|
(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
|
2Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
84
|
106
|
117
|
95
|
109
|
127
|
104
|
104
|
91
|
91
|
91
|
85
|
94
|
78
|
82
|
87
|
65
|
85
|
55
|
67
|
101
|
106
|
65
|
89
|
94
|
103
|
106
|
87
|
94
|
142
|
94
|
108
|
100
|
94
|
84
|
89
|
75
|
77
|
90
|
72
|
98
|
105
|
101
|
110
|
99
|
124
|
136
|
108
|
127
|
147
|
161
|
158
|
157
|
180
|
179
|
196
|
194
|
197
|
201
|
|
現金 + 有価証券
|
84
|
106
|
117
|
95
|
109
|
127
|
104
|
104
|
91
|
91
|
91
|
85
|
94
|
78
|
82
|
87
|
65
|
85
|
55
|
67
|
101
|
106
|
65
|
89
|
94
|
103
|
106
|
87
|
94
|
142
|
94
|
108
|
100
|
94
|
84
|
89
|
75
|
77
|
90
|
72
|
98
|
105
|
101
|
110
|
99
|
124
|
136
|
108
|
127
|
147
|
161
|
158
|
157
|
180
|
179
|
196
|
194
|
197
|
201
|
|
売掛金
|
464
|
480
|
475
|
521
|
588
|
568
|
546
|
503
|
492
|
453
|
443
|
471
|
489
|
481
|
465
|
489
|
526
|
501
|
462
|
459
|
461
|
403
|
373
|
404
|
418
|
399
|
391
|
428
|
453
|
447
|
448
|
463
|
469
|
456
|
561
|
704
|
720
|
664
|
641
|
640
|
624
|
636
|
679
|
751
|
834
|
889
|
816
|
880
|
868
|
749
|
674
|
727
|
682
|
659
|
639
|
772
|
785
|
746
|
706
|
|
商品及び製品
|
353
|
396
|
414
|
456
|
484
|
432
|
394
|
385
|
398
|
374
|
389
|
392
|
399
|
375
|
398
|
407
|
411
|
381
|
382
|
363
|
334
|
297
|
295
|
290
|
288
|
277
|
304
|
330
|
336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
1,078
|
1,165
|
1,188
|
1,261
|
1,375
|
1,305
|
1,235
|
1,187
|
1,147
|
1,064
|
1,126
|
1,123
|
1,134
|
1,094
|
1,114
|
1,169
|
1,234
|
1,154
|
1,072
|
1,070
|
1,080
|
1,008
|
922
|
928
|
946
|
920
|
1,037
|
1,065
|
1,125
|
994
|
1,044
|
1,088
|
1,075
|
976
|
1,110
|
1,353
|
1,341
|
1,249
|
1,307
|
1,247
|
1,305
|
1,302
|
1,346
|
1,382
|
1,566
|
1,664
|
1,704
|
1,616
|
1,647
|
1,499
|
1,471
|
1,481
|
1,443
|
1,369
|
1,389
|
1,614
|
1,713
|
1,549
|
1,597
|
|
有形固定資産
|
1,175
|
1,275
|
1,291
|
1,345
|
1,387
|
1,435
|
1,421
|
1,418
|
1,394
|
1,419
|
1,426
|
1,406
|
1,402
|
1,398
|
1,389
|
1,395
|
1,369
|
1,293
|
1,278
|
1,233
|
1,233
|
1,217
|
1,185
|
1,198
|
1,173
|
1,163
|
1,135
|
1,141
|
1,168
|
1,188
|
1,203
|
1,189
|
1,181
|
1,191
|
1,183
|
1,685
|
1,678
|
1,690
|
1,664
|
1,596
|
1,588
|
1,526
|
1,514
|
1,499
|
1,493
|
1,521
|
1,456
|
1,431
|
1,427
|
1,455
|
1,508
|
1,517
|
1,524
|
1,562
|
1,571
|
1,655
|
1,655
|
1,652
|
1,617
|
|
固定資産合計
|
2,138
|
2,333
|
2,339
|
2,452
|
2,629
|
2,902
|
2,830
|
2,843
|
2,766
|
2,793
|
2,816
|
2,770
|
2,760
|
2,788
|
2,818
|
2,827
|
2,717
|
2,513
|
2,435
|
2,350
|
2,335
|
2,307
|
2,241
|
2,279
|
2,238
|
2,233
|
2,162
|
2,160
|
2,212
|
2,238
|
2,284
|
2,258
|
2,224
|
2,218
|
2,190
|
4,157
|
4,211
|
4,178
|
4,414
|
4,281
|
4,288
|
4,208
|
4,220
|
4,205
|
4,157
|
4,152
|
4,063
|
4,006
|
3,978
|
3,971
|
4,219
|
4,430
|
4,430
|
4,592
|
4,580
|
5,215
|
5,122
|
5,098
|
4,989
|
|
総資産
|
3,217
|
3,498
|
3,528
|
3,714
|
4,004
|
4,207
|
4,066
|
4,030
|
3,914
|
3,857
|
3,943
|
3,893
|
3,894
|
3,882
|
3,932
|
3,997
|
3,951
|
3,667
|
3,508
|
3,421
|
3,415
|
3,316
|
3,163
|
3,207
|
3,184
|
3,153
|
3,199
|
3,226
|
3,337
|
3,232
|
3,328
|
3,347
|
3,299
|
3,195
|
3,300
|
5,510
|
5,552
|
5,427
|
5,722
|
5,529
|
5,594
|
5,511
|
5,567
|
5,588
|
5,724
|
5,816
|
5,767
|
5,623
|
5,626
|
5,470
|
5,691
|
5,912
|
5,874
|
5,961
|
5,969
|
6,829
|
6,835
|
6,648
|
6,586
|
|
買掛金
|
380
|
448
|
372
|
412
|
465
|
487
|
394
|
441
|
461
|
466
|
392
|
425
|
433
|
431
|
365
|
432
|
448
|
471
|
392
|
357
|
357
|
355
|
292
|
326
|
340
|
372
|
332
|
369
|
394
|
399
|
378
|
395
|
409
|
403
|
377
|
473
|
458
|
435
|
389
|
418
|
436
|
450
|
468
|
579
|
657
|
704
|
619
|
619
|
642
|
561
|
464
|
502
|
505
|
497
|
468
|
549
|
533
|
521
|
473
|
|
一年内返済予定の長期借入金
|
20
|
12
|
12
|
12
|
-13
|
12
|
15
|
18
|
21
|
25
|
10
|
10
|
10
|
10
|
12
|
15
|
17
|
17
|
20
|
25
|
24
|
30
|
22
|
317
|
300
|
0
|
-
|
15
|
16
|
15
|
15
|
15
|
15
|
18
|
18
|
83
|
83
|
83
|
83
|
83
|
99
|
123
|
133
|
114
|
120
|
120
|
120
|
80
|
50
|
71
|
80
|
80
|
88
|
88
|
88
|
95
|
95
|
95
|
95
|
|
流動負債合計
|
680
|
761
|
689
|
782
|
872
|
929
|
760
|
802
|
833
|
862
|
795
|
783
|
818
|
801
|
730
|
805
|
869
|
851
|
729
|
710
|
696
|
647
|
570
|
908
|
914
|
659
|
620
|
660
|
719
|
687
|
633
|
667
|
680
|
670
|
606
|
809
|
837
|
825
|
824
|
840
|
914
|
1,000
|
990
|
1,109
|
1,241
|
1,314
|
1,280
|
1,121
|
1,116
|
1,047
|
880
|
937
|
951
|
939
|
882
|
1,026
|
1,010
|
1,014
|
1,217
|
|
長期借入金
|
948
|
953
|
1,065
|
1,088
|
1,255
|
1,345
|
1,388
|
1,286
|
1,198
|
1,175
|
1,305
|
1,269
|
1,240
|
1,207
|
1,345
|
1,300
|
1,228
|
1,087
|
1,127
|
1,127
|
1,154
|
1,116
|
1,112
|
777
|
758
|
974
|
1,074
|
1,033
|
1,033
|
937
|
1,010
|
1,020
|
1,020
|
884
|
1,060
|
2,852
|
2,786
|
2,659
|
2,719
|
2,595
|
2,535
|
2,336
|
2,360
|
2,155
|
2,089
|
2,054
|
2,139
|
1,991
|
1,986
|
1,839
|
2,143
|
2,206
|
2,081
|
2,121
|
2,185
|
2,783
|
2,793
|
2,626
|
2,422
|
|
固定負債合計
|
1,367
|
1,381
|
1,491
|
1,502
|
1,658
|
1,885
|
1,912
|
1,815
|
1,722
|
1,674
|
1,808
|
1,772
|
1,740
|
1,682
|
1,826
|
1,780
|
1,697
|
1,592
|
1,630
|
1,606
|
1,626
|
1,608
|
1,602
|
1,262
|
1,243
|
1,504
|
1,581
|
1,545
|
1,545
|
1,465
|
1,534
|
1,516
|
1,427
|
1,334
|
1,498
|
3,540
|
3,517
|
3,389
|
3,657
|
3,533
|
3,469
|
3,290
|
3,294
|
3,029
|
2,956
|
2,902
|
2,910
|
2,765
|
2,757
|
2,612
|
2,913
|
3,007
|
2,879
|
2,910
|
2,925
|
3,630
|
3,599
|
3,386
|
3,158
|
|
資本金及び資本剰余金
|
105
|
106
|
108
|
109
|
111
|
113
|
120
|
121
|
121
|
123
|
126
|
127
|
128
|
129
|
132
|
133
|
135
|
135
|
137
|
138
|
139
|
139
|
140
|
141
|
141
|
141
|
142
|
144
|
144
|
144
|
149
|
150
|
150
|
150
|
161
|
162
|
162
|
162
|
162
|
169
|
169
|
170
|
175
|
177
|
178
|
179
|
183
|
186
|
172
|
173
|
188
|
205
|
207
|
208
|
222
|
225
|
228
|
230
|
240
|
|
利益剰余金
|
1,271
|
1,323
|
1,340
|
1,366
|
1,405
|
1,401
|
1,401
|
1,413
|
1,415
|
1,404
|
1,404
|
1,421
|
1,431
|
1,443
|
1,448
|
1,460
|
1,447
|
1,411
|
1,416
|
1,413
|
1,396
|
1,384
|
1,330
|
1,334
|
1,355
|
1,340
|
1,320
|
1,332
|
1,355
|
1,360
|
1,390
|
1,410
|
1,453
|
1,469
|
1,471
|
1,460
|
1,499
|
1,539
|
1,548
|
1,531
|
1,527
|
1,543
|
1,542
|
1,666
|
1,753
|
1,825
|
1,812
|
1,910
|
2,024
|
2,095
|
2,157
|
2,240
|
2,300
|
2,338
|
2,378
|
2,392
|
2,449
|
2,486
|
2,462
|
|
株主資本
|
1,169
|
1,355
|
1,346
|
1,427
|
1,473
|
1,392
|
1,391
|
1,411
|
1,349
|
1,320
|
1,338
|
1,337
|
1,335
|
1,398
|
1,374
|
1,409
|
1,384
|
1,223
|
1,148
|
1,103
|
1,092
|
1,059
|
958
|
1,000
|
994
|
957
|
965
|
986
|
1,042
|
1,047
|
1,126
|
1,129
|
1,157
|
1,154
|
1,171
|
1,136
|
1,175
|
1,191
|
1,222
|
1,135
|
1,190
|
1,200
|
1,262
|
1,429
|
1,507
|
1,575
|
1,557
|
1,718
|
1,736
|
1,794
|
1,882
|
1,914
|
1,988
|
1,986
|
2,036
|
2,047
|
2,099
|
2,117
|
2,078
|
|
有利子負債合計
|
968
|
965
|
1,078
|
1,100
|
1,243
|
1,383
|
1,429
|
1,331
|
1,246
|
1,200
|
1,315
|
1,279
|
1,250
|
1,217
|
1,358
|
1,315
|
1,246
|
1,105
|
1,148
|
1,153
|
1,179
|
1,146
|
1,134
|
1,094
|
1,058
|
974
|
1,074
|
1,048
|
1,050
|
952
|
1,025
|
1,035
|
1,035
|
902
|
1,079
|
2,936
|
2,870
|
2,743
|
2,803
|
2,679
|
2,635
|
2,459
|
2,493
|
2,269
|
2,210
|
2,175
|
2,259
|
2,072
|
2,037
|
1,910
|
2,225
|
2,287
|
2,170
|
2,210
|
2,274
|
2,879
|
2,889
|
2,722
|
2,518
|
|
純有利子負債
|
884
|
858
|
960
|
1,005
|
1,134
|
1,256
|
1,325
|
1,226
|
1,154
|
1,108
|
1,223
|
1,193
|
1,155
|
1,139
|
1,276
|
1,228
|
1,181
|
1,019
|
1,092
|
1,085
|
1,077
|
1,040
|
1,069
|
1,005
|
964
|
870
|
968
|
961
|
955
|
810
|
931
|
927
|
934
|
808
|
994
|
2,846
|
2,794
|
2,665
|
2,712
|
2,607
|
2,537
|
2,353
|
2,392
|
2,158
|
2,110
|
2,050
|
2,122
|
1,963
|
1,909
|
1,763
|
2,063
|
2,128
|
2,012
|
2,028
|
2,094
|
2,683
|
2,695
|
2,524
|
2,317
|
|
DEレシオ(%)
|
82.84
|
71.24
|
80.05
|
77.1
|
84.41
|
99.41
|
102.73
|
94.28
|
92.35
|
90.9
|
98.28
|
95.65
|
93.69
|
87.07
|
98.81
|
93.33
|
90.05
|
90.34
|
99.97
|
104.47
|
107.92
|
108.21
|
118.39
|
109.42
|
106.51
|
101.74
|
111.36
|
106.26
|
100.7
|
90.96
|
91.06
|
91.69
|
89.43
|
78.23
|
92.13
|
258.32
|
244.11
|
230.27
|
229.23
|
235.98
|
221.26
|
204.76
|
197.47
|
158.68
|
146.6
|
138.05
|
145.08
|
120.58
|
117.3
|
106.47
|
118.2
|
119.43
|
109.1
|
111.25
|
111.65
|
140.6
|
137.61
|
128.55
|
121.12
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|