|
(単位:百万ドル)
|
1Q10
|
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
|
2Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
3Q23
|
3Q23
|
3Q23
|
4Q23
|
3Q23
|
3Q23
|
3Q23
|
4Q24
|
|
現金同等物
|
1,724
|
4,853
|
925
|
1,245
|
1,269
|
1,511
|
1,202
|
1,103
|
981
|
946
|
901
|
853
|
711
|
1,291
|
1,102
|
1,256
|
1,269
|
1,188
|
1,751
|
1,335
|
846
|
981
|
836
|
814
|
492
|
416
|
341
|
409
|
467
|
676
|
485
|
653
|
875
|
864
|
643
|
540
|
428
|
690
|
836
|
936
|
1,301
|
769
|
727
|
422
|
7,630
|
4,768
|
3,572
|
4,250
|
337
|
304
|
357
|
461
|
327
|
354
|
382
|
321
|
324
|
583
|
339
|
|
有価証券
|
-
|
-
|
163
|
0
|
0
|
16
|
16
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
120
|
135
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,724
|
4,853
|
1,088
|
1,245
|
1,269
|
1,527
|
1,218
|
1,103
|
981
|
946
|
901
|
853
|
711
|
1,291
|
1,102
|
1,256
|
1,269
|
1,188
|
1,871
|
1,470
|
846
|
981
|
836
|
814
|
492
|
416
|
341
|
409
|
467
|
676
|
485
|
653
|
875
|
864
|
643
|
540
|
428
|
690
|
836
|
936
|
1,301
|
769
|
727
|
422
|
7,630
|
4,768
|
3,572
|
4,250
|
337
|
304
|
357
|
461
|
327
|
354
|
382
|
321
|
324
|
583
|
339
|
|
売掛金
|
503
|
494
|
652
|
734
|
712
|
753
|
742
|
723
|
750
|
763
|
745
|
936
|
879
|
857
|
923
|
1,108
|
981
|
911
|
923
|
1,104
|
737
|
713
|
673
|
727
|
667
|
687
|
666
|
702
|
628
|
617
|
681
|
760
|
675
|
684
|
663
|
749
|
662
|
625
|
687
|
730
|
665
|
742
|
790
|
634
|
569
|
578
|
583
|
625
|
772
|
816
|
896
|
1,033
|
979
|
1,019
|
950
|
999
|
933
|
939
|
961
|
|
商品及び製品
|
339
|
338
|
643
|
621
|
647
|
633
|
654
|
669
|
719
|
663
|
673
|
616
|
642
|
686
|
702
|
607
|
651
|
763
|
836
|
687
|
315
|
321
|
357
|
332
|
336
|
346
|
356
|
312
|
316
|
323
|
320
|
279
|
288
|
295
|
303
|
274
|
286
|
295
|
332
|
320
|
333
|
351
|
361
|
260
|
265
|
304
|
322
|
280
|
332
|
422
|
443
|
434
|
474
|
488
|
505
|
477
|
502
|
517
|
511
|
|
流動資産合計
|
7,221
|
9,192
|
6,188
|
5,747
|
5,364
|
5,412
|
6,426
|
7,062
|
6,151
|
5,227
|
5,068
|
4,989
|
4,775
|
4,971
|
5,153
|
6,094
|
5,537
|
5,760
|
6,159
|
5,699
|
2,870
|
2,990
|
2,646
|
2,713
|
2,360
|
2,099
|
2,067
|
2,227
|
2,166
|
2,331
|
2,294
|
2,490
|
2,600
|
2,545
|
2,432
|
2,429
|
2,231
|
2,534
|
2,767
|
2,956
|
3,268
|
2,695
|
2,768
|
20,327
|
9,018
|
6,137
|
5,007
|
5,713
|
2,301
|
2,720
|
2,824
|
3,038
|
2,725
|
2,754
|
2,932
|
3,037
|
2,798
|
2,974
|
2,880
|
|
有形固定資産
|
-
|
-
|
20,858
|
21,182
|
26,608
|
26,922
|
27,266
|
27,706
|
28,269
|
29,047
|
30,032
|
29,975
|
30,600
|
31,588
|
33,087
|
33,774
|
34,431
|
34,397
|
34,597
|
34,959
|
29,218
|
29,962
|
30,382
|
29,832
|
30,794
|
29,969
|
30,074
|
30,407
|
31,233
|
31,816
|
33,092
|
33,736
|
33,823
|
34,018
|
34,458
|
35,307
|
35,130
|
35,108
|
36,482
|
36,835
|
36,785
|
38,320
|
38,892
|
24,697
|
24,945
|
25,206
|
25,470
|
25,645
|
29,910
|
29,894
|
30,238
|
30,457
|
30,762
|
31,070
|
31,418
|
31,747
|
32,173
|
32,627
|
33,149
|
|
投資有価証券
|
638
|
624
|
693
|
720
|
726
|
671
|
718
|
768
|
749
|
778
|
759
|
812
|
818
|
851
|
907
|
918
|
950
|
947
|
985
|
999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
4,018
|
4,001
|
5,098
|
5,092
|
7,839
|
7,951
|
8,238
|
8,546
|
8,339
|
8,188
|
7,775
|
7,565
|
7,553
|
7,578
|
7,112
|
7,187
|
7,275
|
7,085
|
7,123
|
7,264
|
6,156
|
6,294
|
6,273
|
6,164
|
6,374
|
5,970
|
6,174
|
6,400
|
6,565
|
6,611
|
6,093
|
6,162
|
6,407
|
6,479
|
6,506
|
6,831
|
6,843
|
6,917
|
6,431
|
6,537
|
6,467
|
6,909
|
6,456
|
2,757
|
2,796
|
2,828
|
2,746
|
2,749
|
4,851
|
4,764
|
4,775
|
4,807
|
4,809
|
4,805
|
4,886
|
4,847
|
4,868
|
4,871
|
5,040
|
|
総資産
|
24,935
|
26,728
|
32,837
|
32,741
|
40,537
|
40,956
|
42,648
|
44,082
|
43,508
|
43,240
|
43,634
|
43,341
|
43,746
|
44,988
|
46,259
|
47,973
|
48,193
|
48,189
|
48,864
|
48,921
|
38,244
|
39,246
|
39,301
|
38,709
|
39,528
|
38,038
|
38,315
|
39,034
|
39,964
|
40,758
|
41,479
|
42,388
|
42,830
|
43,042
|
43,396
|
44,567
|
44,204
|
44,559
|
45,680
|
46,328
|
46,520
|
47,924
|
48,116
|
47,781
|
36,759
|
34,171
|
33,223
|
34,107
|
37,062
|
37,378
|
37,837
|
38,302
|
38,296
|
38,629
|
39,236
|
39,631
|
39,839
|
40,472
|
41,069
|
|
買掛金
|
796
|
733
|
1,028
|
941
|
1,246
|
1,120
|
1,214
|
1,027
|
1,037
|
1,071
|
1,252
|
1,071
|
1,114
|
1,079
|
1,308
|
1,345
|
1,178
|
1,208
|
1,356
|
1,128
|
902
|
808
|
812
|
707
|
726
|
741
|
820
|
700
|
752
|
838
|
924
|
836
|
804
|
814
|
989
|
823
|
830
|
846
|
956
|
833
|
804
|
864
|
965
|
660
|
683
|
635
|
679
|
686
|
985
|
968
|
1,201
|
1,133
|
975
|
1,178
|
1,104
|
903
|
980
|
920
|
1,196
|
|
一年内返済予定の長期借入金
|
-
|
-
|
502
|
502
|
502
|
502
|
0
|
-
|
12
|
313
|
751
|
751
|
751
|
751
|
315
|
304
|
304
|
235
|
1,535
|
1,535
|
1,000
|
1,460
|
485
|
485
|
219
|
443
|
518
|
417
|
671
|
448
|
348
|
250
|
203
|
330
|
530
|
202
|
136
|
-
|
1,172
|
1,170
|
2,058
|
1,525
|
1,574
|
976
|
2,200
|
474
|
474
|
474
|
501
|
264
|
354
|
104
|
91
|
91
|
1
|
1
|
1
|
1
|
551
|
|
流動負債合計
|
5,792
|
4,345
|
5,214
|
4,902
|
4,593
|
4,540
|
5,255
|
5,888
|
5,318
|
4,887
|
5,625
|
5,650
|
5,542
|
4,948
|
4,912
|
6,376
|
5,156
|
5,412
|
7,443
|
7,217
|
4,509
|
4,468
|
3,876
|
4,066
|
3,408
|
3,412
|
3,837
|
4,256
|
4,350
|
4,149
|
4,023
|
4,238
|
4,448
|
4,383
|
4,563
|
4,061
|
4,063
|
3,840
|
4,900
|
5,322
|
5,168
|
5,442
|
5,977
|
15,623
|
4,172
|
2,343
|
2,323
|
3,033
|
3,726
|
3,315
|
3,789
|
2,480
|
2,505
|
2,879
|
3,340
|
2,375
|
2,515
|
2,306
|
3,333
|
|
長期借入金
|
7,652
|
8,839
|
12,161
|
12,247
|
17,532
|
17,675
|
17,993
|
18,076
|
18,698
|
18,711
|
18,725
|
18,881
|
18,875
|
19,092
|
20,592
|
20,514
|
20,819
|
20,522
|
18,856
|
18,772
|
17,103
|
17,745
|
18,563
|
18,074
|
18,949
|
18,069
|
17,808
|
17,958
|
18,397
|
19,110
|
19,847
|
20,214
|
20,217
|
19,924
|
20,069
|
21,114
|
20,965
|
21,547
|
20,721
|
20,670
|
21,098
|
21,243
|
21,553
|
13,715
|
11,095
|
10,665
|
10,666
|
10,668
|
12,153
|
12,977
|
12,889
|
14,481
|
14,481
|
14,484
|
14,611
|
15,753
|
15,756
|
16,499
|
15,952
|
|
固定負債合計
|
5,280
|
4,952
|
6,984
|
6,794
|
7,493
|
7,625
|
8,304
|
8,583
|
8,512
|
8,410
|
8,786
|
8,268
|
8,375
|
8,586
|
8,289
|
8,366
|
8,483
|
8,281
|
8,937
|
8,896
|
6,691
|
6,811
|
6,943
|
6,807
|
6,846
|
6,582
|
6,771
|
6,711
|
6,727
|
6,807
|
6,848
|
6,760
|
6,925
|
6,952
|
7,107
|
7,220
|
7,193
|
7,270
|
7,068
|
7,095
|
7,210
|
7,553
|
7,213
|
6,889
|
6,540
|
-
|
6,511
|
-
|
-
|
-
|
7,241
|
-
|
-
|
-
|
7,352
|
-
|
-
|
-
|
7,707
|
|
資本金及び資本剰余金
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
利益剰余金
|
3,866
|
3,897
|
4,082
|
4,312
|
4,306
|
4,547
|
4,797
|
5,129
|
5,190
|
5,335
|
5,478
|
5,676
|
5,863
|
6,040
|
5,709
|
5,788
|
5,768
|
6,017
|
6,462
|
6,860
|
2,654
|
2,791
|
2,953
|
3,185
|
3,409
|
3,624
|
3,829
|
3,962
|
3,983
|
4,066
|
3,871
|
4,037
|
4,266
|
4,423
|
4,593
|
4,761
|
4,903
|
5,080
|
5,127
|
5,360
|
5,383
|
5,345
|
5,315
|
3,155
|
2,854
|
2,743
|
2,572
|
2,697
|
2,649
|
2,658
|
2,681
|
2,788
|
2,721
|
2,775
|
2,710
|
2,828
|
2,826
|
2,848
|
2,835
|
|
株主資本
|
6,211
|
8,592
|
8,478
|
8,798
|
10,919
|
11,116
|
11,096
|
11,535
|
10,980
|
11,232
|
10,498
|
10,542
|
10,954
|
12,362
|
12,466
|
12,717
|
13,735
|
13,974
|
13,628
|
14,036
|
9,941
|
10,222
|
9,919
|
9,762
|
10,325
|
9,975
|
9,899
|
10,109
|
10,490
|
10,692
|
10,761
|
11,176
|
11,240
|
11,783
|
11,657
|
12,172
|
11,983
|
11,902
|
12,991
|
13,241
|
13,044
|
13,686
|
13,373
|
11,554
|
14,952
|
14,576
|
13,723
|
13,865
|
13,873
|
13,884
|
13,918
|
14,036
|
13,959
|
14,012
|
13,933
|
14,058
|
14,065
|
14,092
|
14,077
|
|
有利子負債合計
|
7,652
|
8,839
|
12,663
|
12,749
|
18,034
|
18,177
|
17,993
|
18,076
|
18,710
|
19,024
|
19,476
|
19,632
|
19,626
|
19,843
|
20,907
|
20,818
|
21,123
|
20,757
|
18,054
|
20,307
|
18,103
|
19,205
|
19,048
|
18,559
|
19,168
|
18,512
|
18,326
|
18,375
|
19,068
|
19,558
|
20,195
|
20,464
|
20,420
|
20,254
|
20,599
|
21,316
|
21,101
|
21,547
|
21,893
|
21,840
|
23,156
|
22,768
|
14,689
|
14,691
|
13,295
|
11,139
|
11,140
|
11,142
|
12,654
|
13,241
|
13,243
|
14,585
|
14,572
|
14,575
|
14,612
|
15,754
|
15,757
|
16,500
|
16,503
|
|
純有利子負債
|
5,928
|
3,986
|
11,575
|
11,504
|
16,765
|
16,650
|
16,775
|
16,973
|
17,729
|
18,078
|
18,575
|
18,779
|
18,915
|
18,552
|
19,805
|
19,562
|
19,854
|
19,569
|
16,183
|
18,837
|
17,257
|
18,224
|
18,212
|
17,745
|
18,676
|
18,096
|
17,985
|
17,966
|
18,601
|
18,882
|
19,710
|
19,811
|
19,545
|
19,390
|
19,956
|
20,776
|
20,673
|
20,857
|
21,057
|
20,904
|
21,855
|
21,999
|
13,962
|
14,269
|
5,665
|
6,371
|
7,568
|
6,892
|
12,317
|
12,937
|
12,886
|
14,124
|
14,245
|
14,221
|
14,230
|
15,433
|
15,433
|
15,917
|
16,164
|
|
DEレシオ(%)
|
123.2
|
102.87
|
149.36
|
144.91
|
165.16
|
163.52
|
162.16
|
156.71
|
170.4
|
169.37
|
185.52
|
186.23
|
179.17
|
160.52
|
167.71
|
163.7
|
153.79
|
148.54
|
132.48
|
144.68
|
182.1
|
187.88
|
192.04
|
190.11
|
185.65
|
185.58
|
185.13
|
181.77
|
181.77
|
182.92
|
187.67
|
183.11
|
181.67
|
171.89
|
176.71
|
175.12
|
176.09
|
181.04
|
168.52
|
164.94
|
177.52
|
166.36
|
109.84
|
127.15
|
88.92
|
76.42
|
81.18
|
80.36
|
91.21
|
95.37
|
95.15
|
103.91
|
104.39
|
104.02
|
104.87
|
112.06
|
112.03
|
117.09
|
117.23
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|