|
12,871
|
13,654
|
13,918
|
13,998
|
14,389
|
14,753
|
15,596
|
16,569
|
16,938
|
17,569
|
18,318
|
18,919
|
18,815
|
16,027
|
15,965
|
16,052
|
15,876
|
15,648
|
15,412
|
15,973
|
15,208
|
15,295
|
15,334
|
19,390
|
19,560
|
19,026
|
19,462
|
20,190
|
20,672
|
20,846
|
21,264
|
21,904
|
22,734
|
22,800
|
|
買掛金
|
298
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
607
|
617
|
833
|
947
|
1,034
|
1,652
|
1,402
|
1,803
|
1,901
|
1,806
|
1,448
|
1,255
|
1,173
|
1,581
|
1,574
|
1,709
|
1,686
|
1,467
|
2,012
|
1,889
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
534
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
673
|
569
|
487
|
526
|
686
|
633
|
608
|
687
|
770
|
758
|
818
|
802
|
827
|
982
|
847
|
862
|
881
|
693
|
937
|
948
|
1,167
|
1,424
|
1,395
|
1,633
|
1,616
|
1,384
|
1,953
|
2,556
|
2,799
|
2,041
|
1,658
|
1,669
|
1,872
|
1,196
|
1,319
|
1,380
|
1,779
|
1,765
|
2,102
|
2,868
|
2,299
|
2,910
|
3,153
|
3,394
|
3,067
|
2,467
|
2,321
|
2,682
|
2,761
|
2,815
|
2,891
|
2,627
|
3,173
|
3,198
|
|
長期借入金
|
1,603
|
1,469
|
1,610
|
1,751
|
2,475
|
2,522
|
2,728
|
2,868
|
2,989
|
2,892
|
3,048
|
3,137
|
2,885
|
5,838
|
5,796
|
5,939
|
5,762
|
4,921
|
4,778
|
4,726
|
4,606
|
4,213
|
3,938
|
4,369
|
4,703
|
5,064
|
5,393
|
5,679
|
5,632
|
7,119
|
6,639
|
7,280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
243
|
200
|
186
|
172
|
184
|
173
|
131
|
147
|
151
|
149
|
149
|
153
|
164
|
1,532
|
1,524
|
1,492
|
1,457
|
5,322
|
5,371
|
5,378
|
5,506
|
5,986
|
6,666
|
6,435
|
6,303
|
6,141
|
6,234
|
6,271
|
6,155
|
5,926
|
5,688
|
5,457
|
5,221
|
4,992
|
4,949
|
4,912
|
4,840
|
4,362
|
4,331
|
4,300
|
4,269
|
4,126
|
3,834
|
3,768
|
3,702
|
3,146
|
3,046
|
3,062
|
3,059
|
3,073
|
3,089
|
3,106
|
3,089
|
3,036
|
|
利益剰余金
|
-79
|
-61
|
-52
|
-44
|
-32
|
-19
|
-4
|
12
|
20
|
19
|
26
|
30
|
25
|
3
|
15
|
12
|
26
|
-3
|
-26
|
-37
|
-188
|
-251
|
-193
|
-361
|
-78
|
-50
|
60
|
-24
|
-131
|
-170
|
-180
|
-227
|
-340
|
-2,078
|
-1,997
|
-1,928
|
-1,894
|
-1,748
|
-1,691
|
-1,509
|
-1,823
|
-1,735
|
-1,138
|
-945
|
-627
|
-130
|
199
|
305
|
492
|
654
|
783
|
1,004
|
1,190
|
1,295
|
|
株主資本
|
1,332
|
1,465
|
1,508
|
1,427
|
1,753
|
1,803
|
1,881
|
1,974
|
2,091
|
2,199
|
2,243
|
2,350
|
2,540
|
6,594
|
6,492
|
6,380
|
6,250
|
5,881
|
5,837
|
5,877
|
5,724
|
6,171
|
6,935
|
6,545
|
6,756
|
6,964
|
7,250
|
7,270
|
7,471
|
7,337
|
8,939
|
8,820
|
8,443
|
6,373
|
6,269
|
6,212
|
5,903
|
5,522
|
5,397
|
5,400
|
5,179
|
4,017
|
4,401
|
4,731
|
4,982
|
4,412
|
4,540
|
4,378
|
4,610
|
4,578
|
4,349
|
4,459
|
4,418
|
2,573
|
|
有利子負債合計
|
1,603
|
1,469
|
1,610
|
1,751
|
2,475
|
2,522
|
2,728
|
2,868
|
2,989
|
2,892
|
3,048
|
3,137
|
2,885
|
5,838
|
5,796
|
5,939
|
5,719
|
4,921
|
4,778
|
4,726
|
4,881
|
4,748
|
3,938
|
4,369
|
4,703
|
5,064
|
5,393
|
5,679
|
5,632
|
7,119
|
6,639
|
7,280
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,449
|
1,348
|
1,492
|
1,630
|
2,399
|
2,410
|
2,645
|
2,784
|
2,923
|
2,797
|
2,972
|
3,058
|
2,804
|
5,668
|
5,690
|
5,836
|
5,579
|
4,807
|
4,607
|
4,585
|
4,808
|
4,668
|
3,839
|
4,255
|
4,566
|
4,844
|
5,111
|
5,476
|
5,400
|
6,994
|
6,413
|
6,953
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
120.33
|
100.3
|
106.76
|
122.68
|
141.17
|
139.88
|
145.01
|
145.24
|
142.94
|
131.5
|
135.9
|
133.51
|
113.62
|
88.53
|
89.28
|
93.09
|
91.5
|
83.68
|
81.86
|
80.41
|
85.27
|
76.95
|
56.78
|
66.74
|
69.61
|
72.72
|
74.38
|
78.11
|
75.39
|
97.02
|
74.27
|
82.54
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|