|
(単位:百万ドル)
|
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
|
1Q26
|
|
現金同等物
|
345
|
435
|
643
|
453
|
431
|
407
|
815
|
671
|
468
|
543
|
999
|
973
|
940
|
839
|
882
|
797
|
711
|
483
|
763
|
500
|
490
|
380
|
527
|
456
|
457
|
434
|
928
|
668
|
876
|
1,158
|
1,223
|
1,355
|
575
|
596
|
723
|
626
|
691
|
563
|
1,089
|
1,629
|
2,461
|
2,021
|
2,632
|
2,588
|
2,605
|
2,397
|
2,285
|
1,872
|
1,464
|
1,114
|
1,573
|
1,536
|
1,614
|
1,388
|
1,812
|
1,670
|
1,593
|
1,362
|
1,947
|
1,929
|
2,097
|
|
有価証券
|
644
|
500
|
599
|
593
|
520
|
477
|
386
|
515
|
563
|
469
|
313
|
325
|
411
|
572
|
533
|
488
|
658
|
708
|
644
|
644
|
661
|
746
|
688
|
629
|
619
|
531
|
453
|
684
|
740
|
507
|
862
|
699
|
1,487
|
1,319
|
1,382
|
1,403
|
1,280
|
1,041
|
828
|
495
|
259
|
434
|
165
|
197
|
368
|
673
|
710
|
734
|
320
|
309
|
131
|
36
|
73
|
85
|
113
|
121
|
173
|
334
|
203
|
160
|
186
|
|
現金 + 有価証券
|
990
|
936
|
1,242
|
1,046
|
951
|
885
|
1,202
|
1,187
|
1,031
|
1,012
|
1,312
|
1,298
|
1,351
|
1,411
|
1,415
|
1,285
|
1,369
|
1,191
|
1,407
|
1,144
|
1,151
|
1,126
|
1,215
|
1,085
|
1,076
|
965
|
1,381
|
1,353
|
1,616
|
1,666
|
2,085
|
2,054
|
2,063
|
1,916
|
2,106
|
2,029
|
1,972
|
1,604
|
1,917
|
2,125
|
2,720
|
2,456
|
2,797
|
2,786
|
2,973
|
3,070
|
2,996
|
2,607
|
1,784
|
1,423
|
1,704
|
1,573
|
1,687
|
1,473
|
1,925
|
1,791
|
1,767
|
1,696
|
2,150
|
2,089
|
2,284
|
|
売掛金
|
270
|
523
|
338
|
442
|
388
|
633
|
440
|
547
|
395
|
606
|
383
|
458
|
349
|
577
|
425
|
588
|
357
|
641
|
416
|
655
|
390
|
594
|
473
|
517
|
338
|
490
|
285
|
450
|
279
|
470
|
295
|
421
|
260
|
432
|
304
|
398
|
290
|
483
|
349
|
277
|
108
|
354
|
373
|
451
|
367
|
419
|
410
|
405
|
350
|
489
|
424
|
447
|
345
|
461
|
403
|
446
|
371
|
517
|
435
|
459
|
396
|
|
商品及び製品
|
629
|
732
|
697
|
702
|
896
|
988
|
894
|
841
|
964
|
1,060
|
981
|
896
|
1,053
|
1,215
|
1,117
|
1,020
|
1,180
|
1,292
|
1,211
|
1,042
|
1,270
|
1,380
|
1,271
|
1,125
|
1,242
|
1,173
|
984
|
791
|
859
|
864
|
825
|
761
|
890
|
994
|
914
|
817
|
988
|
1,013
|
904
|
736
|
773
|
887
|
866
|
759
|
803
|
928
|
929
|
977
|
1,178
|
1,261
|
1,238
|
1,071
|
1,188
|
1,195
|
1,055
|
902
|
1,039
|
1,128
|
998
|
949
|
1,222
|
|
流動資産合計
|
2,161
|
2,444
|
2,513
|
2,478
|
2,516
|
2,774
|
2,827
|
2,900
|
2,719
|
3,003
|
3,002
|
2,963
|
3,084
|
3,558
|
3,342
|
3,329
|
3,321
|
3,560
|
3,519
|
3,324
|
3,304
|
3,580
|
3,452
|
3,053
|
3,002
|
2,976
|
3,034
|
2,955
|
3,087
|
3,324
|
3,533
|
3,548
|
3,550
|
3,694
|
3,696
|
3,595
|
3,654
|
3,387
|
3,449
|
3,375
|
3,857
|
3,907
|
4,276
|
4,208
|
4,378
|
4,633
|
4,567
|
4,217
|
3,578
|
3,441
|
3,631
|
3,324
|
3,473
|
3,395
|
3,639
|
3,360
|
3,448
|
3,605
|
3,900
|
3,790
|
4,199
|
|
有形固定資産
|
675
|
716
|
756
|
788
|
785
|
833
|
826
|
884
|
869
|
911
|
926
|
932
|
944
|
1,280
|
1,299
|
1,322
|
1,363
|
1,411
|
1,454
|
1,436
|
1,419
|
1,519
|
1,564
|
1,583
|
1,565
|
1,564
|
1,514
|
1,316
|
1,273
|
1,240
|
1,215
|
1,186
|
1,141
|
1,130
|
1,079
|
1,039
|
987
|
1,011
|
1,028
|
979
|
945
|
921
|
1,086
|
1,014
|
974
|
971
|
965
|
969
|
931
|
899
|
947
|
955
|
930
|
875
|
874
|
850
|
826
|
832
|
825
|
846
|
1,013
|
|
投資有価証券
|
71
|
61
|
65
|
83
|
29
|
93
|
72
|
99
|
82
|
84
|
89
|
81
|
9
|
7
|
5
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,338
|
2,431
|
2,496
|
2,503
|
2,445
|
2,555
|
2,500
|
2,517
|
2,475
|
2,521
|
2,487
|
2,455
|
2,376
|
2,708
|
2,718
|
2,761
|
2,809
|
2,838
|
2,825
|
2,782
|
2,764
|
2,863
|
2,889
|
3,160
|
3,116
|
3,091
|
2,932
|
2,698
|
2,727
|
2,704
|
2,666
|
2,595
|
2,485
|
2,462
|
2,396
|
2,348
|
3,690
|
3,842
|
3,997
|
3,905
|
3,883
|
3,845
|
3,896
|
3,680
|
3,584
|
3,544
|
3,568
|
3,507
|
3,374
|
3,293
|
3,409
|
3,465
|
3,395
|
3,329
|
3,365
|
3,243
|
3,193
|
3,195
|
3,181
|
3,257
|
3,553
|
|
総資産
|
4,499
|
4,875
|
5,009
|
4,981
|
4,960
|
5,328
|
5,327
|
5,416
|
5,194
|
5,524
|
5,489
|
5,418
|
5,460
|
6,266
|
6,060
|
6,090
|
6,130
|
6,398
|
6,344
|
6,106
|
6,068
|
6,443
|
6,341
|
6,213
|
6,118
|
6,067
|
5,966
|
5,652
|
5,814
|
6,028
|
6,199
|
6,143
|
6,035
|
6,156
|
6,092
|
5,943
|
7,344
|
7,229
|
7,446
|
7,280
|
7,740
|
7,752
|
8,172
|
7,888
|
7,962
|
8,177
|
8,136
|
7,725
|
6,951
|
6,734
|
7,040
|
6,790
|
6,868
|
6,723
|
7,005
|
6,603
|
6,641
|
6,800
|
7,081
|
7,047
|
7,752
|
|
買掛金
|
220
|
256
|
176
|
214
|
196
|
190
|
169
|
180
|
206
|
224
|
146
|
146
|
196
|
219
|
207
|
203
|
260
|
255
|
229
|
210
|
207
|
206
|
195
|
151
|
192
|
159
|
158
|
147
|
160
|
172
|
184
|
165
|
202
|
202
|
169
|
202
|
351
|
350
|
267
|
246
|
144
|
284
|
335
|
355
|
370
|
451
|
472
|
448
|
562
|
498
|
468
|
371
|
448
|
460
|
411
|
332
|
477
|
495
|
489
|
436
|
609
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
274
|
266
|
271
|
283
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
298
|
298
|
298
|
299
|
0
|
0
|
0
|
-
|
297
|
298
|
299
|
299
|
-
|
-
|
-
|
498
|
499
|
499
|
499
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
399
|
399
|
399
|
399
|
|
流動負債合計
|
764
|
884
|
792
|
832
|
908
|
1,122
|
979
|
946
|
933
|
958
|
1,191
|
1,121
|
1,179
|
1,218
|
984
|
970
|
1,061
|
1,283
|
1,258
|
1,186
|
1,229
|
1,278
|
1,214
|
1,198
|
1,296
|
1,217
|
1,151
|
1,159
|
1,216
|
1,590
|
1,710
|
1,587
|
1,563
|
1,241
|
1,273
|
1,200
|
1,591
|
1,736
|
1,775
|
2,092
|
1,486
|
1,553
|
1,676
|
1,584
|
2,113
|
2,261
|
2,430
|
2,256
|
1,745
|
1,709
|
1,749
|
1,493
|
1,593
|
1,610
|
1,678
|
1,467
|
1,573
|
2,092
|
2,222
|
2,133
|
2,286
|
|
長期借入金
|
261
|
285
|
275
|
291
|
296
|
273
|
265
|
274
|
261
|
265
|
0
|
0
|
-
|
300
|
300
|
300
|
300
|
300
|
300
|
298
|
297
|
597
|
596
|
597
|
602
|
597
|
589
|
588
|
590
|
291
|
290
|
288
|
288
|
683
|
686
|
689
|
692
|
396
|
396
|
396
|
1,630
|
1,631
|
1,631
|
1,632
|
1,135
|
1,135
|
1,136
|
1,136
|
1,137
|
1,137
|
1,138
|
1,138
|
1,139
|
1,139
|
1,140
|
1,140
|
1,141
|
742
|
742
|
742
|
1,237
|
|
固定負債合計
|
769
|
818
|
803
|
844
|
850
|
822
|
817
|
817
|
789
|
829
|
527
|
512
|
520
|
1,057
|
1,042
|
1,086
|
1,097
|
1,086
|
1,011
|
1,029
|
1,032
|
1,354
|
1,323
|
1,271
|
1,256
|
1,252
|
1,205
|
1,192
|
1,237
|
928
|
1,081
|
1,098
|
1,050
|
1,452
|
1,464
|
1,455
|
2,740
|
2,579
|
2,554
|
2,495
|
3,698
|
3,654
|
3,803
|
3,698
|
3,131
|
3,053
|
2,983
|
2,933
|
2,842
|
2,768
|
2,823
|
2,866
|
2,834
|
2,744
|
2,754
|
2,685
|
2,700
|
2,265
|
2,320
|
2,325
|
2,951
|
|
総負債
|
1,533
|
1,702
|
1,595
|
1,676
|
1,758
|
1,944
|
1,796
|
1,763
|
1,722
|
1,787
|
1,719
|
1,633
|
1,699
|
2,275
|
2,026
|
2,056
|
2,158
|
2,369
|
2,269
|
2,215
|
2,261
|
2,632
|
2,537
|
2,469
|
2,552
|
2,469
|
2,356
|
2,352
|
2,454
|
2,519
|
2,792
|
2,686
|
2,614
|
2,694
|
2,738
|
2,656
|
4,331
|
4,315
|
4,329
|
4,587
|
5,185
|
5,208
|
5,480
|
5,283
|
5,244
|
5,314
|
5,413
|
5,189
|
4,587
|
4,478
|
4,572
|
4,359
|
4,427
|
4,354
|
4,433
|
4,152
|
4,274
|
4,358
|
4,542
|
4,459
|
5,236
|
|
利益剰余金
|
3,027
|
3,222
|
3,381
|
3,435
|
3,601
|
3,816
|
3,967
|
4,042
|
4,199
|
4,377
|
4,556
|
4,647
|
4,791
|
4,961
|
5,144
|
5,257
|
5,369
|
5,530
|
5,706
|
5,787
|
5,808
|
5,926
|
6,015
|
6,015
|
5,952
|
5,956
|
5,997
|
5,752
|
5,771
|
5,874
|
5,752
|
5,752
|
5,805
|
5,925
|
5,996
|
5,979
|
5,879
|
6,009
|
6,293
|
5,994
|
5,866
|
5,827
|
5,947
|
5,873
|
5,987
|
6,130
|
6,299
|
6,275
|
6,347
|
6,448
|
6,615
|
6,598
|
6,681
|
6,780
|
7,008
|
7,052
|
7,169
|
7,265
|
7,512
|
7,590
|
7,755
|
|
株主資本
|
2,966
|
3,173
|
3,413
|
3,305
|
3,202
|
3,384
|
3,530
|
3,653
|
3,472
|
3,736
|
3,770
|
3,785
|
3,761
|
3,991
|
4,034
|
4,034
|
3,972
|
4,029
|
4,075
|
3,891
|
3,807
|
3,811
|
3,804
|
3,744
|
3,566
|
3,598
|
3,610
|
3,300
|
3,360
|
3,510
|
3,408
|
3,457
|
3,421
|
3,462
|
3,354
|
3,287
|
3,013
|
2,914
|
3,117
|
2,693
|
2,556
|
2,544
|
2,692
|
2,604
|
2,718
|
2,863
|
2,723
|
2,536
|
2,364
|
2,256
|
2,468
|
2,431
|
2,441
|
2,369
|
2,572
|
2,450
|
2,367
|
2,442
|
2,539
|
2,589
|
2,515
|
|
有利子負債合計
|
261
|
285
|
275
|
291
|
296
|
273
|
265
|
274
|
261
|
265
|
274
|
267
|
271
|
583
|
300
|
298
|
300
|
300
|
300
|
298
|
297
|
597
|
596
|
597
|
602
|
597
|
589
|
588
|
590
|
590
|
588
|
586
|
587
|
683
|
686
|
689
|
692
|
693
|
694
|
696
|
1,930
|
1,631
|
1,631
|
1,632
|
1,633
|
1,634
|
1,635
|
1,636
|
1,137
|
1,137
|
1,138
|
1,138
|
1,139
|
1,139
|
1,140
|
1,140
|
1,141
|
1,141
|
1,142
|
1,142
|
1,637
|
|
純有利子負債
|
-729
|
-652
|
-968
|
-755
|
-655
|
-612
|
-937
|
-913
|
-771
|
-747
|
-1,039
|
-1,032
|
-1,080
|
-828
|
-1,115
|
-987
|
-1,069
|
-891
|
-1,107
|
-846
|
-854
|
-529
|
-619
|
-489
|
-474
|
-368
|
-792
|
-765
|
-1,027
|
-1,076
|
-1,497
|
-1,469
|
-1,477
|
-1,233
|
-1,420
|
-1,341
|
-1,280
|
-912
|
-1,224
|
-1,430
|
-791
|
-825
|
-1,166
|
-1,153
|
-1,340
|
-1,436
|
-1,361
|
-971
|
-648
|
-287
|
-567
|
-435
|
-549
|
-335
|
-786
|
-652
|
-627
|
-556
|
-1,008
|
-948
|
-647
|
|
DEレシオ(%)
|
8.82
|
8.99
|
8.06
|
8.83
|
9.27
|
8.09
|
7.52
|
7.51
|
7.52
|
7.11
|
7.27
|
7.05
|
7.21
|
14.61
|
7.44
|
7.39
|
7.55
|
7.45
|
7.36
|
7.66
|
7.8
|
15.67
|
15.67
|
15.95
|
16.88
|
16.59
|
16.32
|
17.83
|
17.57
|
16.82
|
17.27
|
16.95
|
17.16
|
19.75
|
20.48
|
20.96
|
22.97
|
23.8
|
22.28
|
25.84
|
75.52
|
64.11
|
60.62
|
62.7
|
60.11
|
57.1
|
60.06
|
64.52
|
48.09
|
50.43
|
46.11
|
46.84
|
46.66
|
48.1
|
44.33
|
46.55
|
48.21
|
46.74
|
44.98
|
44.14
|
65.08
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|