|
(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
|
3Q25
|
4Q25
|
|
現金同等物
|
380
|
575
|
923
|
808
|
1,107
|
657
|
424
|
487
|
773
|
838
|
436
|
497
|
1,677
|
1,781
|
1,945
|
2,139
|
2,095
|
1,613
|
1,092
|
1,075
|
1,017
|
1,180
|
974
|
1,047
|
1,034
|
1,221
|
1,393
|
1,520
|
819
|
884
|
874
|
1,024
|
1,089
|
822
|
952
|
1,047
|
1,098
|
3,220
|
3,627
|
948
|
697
|
685
|
742
|
564
|
489
|
733
|
693
|
2,937
|
2,955
|
6,648
|
502
|
756
|
534
|
475
|
448
|
382
|
405
|
422
|
371
|
395
|
408
|
467
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
573
|
945
|
886
|
1,013
|
733
|
815
|
820
|
1,069
|
882
|
746
|
684
|
36
|
39
|
99
|
107
|
101
|
32
|
40
|
30
|
70
|
150
|
282
|
145
|
92
|
70
|
33
|
43
|
40
|
39
|
40
|
40
|
38
|
27
|
19
|
21
|
23
|
8
|
7
|
11
|
9
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
380
|
575
|
923
|
808
|
1,107
|
657
|
424
|
487
|
773
|
838
|
436
|
497
|
1,677
|
1,781
|
1,945
|
2,139
|
2,095
|
2,187
|
2,037
|
1,962
|
2,030
|
1,914
|
1,789
|
1,868
|
2,104
|
2,103
|
2,140
|
2,205
|
856
|
924
|
974
|
1,132
|
1,190
|
855
|
992
|
1,078
|
1,168
|
3,371
|
3,909
|
1,093
|
790
|
756
|
775
|
608
|
529
|
772
|
733
|
2,977
|
2,994
|
6,676
|
521
|
777
|
558
|
483
|
456
|
393
|
415
|
422
|
371
|
395
|
408
|
467
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,857
|
2,146
|
-
|
2,065
|
1,938
|
2,117
|
-
|
1,983
|
1,973
|
2,174
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,713
|
2,446
|
2,853
|
2,910
|
|
商品及び製品
|
1,196
|
1,171
|
1,295
|
1,361
|
1,390
|
1,412
|
1,456
|
1,452
|
1,429
|
1,400
|
1,489
|
1,515
|
1,473
|
1,377
|
1,465
|
1,448
|
1,448
|
1,371
|
1,441
|
1,453
|
1,387
|
1,300
|
1,320
|
1,279
|
1,248
|
1,173
|
1,247
|
1,241
|
1,538
|
1,549
|
1,707
|
1,780
|
1,732
|
1,621
|
1,762
|
1,804
|
1,755
|
1,678
|
1,790
|
2,014
|
2,011
|
1,814
|
1,795
|
1,870
|
1,898
|
2,090
|
2,265
|
2,307
|
2,330
|
2,215
|
3,130
|
3,096
|
3,068
|
2,908
|
3,029
|
3,093
|
2,966
|
2,787
|
2,872
|
2,807
|
2,823
|
2,839
|
|
流動資産合計
|
3,354
|
3,589
|
4,148
|
4,044
|
4,691
|
4,305
|
3,999
|
4,043
|
4,497
|
4,498
|
4,200
|
4,096
|
5,439
|
5,531
|
5,679
|
5,745
|
5,949
|
6,072
|
5,876
|
5,728
|
5,785
|
5,583
|
5,328
|
5,151
|
5,457
|
5,208
|
5,282
|
5,248
|
4,619
|
4,780
|
5,005
|
5,286
|
5,563
|
5,085
|
5,298
|
5,335
|
5,538
|
7,673
|
8,138
|
5,661
|
5,481
|
4,885
|
4,869
|
4,800
|
5,049
|
5,617
|
5,631
|
7,908
|
8,230
|
12,047
|
7,168
|
7,285
|
7,233
|
6,834
|
6,830
|
6,730
|
6,943
|
6,799
|
7,034
|
6,348
|
6,777
|
6,950
|
|
有形固定資産
|
1,782
|
1,697
|
1,770
|
1,764
|
1,788
|
1,797
|
1,712
|
1,691
|
1,721
|
1,719
|
1,803
|
1,844
|
1,829
|
1,808
|
1,833
|
1,820
|
1,827
|
1,824
|
1,755
|
1,716
|
1,643
|
1,664
|
1,632
|
1,598
|
1,598
|
1,568
|
1,562
|
1,506
|
1,945
|
1,937
|
1,962
|
1,937
|
1,941
|
1,856
|
1,828
|
1,793
|
1,779
|
1,768
|
1,880
|
2,336
|
2,297
|
2,293
|
2,293
|
2,302
|
2,249
|
2,266
|
2,224
|
2,203
|
2,174
|
2,122
|
2,754
|
2,840
|
2,844
|
-
|
2,841
|
2,906
|
2,871
|
-
|
2,840
|
2,801
|
2,822
|
2,937
|
|
固定資産合計
|
6,504
|
6,322
|
6,562
|
6,575
|
6,686
|
6,582
|
6,322
|
6,285
|
6,392
|
6,672
|
6,934
|
7,366
|
7,233
|
7,010
|
7,109
|
7,119
|
7,153
|
7,203
|
6,868
|
6,841
|
6,552
|
6,712
|
6,674
|
6,603
|
6,613
|
6,849
|
6,689
|
6,484
|
10,706
|
10,710
|
10,727
|
10,679
|
10,674
|
10,235
|
10,127
|
9,973
|
9,940
|
9,904
|
11,431
|
15,383
|
14,884
|
14,853
|
14,916
|
15,028
|
14,792
|
14,724
|
14,606
|
14,488
|
14,316
|
13,897
|
22,787
|
23,236
|
23,282
|
23,130
|
22,763
|
22,965
|
22,636
|
22,499
|
22,567
|
21,923
|
22,141
|
22,544
|
|
総資産
|
9,858
|
9,910
|
10,710
|
10,619
|
11,377
|
10,887
|
10,322
|
10,328
|
10,889
|
11,170
|
11,135
|
11,461
|
12,672
|
12,541
|
12,788
|
12,864
|
13,102
|
13,274
|
12,745
|
12,568
|
12,337
|
12,295
|
12,002
|
11,754
|
12,069
|
12,057
|
11,971
|
11,732
|
15,325
|
15,490
|
15,731
|
15,965
|
16,237
|
15,320
|
15,425
|
15,308
|
15,478
|
17,577
|
19,569
|
21,044
|
20,365
|
19,738
|
19,786
|
19,827
|
19,842
|
20,341
|
20,237
|
22,395
|
22,545
|
25,944
|
29,955
|
30,521
|
30,516
|
29,964
|
29,593
|
29,695
|
29,578
|
29,298
|
29,601
|
28,271
|
28,918
|
29,494
|
|
買掛金
|
785
|
888
|
953
|
960
|
1,085
|
1,173
|
1,120
|
1,069
|
1,148
|
1,194
|
1,162
|
1,073
|
1,162
|
1,156
|
1,130
|
1,074
|
1,200
|
1,252
|
1,192
|
1,145
|
1,138
|
1,092
|
1,014
|
948
|
999
|
1,034
|
1,017
|
997
|
1,209
|
1,300
|
1,304
|
1,229
|
1,376
|
1,430
|
1,404
|
1,307
|
1,423
|
1,413
|
1,287
|
1,311
|
1,422
|
1,111
|
1,264
|
1,343
|
1,551
|
1,667
|
1,636
|
1,597
|
1,732
|
1,731
|
2,018
|
1,966
|
2,080
|
2,050
|
2,036
|
1,971
|
1,964
|
1,991
|
1,953
|
1,794
|
1,980
|
2,126
|
|
一年内返済予定の長期借入金
|
-
|
363
|
-
|
-
|
-
|
75
|
78
|
78
|
273
|
225
|
264
|
510
|
1,527
|
1,333
|
1,335
|
1,217
|
1,078
|
816
|
702
|
242
|
665
|
223
|
630
|
574
|
576
|
361
|
595
|
581
|
776
|
1,008
|
1,144
|
1,248
|
1,055
|
638
|
796
|
1,144
|
1,017
|
587
|
1,736
|
1,604
|
1,035
|
809
|
884
|
610
|
186
|
2
|
302
|
2,202
|
1,923
|
1,724
|
1,725
|
1,994
|
1,992
|
3,763
|
3,594
|
3,681
|
4,081
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,071
|
2,205
|
2,282
|
1,940
|
2,340
|
2,391
|
2,236
|
2,120
|
2,489
|
2,486
|
2,366
|
2,488
|
3,649
|
3,520
|
3,455
|
3,303
|
3,367
|
3,253
|
2,888
|
2,339
|
2,767
|
2,350
|
2,550
|
2,368
|
2,501
|
2,366
|
2,494
|
2,425
|
3,048
|
3,396
|
3,467
|
3,538
|
3,509
|
3,197
|
3,309
|
3,509
|
3,549
|
3,152
|
4,157
|
4,091
|
3,674
|
3,148
|
3,328
|
3,207
|
3,037
|
3,097
|
3,283
|
5,257
|
5,407
|
5,859
|
5,499
|
5,703
|
5,788
|
7,735
|
7,667
|
7,497
|
7,994
|
7,313
|
7,338
|
5,987
|
5,614
|
5,819
|
|
長期借入金
|
1,535
|
1,413
|
1,745
|
1,742
|
1,683
|
1,691
|
1,668
|
1,659
|
1,515
|
1,503
|
1,511
|
1,509
|
1,496
|
1,495
|
1,506
|
1,507
|
1,508
|
1,508
|
1,482
|
2,726
|
2,725
|
2,724
|
2,725
|
2,725
|
2,675
|
2,675
|
2,653
|
2,654
|
5,255
|
4,862
|
4,788
|
4,798
|
4,819
|
4,319
|
4,313
|
4,303
|
4,284
|
6,521
|
7,367
|
8,141
|
8,098
|
7,652
|
7,058
|
6,602
|
-
|
6,582
|
-
|
-
|
-
|
9,756
|
-
|
-
|
-
|
8,796
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
3,091
|
3,246
|
3,435
|
3,463
|
3,453
|
3,007
|
2,972
|
2,952
|
2,813
|
3,779
|
3,616
|
3,644
|
3,611
|
3,279
|
3,244
|
3,263
|
3,281
|
3,359
|
3,274
|
4,469
|
4,415
|
4,837
|
4,597
|
4,583
|
4,542
|
5,112
|
4,826
|
4,775
|
7,529
|
6,827
|
6,733
|
6,908
|
6,853
|
6,257
|
6,009
|
5,978
|
5,913
|
8,457
|
9,308
|
10,610
|
10,384
|
10,461
|
9,913
|
9,498
|
9,397
|
8,831
|
8,448
|
8,370
|
8,166
|
11,225
|
15,683
|
15,483
|
14,934
|
11,891
|
11,351
|
10,885
|
9,984
|
9,904
|
9,361
|
9,157
|
9,904
|
9,984
|
|
総負債
|
5,163
|
5,451
|
5,717
|
5,404
|
5,793
|
5,398
|
5,208
|
5,072
|
5,303
|
6,265
|
5,983
|
6,132
|
7,259
|
6,799
|
6,699
|
6,566
|
6,648
|
6,612
|
6,162
|
6,808
|
7,182
|
7,187
|
7,147
|
6,951
|
7,042
|
7,478
|
7,320
|
7,201
|
10,578
|
10,223
|
10,201
|
10,446
|
10,361
|
9,455
|
9,318
|
9,487
|
9,462
|
11,609
|
13,466
|
14,701
|
14,058
|
13,610
|
13,242
|
12,705
|
12,434
|
11,928
|
11,731
|
13,627
|
13,572
|
17,084
|
21,182
|
21,186
|
20,723
|
19,626
|
19,018
|
18,383
|
17,978
|
17,217
|
16,699
|
15,144
|
15,518
|
15,803
|
|
資本金及び資本剰余金
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
91
|
90
|
90
|
90
|
91
|
|
利益剰余金
|
5,917
|
6,087
|
6,284
|
6,450
|
6,665
|
6,891
|
7,128
|
7,311
|
7,551
|
7,787
|
7,950
|
8,053
|
8,229
|
8,421
|
8,596
|
8,779
|
8,946
|
9,174
|
9,382
|
9,556
|
9,754
|
9,842
|
9,950
|
10,048
|
10,148
|
10,303
|
10,427
|
10,580
|
10,725
|
10,930
|
11,128
|
11,096
|
11,374
|
11,626
|
11,902
|
12,114
|
12,427
|
12,778
|
13,003
|
13,094
|
13,348
|
13,531
|
13,739
|
14,072
|
14,430
|
14,915
|
15,234
|
15,489
|
15,704
|
15,662
|
15,879
|
16,103
|
16,523
|
17,042
|
17,502
|
17,993
|
18,530
|
19,105
|
19,593
|
20,332
|
21,082
|
21,775
|
|
株主資本
|
4,696
|
4,459
|
4,993
|
5,215
|
5,584
|
5,488
|
5,113
|
5,256
|
5,586
|
4,906
|
5,152
|
5,329
|
5,412
|
5,741
|
6,090
|
6,298
|
6,454
|
6,663
|
6,582
|
5,760
|
5,155
|
5,108
|
4,855
|
4,803
|
5,027
|
4,579
|
4,651
|
4,531
|
4,748
|
5,267
|
5,531
|
5,519
|
5,876
|
5,865
|
6,107
|
5,821
|
6,016
|
5,968
|
6,103
|
6,343
|
6,307
|
6,129
|
6,544
|
7,122
|
7,408
|
8,414
|
8,506
|
8,768
|
8,973
|
8,860
|
8,773
|
9,334
|
9,793
|
10,338
|
10,575
|
11,312
|
11,600
|
12,081
|
12,901
|
13,127
|
13,400
|
13,691
|
|
有利子負債合計
|
1,535
|
1,776
|
1,745
|
1,742
|
1,683
|
1,766
|
1,747
|
1,737
|
1,789
|
1,729
|
1,776
|
2,019
|
3,024
|
2,830
|
2,842
|
2,724
|
2,587
|
2,325
|
2,185
|
2,968
|
3,390
|
2,947
|
3,356
|
3,299
|
3,252
|
3,014
|
3,249
|
3,235
|
6,031
|
5,870
|
5,932
|
6,047
|
5,874
|
4,957
|
5,110
|
5,448
|
5,302
|
7,108
|
9,104
|
9,746
|
9,133
|
8,462
|
7,942
|
7,213
|
186
|
6,585
|
302
|
2,202
|
1,923
|
11,480
|
1,725
|
1,994
|
1,992
|
12,559
|
3,594
|
3,681
|
4,081
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,155
|
1,201
|
821
|
933
|
575
|
1,108
|
1,322
|
1,249
|
1,015
|
891
|
1,340
|
1,521
|
1,346
|
1,048
|
896
|
584
|
491
|
137
|
146
|
1,005
|
1,359
|
1,033
|
1,566
|
1,430
|
1,146
|
910
|
1,108
|
1,030
|
5,175
|
4,946
|
4,958
|
4,914
|
4,683
|
4,102
|
4,117
|
4,369
|
4,133
|
3,737
|
5,194
|
8,652
|
8,343
|
7,705
|
7,166
|
6,605
|
-344
|
5,813
|
-432
|
-776
|
-1,070
|
4,804
|
1,203
|
1,216
|
1,434
|
12,076
|
3,138
|
3,287
|
3,665
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
32.71
|
39.85
|
34.97
|
33.42
|
30.15
|
32.18
|
34.17
|
33.06
|
32.03
|
35.26
|
34.48
|
37.89
|
55.87
|
49.29
|
46.67
|
43.25
|
40.09
|
34.89
|
33.19
|
51.52
|
65.76
|
57.7
|
69.13
|
68.69
|
64.68
|
65.83
|
69.86
|
71.4
|
127.04
|
111.45
|
107.26
|
109.56
|
99.96
|
84.51
|
83.67
|
93.58
|
88.12
|
119.1
|
149.17
|
153.65
|
144.8
|
138.07
|
121.36
|
101.28
|
2.52
|
78.26
|
3.55
|
25.11
|
21.44
|
129.57
|
19.66
|
21.37
|
20.35
|
121.49
|
33.99
|
32.54
|
35.18
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|