|
(単位:百万ドル)
|
3Q10
|
4Q10
|
1Q11
|
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
|
2Q25
|
|
現金同等物
|
3
|
3
|
3
|
8
|
7
|
5
|
7
|
7
|
12
|
12
|
14
|
14
|
25
|
77
|
28
|
82
|
173
|
25
|
16
|
17
|
17
|
16
|
16
|
44
|
62
|
100
|
91
|
121
|
46
|
88
|
91
|
164
|
155
|
80
|
146
|
104
|
113
|
89
|
77
|
80
|
128
|
116
|
119
|
106
|
112
|
96
|
283
|
399
|
246
|
138
|
118
|
112
|
117
|
120
|
135
|
112
|
109
|
107
|
101
|
116
|
|
現金 + 有価証券
|
3
|
3
|
3
|
8
|
7
|
5
|
7
|
7
|
12
|
12
|
14
|
14
|
25
|
77
|
28
|
82
|
173
|
25
|
16
|
17
|
17
|
16
|
16
|
44
|
62
|
100
|
91
|
121
|
46
|
88
|
91
|
164
|
155
|
80
|
146
|
104
|
113
|
89
|
77
|
80
|
128
|
116
|
119
|
106
|
112
|
96
|
283
|
399
|
246
|
138
|
118
|
112
|
117
|
120
|
135
|
112
|
109
|
107
|
101
|
116
|
|
売掛金
|
190
|
197
|
189
|
203
|
218
|
214
|
200
|
202
|
228
|
234
|
241
|
224
|
247
|
229
|
235
|
239
|
261
|
276
|
275
|
267
|
280
|
282
|
278
|
298
|
307
|
291
|
290
|
311
|
335
|
316
|
413
|
432
|
375
|
374
|
389
|
396
|
404
|
435
|
408
|
368
|
450
|
435
|
461
|
490
|
535
|
515
|
525
|
532
|
543
|
557
|
581
|
564
|
629
|
609
|
651
|
688
|
739
|
717
|
716
|
780
|
|
商品及び製品
|
234
|
227
|
239
|
249
|
243
|
253
|
272
|
286
|
301
|
320
|
325
|
339
|
339
|
338
|
339
|
345
|
353
|
381
|
390
|
402
|
405
|
419
|
430
|
433
|
430
|
417
|
421
|
437
|
453
|
454
|
506
|
504
|
479
|
468
|
486
|
493
|
502
|
506
|
526
|
568
|
594
|
570
|
570
|
582
|
587
|
585
|
588
|
603
|
621
|
628
|
659
|
699
|
723
|
735
|
747
|
775
|
779
|
802
|
842
|
880
|
|
流動資産合計
|
491
|
491
|
503
|
538
|
543
|
540
|
555
|
576
|
628
|
657
|
680
|
675
|
706
|
747
|
701
|
764
|
895
|
791
|
787
|
799
|
814
|
841
|
844
|
915
|
929
|
934
|
883
|
958
|
932
|
953
|
1,175
|
1,272
|
1,188
|
1,090
|
1,193
|
1,136
|
1,150
|
1,163
|
1,149
|
1,166
|
1,321
|
1,274
|
1,297
|
1,322
|
1,474
|
1,465
|
1,698
|
1,738
|
1,597
|
1,533
|
1,577
|
1,599
|
1,711
|
1,704
|
1,793
|
1,859
|
1,926
|
1,951
|
1,987
|
2,125
|
|
有形固定資産
|
569
|
593
|
595
|
606
|
601
|
609
|
583
|
593
|
617
|
640
|
636
|
636
|
654
|
739
|
769
|
817
|
843
|
937
|
928
|
961
|
974
|
967
|
948
|
964
|
922
|
877
|
879
|
886
|
894
|
910
|
952
|
966
|
967
|
976
|
1,023
|
1,032
|
1,065
|
1,132
|
1,168
|
1,196
|
1,237
|
1,281
|
1,305
|
1,310
|
1,314
|
1,347
|
1,361
|
1,365
|
1,361
|
-
|
1,464
|
1,489
|
1,535
|
-
|
1,682
|
1,709
|
1,747
|
-
|
-
|
-
|
|
固定資産合計
|
2,011
|
2,033
|
2,068
|
2,086
|
2,071
|
2,084
|
2,044
|
2,052
|
2,256
|
2,284
|
2,289
|
2,291
|
2,301
|
2,390
|
2,414
|
2,457
|
2,472
|
3,667
|
3,549
|
3,593
|
3,608
|
3,619
|
3,557
|
3,686
|
3,663
|
3,541
|
3,773
|
3,792
|
3,851
|
3,906
|
5,093
|
5,142
|
5,068
|
5,022
|
5,106
|
5,067
|
5,022
|
5,111
|
5,399
|
5,344
|
5,427
|
5,463
|
7,625
|
7,691
|
8,136
|
8,141
|
9,964
|
10,040
|
9,954
|
9,959
|
9,984
|
9,940
|
9,986
|
9,954
|
10,239
|
10,188
|
10,181
|
10,364
|
10,235
|
10,288
|
|
総資産
|
2,503
|
2,525
|
2,572
|
2,625
|
2,615
|
2,625
|
2,599
|
2,629
|
2,884
|
2,941
|
2,970
|
2,967
|
3,007
|
3,137
|
3,115
|
3,222
|
3,367
|
4,458
|
4,336
|
4,393
|
4,423
|
4,461
|
4,402
|
4,601
|
4,593
|
4,476
|
4,657
|
4,750
|
4,783
|
4,859
|
6,269
|
6,414
|
6,257
|
6,113
|
6,299
|
6,203
|
6,173
|
6,275
|
6,549
|
6,510
|
6,748
|
6,738
|
8,922
|
9,014
|
9,611
|
9,606
|
11,663
|
11,778
|
11,552
|
11,492
|
11,561
|
11,540
|
11,697
|
11,659
|
12,033
|
12,047
|
12,108
|
12,315
|
12,222
|
12,414
|
|
買掛金
|
41
|
51
|
48
|
51
|
58
|
61
|
48
|
54
|
66
|
85
|
61
|
73
|
76
|
108
|
74
|
86
|
87
|
116
|
87
|
100
|
114
|
116
|
116
|
105
|
87
|
107
|
100
|
100
|
112
|
142
|
107
|
153
|
120
|
146
|
129
|
129
|
141
|
150
|
141
|
128
|
180
|
176
|
137
|
141
|
153
|
161
|
149
|
184
|
227
|
248
|
224
|
242
|
226
|
261
|
202
|
230
|
222
|
260
|
201
|
244
|
|
一年内返済予定の長期借入金
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
224
|
199
|
186
|
206
|
237
|
267
|
206
|
228
|
232
|
262
|
226
|
228
|
249
|
321
|
268
|
264
|
297
|
442
|
382
|
535
|
529
|
569
|
347
|
322
|
320
|
536
|
517
|
343
|
371
|
396
|
415
|
460
|
461
|
536
|
938
|
940
|
889
|
1,110
|
1,068
|
1,025
|
1,128
|
1,004
|
961
|
992
|
1,063
|
732
|
1,664
|
1,648
|
1,375
|
1,280
|
915
|
949
|
993
|
969
|
964
|
952
|
969
|
1,022
|
999
|
1,012
|
|
長期借入金
|
624
|
591
|
586
|
524
|
406
|
327
|
371
|
275
|
454
|
348
|
377
|
291
|
215
|
301
|
301
|
301
|
301
|
1,280
|
1,302
|
1,105
|
1,070
|
1,105
|
1,330
|
1,411
|
1,412
|
1,107
|
1,201
|
1,345
|
1,180
|
1,149
|
2,373
|
2,442
|
2,249
|
1,985
|
1,686
|
1,472
|
1,422
|
1,262
|
1,233
|
1,344
|
1,327
|
1,383
|
1,413
|
1,324
|
1,179
|
1,396
|
2,347
|
2,347
|
2,347
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
684
|
658
|
663
|
608
|
489
|
419
|
455
|
362
|
555
|
465
|
493
|
401
|
319
|
392
|
392
|
395
|
393
|
1,427
|
1,436
|
1,241
|
1,199
|
1,217
|
1,447
|
1,534
|
1,535
|
1,239
|
1,319
|
1,466
|
1,318
|
1,286
|
2,697
|
2,766
|
2,569
|
2,269
|
1,934
|
1,720
|
1,667
|
1,535
|
1,749
|
1,857
|
1,859
|
1,908
|
1,970
|
1,858
|
1,762
|
1,932
|
3,072
|
3,116
|
3,093
|
3,037
|
3,310
|
3,212
|
3,175
|
3,139
|
3,372
|
3,291
|
3,213
|
3,209
|
3,095
|
3,113
|
|
総負債
|
908
|
858
|
849
|
814
|
727
|
687
|
661
|
590
|
787
|
728
|
719
|
630
|
569
|
713
|
660
|
659
|
691
|
1,869
|
1,818
|
1,776
|
1,728
|
1,786
|
1,795
|
1,856
|
1,855
|
1,775
|
1,837
|
1,810
|
1,689
|
1,682
|
3,112
|
3,226
|
3,030
|
2,805
|
2,873
|
2,661
|
2,557
|
2,646
|
2,818
|
2,883
|
2,988
|
2,913
|
2,932
|
2,851
|
2,825
|
2,664
|
4,736
|
4,764
|
4,469
|
4,318
|
4,225
|
4,162
|
4,169
|
4,108
|
4,337
|
4,244
|
4,183
|
4,232
|
4,095
|
4,126
|
|
資本金及び資本剰余金
|
1,080
|
1,088
|
1,099
|
1,131
|
1,178
|
1,185
|
1,189
|
1,223
|
1,235
|
1,270
|
1,276
|
1,296
|
1,320
|
1,334
|
1,337
|
1,346
|
1,380
|
1,391
|
1,390
|
1,404
|
1,421
|
1,439
|
1,436
|
1,447
|
1,480
|
1,499
|
1,502
|
1,509
|
1,522
|
1,531
|
1,534
|
1,547
|
1,556
|
1,577
|
1,580
|
1,593
|
1,612
|
1,620
|
1,616
|
1,631
|
1,642
|
1,652
|
1,652
|
1,673
|
1,693
|
1,720
|
1,724
|
1,742
|
1,756
|
1,770
|
1,784
|
1,806
|
1,822
|
1,838
|
1,869
|
1,888
|
1,906
|
1,942
|
1,950
|
1,964
|
|
利益剰余金
|
552
|
600
|
644
|
679
|
716
|
773
|
826
|
881
|
946
|
1,018
|
1,091
|
1,166
|
1,254
|
1,311
|
1,382
|
1,461
|
1,548
|
1,578
|
1,638
|
1,699
|
1,742
|
1,779
|
1,829
|
1,903
|
1,989
|
2,050
|
2,138
|
2,243
|
2,346
|
2,434
|
2,310
|
2,371
|
2,471
|
2,576
|
2,664
|
2,787
|
2,905
|
3,026
|
3,115
|
3,127
|
3,181
|
3,262
|
5,360
|
5,478
|
6,092
|
6,202
|
6,296
|
6,423
|
6,519
|
6,585
|
6,668
|
6,708
|
6,792
|
6,876
|
6,957
|
7,046
|
7,151
|
7,268
|
7,373
|
7,460
|
|
株主資本
|
1,594
|
1,666
|
1,722
|
1,810
|
1,887
|
1,937
|
1,937
|
2,037
|
2,096
|
2,213
|
2,250
|
2,336
|
2,438
|
2,423
|
2,454
|
2,562
|
2,676
|
2,588
|
2,517
|
2,616
|
2,694
|
2,674
|
2,607
|
2,745
|
2,737
|
2,700
|
2,819
|
2,940
|
3,093
|
3,176
|
3,156
|
3,188
|
3,227
|
3,308
|
3,426
|
3,542
|
3,616
|
3,629
|
3,731
|
3,628
|
3,760
|
3,825
|
5,990
|
6,163
|
6,785
|
6,942
|
6,926
|
7,014
|
7,083
|
7,175
|
7,336
|
7,378
|
7,529
|
7,551
|
7,695
|
7,804
|
7,925
|
8,084
|
8,128
|
8,288
|
|
有利子負債合計
|
624
|
591
|
586
|
524
|
406
|
327
|
371
|
275
|
454
|
348
|
377
|
291
|
215
|
301
|
301
|
301
|
301
|
1,280
|
1,302
|
1,105
|
1,070
|
1,105
|
1,330
|
1,411
|
1,412
|
1,107
|
1,201
|
1,345
|
1,180
|
1,149
|
2,373
|
2,442
|
2,249
|
1,985
|
1,686
|
1,472
|
1,422
|
1,262
|
1,233
|
1,344
|
1,327
|
1,383
|
1,413
|
1,324
|
1,179
|
1,396
|
2,347
|
2,347
|
2,347
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
621
|
588
|
583
|
515
|
398
|
322
|
363
|
267
|
441
|
335
|
363
|
277
|
189
|
224
|
272
|
218
|
127
|
1,255
|
1,286
|
1,087
|
1,053
|
1,088
|
1,314
|
1,366
|
1,349
|
1,006
|
1,109
|
1,224
|
1,134
|
1,060
|
2,281
|
2,278
|
2,093
|
1,905
|
1,540
|
1,367
|
1,309
|
1,173
|
1,156
|
1,264
|
1,199
|
1,267
|
1,294
|
1,218
|
1,067
|
1,299
|
2,063
|
1,947
|
2,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
39.17
|
35.52
|
34.07
|
28.95
|
21.53
|
16.9
|
19.16
|
13.5
|
21.66
|
15.74
|
16.78
|
12.48
|
8.83
|
12.45
|
12.29
|
11.77
|
11.26
|
49.48
|
51.75
|
42.27
|
39.73
|
41.34
|
51.04
|
51.41
|
51.6
|
41.01
|
42.6
|
45.77
|
38.15
|
36.19
|
75.18
|
76.61
|
69.7
|
60.03
|
49.25
|
41.56
|
39.35
|
34.8
|
33.07
|
37.07
|
35.31
|
36.18
|
23.6
|
21.5
|
17.39
|
20.11
|
33.88
|
33.46
|
33.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|