|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
|
現金同等物
|
178
|
196
|
172
|
143
|
124
|
89
|
111
|
117
|
198
|
185
|
195
|
79
|
159
|
122
|
92
|
58
|
89
|
105
|
116
|
114
|
120
|
121
|
111
|
129
|
150
|
155
|
146
|
112
|
134
|
115
|
133
|
116
|
137
|
135
|
129
|
167
|
185
|
175
|
191
|
174
|
160
|
201
|
331
|
245
|
333
|
321
|
250
|
236
|
234
|
247
|
231
|
230
|
239
|
243
|
297
|
221
|
237
|
255
|
292
|
255
|
231
|
|
有価証券
|
24
|
24
|
24
|
26
|
26
|
26
|
26
|
54
|
27
|
27
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
203
|
220
|
197
|
169
|
151
|
115
|
137
|
172
|
226
|
213
|
222
|
79
|
159
|
123
|
92
|
58
|
89
|
106
|
116
|
114
|
120
|
121
|
111
|
129
|
150
|
155
|
146
|
112
|
134
|
115
|
133
|
116
|
137
|
135
|
129
|
167
|
185
|
175
|
191
|
174
|
160
|
201
|
331
|
245
|
333
|
321
|
250
|
236
|
234
|
247
|
231
|
230
|
239
|
243
|
297
|
221
|
237
|
255
|
292
|
255
|
231
|
|
売掛金
|
262
|
280
|
301
|
270
|
325
|
357
|
361
|
338
|
386
|
399
|
411
|
372
|
418
|
436
|
453
|
414
|
473
|
502
|
522
|
462
|
521
|
537
|
537
|
468
|
533
|
537
|
543
|
499
|
574
|
613
|
632
|
607
|
688
|
733
|
772
|
714
|
793
|
819
|
817
|
741
|
833
|
881
|
834
|
769
|
851
|
908
|
949
|
900
|
1,071
|
1,103
|
1,110
|
1,013
|
1,149
|
1,171
|
1,171
|
1,087
|
1,213
|
1,204
|
1,200
|
1,108
|
1,278
|
|
商品及び製品
|
507
|
522
|
546
|
557
|
576
|
608
|
618
|
646
|
647
|
662
|
675
|
715
|
700
|
725
|
755
|
784
|
793
|
818
|
836
|
869
|
867
|
876
|
883
|
913
|
965
|
985
|
966
|
992
|
1,007
|
1,044
|
1,047
|
1,092
|
1,134
|
1,163
|
1,194
|
1,278
|
1,293
|
1,345
|
1,354
|
1,366
|
1,345
|
1,401
|
1,342
|
1,337
|
1,305
|
1,327
|
1,401
|
1,523
|
1,600
|
1,665
|
1,678
|
1,708
|
1,651
|
1,565
|
1,513
|
1,522
|
1,496
|
1,504
|
1,559
|
1,645
|
1,673
|
|
流動資産合計
|
1,029
|
1,088
|
1,116
|
1,085
|
1,132
|
1,171
|
1,217
|
1,236
|
1,349
|
1,378
|
1,422
|
1,286
|
1,376
|
1,405
|
1,436
|
1,408
|
1,475
|
1,555
|
1,619
|
1,583
|
1,628
|
1,663
|
1,672
|
1,664
|
1,767
|
1,790
|
1,777
|
1,720
|
1,810
|
1,872
|
1,930
|
1,935
|
2,060
|
2,140
|
2,226
|
2,316
|
2,389
|
2,468
|
2,501
|
2,457
|
2,464
|
2,606
|
2,647
|
2,500
|
2,614
|
2,705
|
2,770
|
2,857
|
3,034
|
3,153
|
3,196
|
3,125
|
3,162
|
3,137
|
3,148
|
3,021
|
3,084
|
3,147
|
3,261
|
3,212
|
3,358
|
|
有形固定資産
|
332
|
344
|
343
|
363
|
373
|
396
|
420
|
435
|
450
|
459
|
483
|
516
|
555
|
575
|
611
|
654
|
677
|
714
|
741
|
763
|
783
|
805
|
810
|
818
|
826
|
859
|
904
|
899
|
890
|
895
|
889
|
893
|
889
|
880
|
883
|
924
|
943
|
975
|
997
|
1,023
|
1,027
|
1,029
|
1,023
|
1,030
|
1,022
|
1,015
|
1,019
|
1,019
|
1,008
|
1,008
|
1,008
|
1,010
|
1,003
|
1,010
|
1,011
|
1,011
|
1,013
|
1,025
|
1,044
|
1,056
|
1,075
|
|
投資有価証券
|
5
|
5
|
5
|
5
|
4
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
341
|
353
|
352
|
382
|
391
|
410
|
433
|
448
|
463
|
472
|
496
|
529
|
568
|
588
|
623
|
667
|
689
|
727
|
753
|
775
|
794
|
817
|
822
|
867
|
875
|
908
|
952
|
948
|
975
|
978
|
971
|
974
|
969
|
959
|
968
|
1,005
|
1,262
|
1,288
|
1,313
|
1,342
|
1,470
|
1,478
|
1,461
|
1,465
|
1,460
|
1,461
|
1,452
|
1,442
|
1,432
|
1,439
|
1,431
|
1,423
|
1,415
|
1,439
|
1,449
|
1,442
|
1,449
|
1,456
|
1,477
|
1,486
|
1,512
|
|
総資産
|
1,370
|
1,441
|
1,469
|
1,468
|
1,524
|
1,581
|
1,651
|
1,684
|
1,813
|
1,850
|
1,919
|
1,815
|
1,945
|
1,993
|
2,060
|
2,075
|
2,165
|
2,283
|
2,373
|
2,359
|
2,424
|
2,481
|
2,495
|
2,532
|
2,643
|
2,699
|
2,730
|
2,669
|
2,786
|
2,851
|
2,902
|
2,911
|
3,030
|
3,100
|
3,194
|
3,322
|
3,652
|
3,756
|
3,814
|
3,800
|
3,935
|
4,085
|
4,109
|
3,965
|
4,074
|
4,167
|
4,223
|
4,299
|
4,467
|
4,592
|
4,627
|
4,549
|
4,577
|
4,577
|
4,597
|
4,463
|
4,533
|
4,604
|
4,738
|
4,698
|
4,871
|
|
買掛金
|
65
|
71
|
73
|
60
|
68
|
83
|
86
|
73
|
76
|
81
|
84
|
78
|
75
|
89
|
105
|
91
|
105
|
109
|
112
|
103
|
132
|
133
|
131
|
125
|
158
|
158
|
117
|
108
|
129
|
141
|
147
|
147
|
148
|
172
|
186
|
193
|
183
|
203
|
215
|
192
|
212
|
194
|
210
|
207
|
215
|
236
|
256
|
233
|
289
|
291
|
277
|
255
|
266
|
262
|
275
|
264
|
276
|
292
|
301
|
287
|
341
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62
|
7
|
67
|
12
|
10
|
10
|
8
|
8
|
3
|
13
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
4
|
-
|
40
|
40
|
40
|
40
|
35
|
60
|
35
|
195
|
150
|
201
|
200
|
150
|
60
|
60
|
-
|
110
|
115
|
75
|
75
|
|
流動負債合計
|
162
|
166
|
177
|
162
|
209
|
204
|
218
|
187
|
236
|
210
|
216
|
204
|
253
|
236
|
259
|
239
|
301
|
351
|
407
|
375
|
492
|
396
|
368
|
373
|
401
|
411
|
331
|
275
|
369
|
342
|
360
|
351
|
403
|
381
|
416
|
437
|
554
|
527
|
555
|
544
|
580
|
631
|
603
|
612
|
661
|
650
|
662
|
682
|
745
|
849
|
802
|
789
|
863
|
736
|
667
|
661
|
637
|
717
|
741
|
687
|
785
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
302
|
362
|
362
|
432
|
379
|
354
|
436
|
432
|
412
|
391
|
422
|
387
|
497
|
484
|
497
|
442
|
342
|
450
|
405
|
365
|
365
|
365
|
365
|
330
|
330
|
330
|
310
|
404
|
353
|
200
|
200
|
200
|
200
|
200
|
125
|
125
|
125
|
125
|
|
資本金及び資本剰余金
|
2
|
3
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
5
|
2
|
2
|
2
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
利益剰余金
|
1,172
|
1,241
|
1,254
|
1,258
|
1,264
|
1,319
|
1,378
|
1,424
|
1,474
|
1,536
|
1,589
|
1,477
|
1,556
|
1,618
|
1,663
|
1,688
|
1,726
|
1,782
|
1,841
|
1,886
|
1,887
|
1,781
|
1,819
|
1,842
|
1,826
|
1,871
|
1,912
|
1,940
|
1,981
|
2,023
|
2,050
|
2,110
|
2,179
|
2,259
|
2,342
|
2,342
|
2,413
|
2,494
|
2,582
|
2,634
|
2,693
|
2,789
|
2,867
|
2,690
|
2,739
|
2,818
|
2,901
|
2,971
|
3,063
|
3,172
|
3,240
|
3,219
|
3,314
|
3,412
|
3,508
|
3,357
|
3,431
|
3,501
|
3,576
|
3,614
|
3,666
|
|
株主資本
|
1,190
|
1,258
|
1,275
|
1,282
|
1,291
|
1,354
|
1,408
|
1,458
|
1,538
|
1,600
|
1,664
|
1,560
|
1,640
|
1,706
|
1,749
|
1,772
|
1,800
|
1,868
|
1,901
|
1,915
|
1,862
|
1,763
|
1,783
|
1,801
|
1,821
|
1,868
|
1,909
|
1,933
|
1,981
|
1,991
|
2,026
|
2,096
|
2,172
|
2,227
|
2,316
|
2,303
|
2,397
|
2,504
|
2,586
|
2,666
|
2,657
|
2,783
|
2,886
|
2,733
|
2,787
|
2,881
|
2,965
|
3,042
|
3,142
|
3,179
|
3,161
|
3,163
|
3,271
|
3,381
|
3,467
|
3,349
|
3,429
|
3,496
|
3,597
|
3,616
|
3,690
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
365
|
370
|
430
|
445
|
390
|
365
|
445
|
440
|
415
|
405
|
425
|
390
|
500
|
489
|
500
|
445
|
345
|
455
|
405
|
405
|
405
|
405
|
405
|
365
|
390
|
365
|
505
|
555
|
555
|
400
|
350
|
260
|
260
|
200
|
235
|
240
|
200
|
200
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235
|
219
|
274
|
298
|
277
|
230
|
329
|
306
|
298
|
267
|
289
|
260
|
332
|
303
|
325
|
253
|
170
|
294
|
203
|
73
|
159
|
71
|
83
|
114
|
153
|
130
|
257
|
323
|
324
|
160
|
106
|
-38
|
38
|
-38
|
-21
|
-53
|
-56
|
-32
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.26
|
20.31
|
23.02
|
23.31
|
20.17
|
18.42
|
22.34
|
21.71
|
19.79
|
18.65
|
19.09
|
16.84
|
21.71
|
20.4
|
19.97
|
17.21
|
12.94
|
17.13
|
14.55
|
14.04
|
14.82
|
14.53
|
14.06
|
12.31
|
12.82
|
11.62
|
15.89
|
17.56
|
17.55
|
12.23
|
10.35
|
7.5
|
7.76
|
5.83
|
6.72
|
6.67
|
5.53
|
5.42
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|