|
(単位:百万ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
754
|
1,092
|
661
|
756
|
781
|
622
|
968
|
940
|
1,006
|
1,043
|
815
|
820
|
1,009
|
865
|
779
|
960
|
928
|
814
|
903
|
803
|
932
|
824
|
916
|
1,036
|
1,031
|
1,196
|
1,270
|
1,129
|
836
|
539
|
589
|
430
|
621
|
365
|
482
|
725
|
546
|
664
|
488
|
402
|
477
|
483
|
376
|
322
|
199
|
299
|
167
|
199
|
153
|
80
|
324
|
185
|
288
|
278
|
272
|
218
|
310
|
267
|
172
|
188
|
|
現金 + 有価証券
|
754
|
1,092
|
661
|
756
|
781
|
622
|
968
|
940
|
1,006
|
1,043
|
815
|
820
|
1,009
|
865
|
779
|
960
|
928
|
814
|
903
|
803
|
932
|
824
|
916
|
1,036
|
1,031
|
1,196
|
1,270
|
1,129
|
836
|
539
|
589
|
430
|
621
|
365
|
482
|
725
|
546
|
664
|
488
|
402
|
477
|
483
|
376
|
322
|
199
|
299
|
167
|
199
|
153
|
80
|
324
|
185
|
288
|
278
|
272
|
218
|
310
|
267
|
172
|
188
|
|
売掛金
|
3,324
|
3,575
|
4,416
|
4,816
|
4,707
|
4,594
|
4,756
|
4,659
|
4,607
|
4,478
|
5,161
|
4,778
|
4,869
|
4,820
|
5,708
|
4,984
|
5,221
|
5,061
|
5,697
|
4,995
|
5,054
|
4,903
|
5,395
|
4,874
|
4,975
|
2,876
|
2,996
|
3,237
|
3,338
|
3,417
|
3,295
|
3,553
|
3,641
|
3,683
|
3,446
|
3,189
|
3,168
|
3,129
|
2,978
|
2,988
|
2,928
|
2,965
|
3,105
|
3,366
|
3,576
|
3,720
|
4,078
|
4,165
|
4,301
|
4,591
|
4,789
|
4,671
|
4,764
|
4,680
|
4,509
|
4,315
|
4,391
|
4,576
|
4,421
|
4,095
|
|
商品及び製品
|
1,747
|
1,812
|
2,495
|
2,550
|
2,514
|
2,644
|
2,514
|
2,490
|
2,389
|
2,361
|
2,224
|
2,285
|
2,264
|
2,511
|
2,549
|
2,510
|
2,613
|
2,705
|
2,494
|
2,474
|
2,482
|
2,805
|
2,650
|
2,827
|
2,856
|
2,419
|
2,698
|
2,771
|
2,825
|
3,129
|
3,286
|
3,262
|
3,142
|
3,395
|
3,306
|
3,212
|
3,008
|
3,026
|
2,909
|
2,745
|
2,732
|
2,945
|
2,816
|
2,760
|
3,237
|
3,284
|
3,543
|
3,681
|
4,244
|
4,655
|
4,973
|
5,354
|
5,465
|
5,755
|
6,116
|
5,752
|
5,469
|
5,614
|
5,252
|
5,270
|
|
流動資産合計
|
5,995
|
6,630
|
7,841
|
8,368
|
8,216
|
8,067
|
8,455
|
8,305
|
8,254
|
8,119
|
8,450
|
8,104
|
8,357
|
8,419
|
9,236
|
8,653
|
8,954
|
8,762
|
9,290
|
8,484
|
8,642
|
8,715
|
9,142
|
8,938
|
9,004
|
9,700
|
11,077
|
7,673
|
7,534
|
7,546
|
7,576
|
7,625
|
7,611
|
7,558
|
7,391
|
7,255
|
6,876
|
6,989
|
6,537
|
6,317
|
6,329
|
6,602
|
6,454
|
6,605
|
7,163
|
7,465
|
7,944
|
8,218
|
8,877
|
9,510
|
10,304
|
10,444
|
10,751
|
10,911
|
11,139
|
10,486
|
10,371
|
10,679
|
10,072
|
9,795
|
|
有形固定資産
|
302
|
302
|
346
|
367
|
395
|
432
|
440
|
458
|
461
|
480
|
491
|
486
|
492
|
505
|
511
|
522
|
534
|
529
|
541
|
548
|
568
|
579
|
587
|
610
|
612
|
471
|
565
|
526
|
519
|
510
|
507
|
520
|
522
|
525
|
462
|
455
|
452
|
437
|
431
|
413
|
404
|
404
|
403
|
381
|
368
|
351
|
338
|
323
|
315
|
300
|
378
|
400
|
441
|
470
|
563
|
561
|
568
|
584
|
564
|
578
|
|
固定資産合計
|
1,163
|
1,152
|
1,461
|
1,535
|
1,624
|
1,715
|
1,717
|
1,852
|
1,913
|
1,984
|
2,099
|
2,107
|
2,117
|
2,139
|
2,250
|
2,247
|
2,301
|
2,225
|
2,201
|
2,130
|
2,158
|
2,150
|
2,160
|
2,187
|
2,236
|
1,346
|
2,179
|
2,173
|
2,166
|
2,227
|
2,224
|
2,087
|
1,986
|
1,895
|
1,843
|
1,844
|
1,688
|
1,924
|
1,988
|
1,773
|
1,776
|
1,779
|
1,809
|
1,761
|
1,762
|
1,746
|
1,636
|
1,564
|
1,511
|
1,458
|
1,626
|
1,665
|
1,726
|
1,735
|
1,858
|
1,839
|
1,838
|
1,918
|
1,870
|
1,916
|
|
総資産
|
7,158
|
7,782
|
9,303
|
9,904
|
9,840
|
9,783
|
10,173
|
10,158
|
10,168
|
10,103
|
10,550
|
10,211
|
10,475
|
10,558
|
11,485
|
10,901
|
11,256
|
10,987
|
11,491
|
10,615
|
10,800
|
10,864
|
11,302
|
11,125
|
11,240
|
11,046
|
13,256
|
9,846
|
9,700
|
9,773
|
9,801
|
9,712
|
9,597
|
9,454
|
9,235
|
9,100
|
8,565
|
8,913
|
8,525
|
8,090
|
8,105
|
8,381
|
8,264
|
8,366
|
8,925
|
9,211
|
9,581
|
9,782
|
10,389
|
10,968
|
11,930
|
12,109
|
12,477
|
12,646
|
12,997
|
12,325
|
12,209
|
12,598
|
11,943
|
11,712
|
|
買掛金
|
2,535
|
2,862
|
3,455
|
3,610
|
3,413
|
3,175
|
3,568
|
3,237
|
3,231
|
2,921
|
3,565
|
3,175
|
3,278
|
3,184
|
3,705
|
3,207
|
3,402
|
3,301
|
3,850
|
3,272
|
3,338
|
3,340
|
3,628
|
3,298
|
3,234
|
1,463
|
1,774
|
1,731
|
1,861
|
1,917
|
1,958
|
2,091
|
2,269
|
2,353
|
2,046
|
1,836
|
1,864
|
2,025
|
1,802
|
1,733
|
1,754
|
2,005
|
1,935
|
2,001
|
2,401
|
2,468
|
2,694
|
2,969
|
3,432
|
3,467
|
3,107
|
3,137
|
3,374
|
3,446
|
3,308
|
3,324
|
3,346
|
3,588
|
3,626
|
3,319
|
|
流動負債合計
|
3,110
|
3,440
|
4,601
|
5,094
|
4,725
|
4,593
|
5,023
|
4,826
|
4,799
|
4,545
|
4,770
|
4,441
|
4,821
|
4,720
|
5,450
|
4,765
|
4,979
|
4,403
|
4,932
|
4,241
|
4,272
|
4,960
|
5,363
|
4,564
|
4,942
|
3,434
|
4,810
|
2,645
|
2,454
|
2,712
|
2,756
|
2,769
|
2,969
|
2,865
|
2,473
|
2,333
|
2,579
|
3,137
|
2,745
|
2,608
|
2,280
|
2,766
|
2,826
|
2,886
|
3,055
|
3,113
|
3,689
|
4,066
|
4,252
|
4,659
|
4,058
|
3,970
|
4,249
|
4,290
|
4,766
|
4,493
|
4,465
|
4,748
|
4,206
|
4,014
|
|
長期借入金
|
937
|
1,243
|
1,260
|
1,247
|
1,250
|
1,150
|
1,184
|
1,183
|
1,271
|
1,399
|
1,508
|
1,501
|
1,206
|
1,202
|
1,227
|
1,221
|
1,213
|
1,625
|
1,692
|
1,725
|
1,646
|
1,075
|
1,072
|
1,610
|
1,339
|
2,610
|
3,382
|
1,724
|
1,729
|
1,495
|
1,488
|
1,488
|
1,489
|
1,554
|
1,961
|
2,023
|
1,419
|
1,191
|
1,194
|
1,194
|
1,424
|
1,195
|
895
|
895
|
1,191
|
1,389
|
1,144
|
922
|
1,437
|
1,825
|
2,980
|
3,033
|
2,988
|
3,102
|
2,754
|
2,406
|
2,407
|
2,431
|
2,567
|
2,494
|
|
固定負債合計
|
1,026
|
1,333
|
1,371
|
1,367
|
1,380
|
1,258
|
1,294
|
1,280
|
1,463
|
1,577
|
1,673
|
1,687
|
1,364
|
1,343
|
1,406
|
1,400
|
1,386
|
1,789
|
1,854
|
1,872
|
1,842
|
1,272
|
1,265
|
1,800
|
1,606
|
2,823
|
3,734
|
2,101
|
2,063
|
1,817
|
1,796
|
1,987
|
1,942
|
1,967
|
2,353
|
2,404
|
1,845
|
1,817
|
1,822
|
1,804
|
2,098
|
1,837
|
1,527
|
1,542
|
1,786
|
1,952
|
1,689
|
1,459
|
1,944
|
2,290
|
3,443
|
3,504
|
3,476
|
3,534
|
3,221
|
2,843
|
2,818
|
2,812
|
2,893
|
2,813
|
|
総負債
|
4,137
|
4,773
|
5,973
|
6,461
|
6,106
|
5,852
|
6,318
|
6,106
|
6,262
|
6,123
|
6,444
|
6,128
|
6,186
|
6,063
|
6,857
|
6,165
|
6,365
|
6,193
|
6,786
|
6,113
|
6,115
|
6,233
|
6,628
|
6,365
|
6,549
|
6,257
|
8,544
|
4,746
|
4,518
|
4,529
|
4,552
|
4,757
|
4,912
|
4,833
|
4,826
|
4,737
|
4,424
|
4,955
|
4,568
|
4,412
|
4,379
|
4,604
|
4,354
|
4,428
|
4,841
|
5,066
|
5,378
|
5,525
|
6,196
|
6,949
|
7,500
|
7,474
|
7,725
|
7,824
|
7,987
|
7,336
|
7,284
|
7,560
|
7,099
|
6,827
|
|
資本金及び資本剰余金
|
151
|
151
|
151
|
152
|
152
|
149
|
144
|
145
|
142
|
138
|
136
|
137
|
137
|
137
|
137
|
138
|
138
|
138
|
135
|
135
|
135
|
132
|
131
|
128
|
127
|
127
|
127
|
126
|
123
|
121
|
119
|
118
|
115
|
113
|
108
|
106
|
104
|
101
|
99
|
98
|
98
|
98
|
98
|
99
|
99
|
99
|
98
|
97
|
95
|
92
|
90
|
91
|
91
|
90
|
89
|
90
|
89
|
87
|
86
|
84
|
|
利益剰余金
|
1,483
|
1,624
|
1,762
|
1,903
|
2,054
|
2,345
|
2,362
|
2,487
|
2,546
|
2,520
|
2,591
|
2,677
|
2,803
|
2,903
|
3,007
|
3,099
|
3,257
|
3,346
|
3,399
|
3,461
|
3,583
|
3,549
|
3,643
|
3,603
|
3,632
|
3,679
|
3,761
|
3,872
|
3,799
|
3,765
|
3,725
|
3,314
|
3,236
|
3,139
|
2,983
|
2,935
|
2,767
|
2,678
|
2,576
|
2,390
|
2,422
|
2,368
|
2,366
|
2,453
|
2,516
|
2,593
|
2,686
|
2,800
|
2,921
|
2,934
|
3,089
|
3,250
|
3,378
|
3,533
|
3,564
|
3,625
|
3,602
|
3,534
|
3,542
|
3,501
|
|
株主資本
|
3,021
|
3,009
|
3,330
|
3,442
|
3,734
|
3,931
|
3,855
|
4,052
|
3,906
|
3,980
|
4,106
|
4,084
|
4,289
|
4,495
|
4,628
|
4,736
|
4,890
|
4,794
|
4,705
|
4,502
|
4,685
|
4,631
|
4,674
|
4,760
|
4,691
|
4,789
|
4,712
|
5,100
|
5,182
|
5,244
|
5,249
|
4,955
|
4,685
|
4,621
|
4,409
|
4,362
|
4,140
|
3,958
|
3,957
|
3,677
|
3,726
|
3,778
|
3,911
|
3,938
|
4,084
|
4,146
|
4,203
|
4,257
|
4,193
|
4,019
|
4,430
|
4,636
|
4,752
|
4,823
|
5,010
|
4,989
|
4,926
|
5,038
|
4,844
|
4,885
|
|
有利子負債合計
|
937
|
1,243
|
1,260
|
1,247
|
1,250
|
1,150
|
1,184
|
1,183
|
1,271
|
1,399
|
1,508
|
1,501
|
1,206
|
1,202
|
1,227
|
1,221
|
1,208
|
1,625
|
1,692
|
1,725
|
1,646
|
1,075
|
1,072
|
1,610
|
1,339
|
2,610
|
3,382
|
1,724
|
1,729
|
1,495
|
1,488
|
1,488
|
1,489
|
1,554
|
1,961
|
2,023
|
1,419
|
1,191
|
1,194
|
1,194
|
1,424
|
1,195
|
895
|
895
|
1,191
|
1,389
|
1,144
|
922
|
1,437
|
1,825
|
2,980
|
3,033
|
2,988
|
3,102
|
2,754
|
2,406
|
2,407
|
2,431
|
2,567
|
2,494
|
|
純有利子負債
|
182
|
151
|
598
|
490
|
468
|
528
|
216
|
243
|
265
|
356
|
692
|
680
|
197
|
336
|
448
|
261
|
279
|
811
|
788
|
921
|
713
|
251
|
156
|
574
|
307
|
1,413
|
2,112
|
595
|
892
|
955
|
898
|
1,058
|
868
|
1,188
|
1,479
|
1,298
|
873
|
527
|
705
|
791
|
947
|
712
|
519
|
573
|
991
|
1,090
|
976
|
722
|
1,283
|
1,744
|
2,655
|
2,847
|
2,700
|
2,823
|
2,481
|
2,188
|
2,095
|
2,163
|
2,395
|
2,305
|
|
DEレシオ(%)
|
31.03
|
41.33
|
37.84
|
36.25
|
33.49
|
29.27
|
30.73
|
29.22
|
32.57
|
35.17
|
36.73
|
36.76
|
28.14
|
26.74
|
26.52
|
25.8
|
24.72
|
33.91
|
35.97
|
38.33
|
35.14
|
23.23
|
22.94
|
33.83
|
28.55
|
54.49
|
71.79
|
33.81
|
33.37
|
28.51
|
28.35
|
30.05
|
31.79
|
33.64
|
44.49
|
46.39
|
34.29
|
30.12
|
30.17
|
32.48
|
38.24
|
31.64
|
22.9
|
22.75
|
29.17
|
33.52
|
27.23
|
21.66
|
34.28
|
45.42
|
67.27
|
65.43
|
62.88
|
64.32
|
54.96
|
48.23
|
48.86
|
48.25
|
53.0
|
51.06
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|