|
(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
|
1,833
|
1,380
|
1,339
|
1,741
|
1,377
|
977
|
956
|
1,507
|
1,563
|
1,620
|
1,641
|
1,811
|
1,989
|
1,858
|
2,010
|
2,150
|
2,059
|
2,183
|
2,154
|
2,494
|
2,260
|
1,910
|
1,723
|
2,095
|
1,944
|
1,803
|
2,376
|
2,930
|
2,669
|
2,449
|
2,364
|
2,758
|
2,681
|
2,873
|
2,712
|
3,030
|
2,235
|
2,186
|
2,060
|
3,217
|
4,288
|
6,620
|
10,600
|
10,500
|
8,775
|
7,106
|
6,792
|
6,227
|
4,295
|
3,531
|
3,365
|
5,477
|
5,025
|
4,550
|
4,290
|
5,600
|
5,059
|
5,250
|
4,718
|
5,335
|
4,255
|
|
有価証券
|
126
|
139
|
129
|
76
|
85
|
82
|
71
|
94
|
174
|
176
|
200
|
235
|
238
|
231
|
251
|
294
|
259
|
285
|
277
|
282
|
328
|
327
|
399
|
352
|
403
|
421
|
450
|
543
|
457
|
502
|
511
|
506
|
435
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,959
|
1,519
|
1,469
|
1,818
|
1,462
|
1,059
|
1,028
|
1,601
|
1,738
|
1,796
|
1,842
|
2,047
|
2,228
|
2,090
|
2,262
|
2,444
|
2,319
|
2,468
|
2,431
|
2,776
|
2,589
|
2,238
|
2,123
|
2,448
|
2,348
|
2,225
|
2,826
|
3,473
|
3,127
|
2,952
|
2,876
|
3,265
|
3,117
|
2,873
|
2,712
|
3,030
|
2,235
|
2,186
|
2,060
|
3,217
|
4,288
|
6,620
|
10,600
|
10,500
|
8,775
|
7,106
|
6,792
|
6,227
|
4,295
|
3,531
|
3,365
|
5,477
|
5,025
|
4,550
|
4,290
|
5,600
|
5,059
|
5,250
|
4,718
|
5,335
|
4,255
|
|
売掛金
|
168
|
171
|
229
|
200
|
231
|
218
|
235
|
204
|
232
|
202
|
238
|
222
|
257
|
221
|
250
|
210
|
255
|
242
|
260
|
213
|
263
|
260
|
273
|
238
|
281
|
288
|
306
|
258
|
317
|
305
|
345
|
327
|
368
|
356
|
419
|
346
|
393
|
377
|
442
|
386
|
172
|
444
|
463
|
461
|
621
|
615
|
615
|
517
|
576
|
555
|
570
|
563
|
587
|
548
|
560
|
529
|
542
|
521
|
599
|
549
|
594
|
|
商品及び製品
|
2,615
|
2,885
|
3,273
|
2,765
|
3,015
|
3,368
|
3,706
|
2,951
|
2,910
|
3,008
|
3,297
|
3,014
|
3,091
|
3,188
|
3,663
|
2,966
|
3,208
|
3,388
|
3,959
|
3,218
|
3,532
|
3,750
|
4,442
|
3,695
|
3,905
|
3,871
|
4,384
|
3,645
|
3,736
|
3,864
|
4,726
|
4,187
|
4,370
|
4,499
|
5,543
|
4,579
|
5,057
|
5,087
|
6,275
|
4,873
|
4,946
|
3,744
|
4,998
|
4,337
|
5,115
|
5,087
|
6,633
|
5,962
|
6,990
|
7,083
|
8,329
|
5,819
|
6,441
|
6,585
|
8,285
|
5,965
|
6,218
|
6,470
|
8,371
|
6,421
|
7,127
|
|
流動資産合計
|
5,105
|
4,949
|
5,297
|
5,100
|
5,008
|
5,029
|
5,418
|
5,133
|
5,232
|
5,341
|
5,695
|
5,712
|
5,976
|
5,950
|
6,624
|
6,068
|
6,236
|
6,594
|
7,155
|
6,715
|
6,872
|
6,797
|
7,348
|
6,773
|
6,878
|
6,811
|
7,942
|
7,751
|
7,549
|
7,568
|
8,390
|
8,486
|
8,422
|
8,440
|
9,317
|
8,469
|
8,067
|
8,269
|
9,375
|
8,891
|
10,296
|
11,518
|
16,654
|
15,739
|
15,016
|
13,389
|
14,576
|
13,259
|
12,480
|
11,835
|
12,989
|
12,456
|
12,595
|
12,338
|
13,806
|
12,664
|
12,409
|
12,890
|
14,352
|
12,991
|
12,595
|
|
有形固定資産
|
2,254
|
2,338
|
2,470
|
2,450
|
2,564
|
2,651
|
2,699
|
2,706
|
2,820
|
2,848
|
3,056
|
3,223
|
3,273
|
3,378
|
3,541
|
3,595
|
3,646
|
3,776
|
3,850
|
3,868
|
3,937
|
3,996
|
4,067
|
4,138
|
4,230
|
4,263
|
4,319
|
4,533
|
4,601
|
4,745
|
4,858
|
5,006
|
5,026
|
5,100
|
5,166
|
5,255
|
5,019
|
5,042
|
5,251
|
5,325
|
5,202
|
5,100
|
5,005
|
5,036
|
5,068
|
5,107
|
5,165
|
5,271
|
5,289
|
5,390
|
5,573
|
5,783
|
5,899
|
6,166
|
6,262
|
6,571
|
6,622
|
6,968
|
7,136
|
7,346
|
7,554
|
|
固定資産合計
|
2,649
|
2,738
|
2,886
|
2,872
|
2,976
|
3,068
|
3,113
|
3,149
|
3,271
|
3,296
|
3,477
|
3,800
|
3,864
|
3,976
|
4,046
|
4,133
|
4,194
|
4,328
|
4,437
|
4,413
|
4,494
|
4,544
|
4,644
|
4,727
|
4,827
|
4,860
|
4,925
|
5,133
|
5,215
|
5,368
|
5,488
|
5,572
|
5,585
|
5,671
|
5,708
|
5,857
|
14,422
|
14,586
|
14,914
|
15,254
|
15,119
|
15,050
|
14,912
|
15,074
|
15,285
|
15,394
|
15,495
|
15,203
|
15,230
|
15,256
|
15,440
|
15,893
|
16,086
|
16,584
|
16,545
|
17,083
|
17,270
|
17,665
|
18,084
|
18,758
|
19,263
|
|
総資産
|
7,755
|
7,687
|
8,182
|
7,972
|
7,984
|
8,097
|
8,531
|
8,282
|
8,503
|
8,637
|
9,172
|
9,512
|
9,840
|
9,926
|
10,669
|
10,201
|
10,430
|
10,922
|
11,592
|
11,128
|
11,366
|
11,341
|
11,992
|
11,499
|
11,705
|
11,671
|
12,867
|
12,884
|
12,763
|
12,936
|
13,878
|
14,058
|
14,007
|
14,111
|
15,025
|
14,326
|
22,489
|
22,855
|
24,289
|
24,145
|
25,415
|
26,568
|
31,566
|
30,814
|
30,301
|
28,783
|
30,071
|
28,461
|
27,710
|
27,091
|
28,428
|
28,349
|
28,681
|
28,922
|
30,351
|
29,747
|
29,679
|
30,555
|
32,436
|
31,749
|
31,858
|
|
買掛金
|
1,684
|
1,847
|
1,974
|
1,683
|
1,786
|
1,922
|
2,048
|
1,645
|
1,757
|
1,863
|
2,059
|
1,930
|
1,846
|
1,940
|
2,346
|
1,771
|
1,956
|
2,148
|
2,554
|
2,007
|
2,153
|
2,259
|
2,697
|
2,203
|
2,136
|
2,258
|
2,687
|
2,231
|
2,175
|
2,347
|
2,986
|
2,488
|
2,509
|
2,683
|
3,341
|
2,644
|
2,578
|
2,608
|
3,447
|
2,673
|
1,071
|
2,422
|
6,143
|
4,823
|
4,433
|
4,413
|
5,443
|
4,465
|
4,371
|
4,085
|
4,993
|
3,794
|
4,304
|
4,438
|
5,425
|
3,862
|
4,072
|
4,503
|
5,617
|
4,257
|
4,414
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
749
|
749
|
749
|
-
|
-
|
-
|
-
|
-
|
499
|
499
|
500
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
3,015
|
2,975
|
3,230
|
3,133
|
3,102
|
3,191
|
3,380
|
3,063
|
3,152
|
3,225
|
3,599
|
3,761
|
3,499
|
3,443
|
4,044
|
3,518
|
3,705
|
3,825
|
4,390
|
3,930
|
4,137
|
4,161
|
4,730
|
4,402
|
4,297
|
4,314
|
4,895
|
4,758
|
4,605
|
4,657
|
5,468
|
5,126
|
4,977
|
5,138
|
6,014
|
5,531
|
6,581
|
6,601
|
7,687
|
7,150
|
4,670
|
7,647
|
11,817
|
10,804
|
9,907
|
10,042
|
11,329
|
10,468
|
10,019
|
10,147
|
11,234
|
10,305
|
10,534
|
10,317
|
11,640
|
10,451
|
10,100
|
10,621
|
12,017
|
11,008
|
10,827
|
|
長期借入金
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
1,274
|
1,274
|
1,274
|
1,274
|
1,274
|
1,623
|
1,623
|
1,623
|
1,623
|
1,623
|
1,624
|
1,624
|
1,615
|
1,615
|
2,227
|
2,228
|
2,228
|
2,229
|
2,230
|
2,231
|
2,231
|
2,200
|
2,233
|
2,234
|
2,200
|
2,235
|
2,236
|
2,237
|
7,192
|
5,445
|
5,447
|
5,333
|
5,335
|
3,353
|
3,354
|
3,355
|
3,356
|
2,857
|
2,858
|
2,859
|
2,860
|
2,861
|
2,861
|
2,862
|
2,863
|
2,864
|
2,865
|
2,866
|
2,867
|
|
資本金及び資本剰余金
|
407
|
400
|
395
|
389
|
386
|
380
|
754
|
746
|
740
|
736
|
729
|
723
|
719
|
715
|
711
|
705
|
700
|
692
|
688
|
684
|
680
|
674
|
669
|
663
|
661
|
656
|
651
|
646
|
643
|
636
|
1,264
|
1,256
|
1,250
|
1,241
|
1,233
|
1,217
|
1,212
|
1,208
|
1,203
|
1,199
|
1,197
|
1,199
|
1,200
|
1,204
|
1,206
|
1,202
|
1,194
|
1,181
|
1,173
|
1,162
|
1,156
|
1,155
|
1,150
|
1,145
|
1,141
|
1,134
|
1,131
|
1,128
|
1,124
|
1,119
|
1,116
|
|
利益剰余金
|
2,769
|
2,706
|
2,815
|
2,802
|
2,768
|
2,770
|
2,889
|
2,655
|
2,744
|
2,853
|
2,902
|
3,155
|
3,272
|
3,395
|
3,641
|
3,724
|
3,745
|
3,749
|
3,929
|
4,134
|
4,117
|
4,139
|
4,226
|
4,311
|
4,410
|
4,454
|
4,479
|
4,559
|
4,606
|
4,465
|
4,616
|
4,962
|
5,193
|
5,205
|
4,616
|
4,462
|
4,553
|
4,807
|
4,977
|
5,422
|
4,331
|
4,116
|
4,983
|
4,974
|
5,193
|
5,663
|
5,832
|
5,509
|
5,164
|
5,003
|
5,338
|
5,815
|
5,864
|
6,014
|
6,345
|
6,700
|
6,921
|
7,186
|
7,596
|
7,883
|
7,851
|
|
株主資本
|
3,039
|
2,974
|
3,109
|
3,100
|
3,123
|
3,105
|
3,183
|
3,209
|
3,332
|
3,390
|
3,466
|
3,666
|
3,763
|
3,850
|
4,124
|
4,230
|
4,283
|
4,275
|
4,374
|
4,264
|
4,290
|
4,276
|
4,350
|
4,307
|
4,535
|
4,451
|
4,330
|
4,511
|
4,554
|
4,541
|
4,646
|
5,148
|
5,262
|
5,227
|
5,257
|
5,049
|
5,132
|
5,303
|
5,543
|
5,948
|
4,739
|
4,661
|
5,567
|
5,833
|
6,139
|
6,406
|
6,445
|
6,003
|
5,595
|
5,397
|
5,665
|
6,364
|
6,422
|
6,608
|
6,833
|
7,302
|
7,502
|
7,782
|
8,173
|
8,393
|
8,503
|
|
有利子負債合計
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
774
|
1,274
|
1,274
|
1,274
|
1,270
|
1,274
|
1,623
|
1,623
|
1,615
|
1,613
|
1,614
|
1,614
|
1,620
|
1,615
|
1,615
|
2,227
|
2,228
|
2,228
|
2,200
|
2,230
|
2,231
|
2,231
|
2,232
|
2,233
|
2,234
|
2,234
|
2,235
|
2,236
|
2,237
|
7,192
|
6,195
|
6,197
|
6,083
|
5,335
|
3,353
|
3,354
|
3,355
|
3,356
|
3,357
|
3,358
|
3,359
|
3,360
|
2,861
|
2,861
|
2,862
|
2,863
|
2,864
|
2,865
|
2,866
|
2,867
|
|
純有利子負債
|
-1,185
|
-746
|
-695
|
-1,044
|
-689
|
-286
|
-255
|
-828
|
-965
|
-1,023
|
-1,069
|
-1,274
|
-954
|
-816
|
-988
|
-1,175
|
-1,045
|
-845
|
-808
|
-1,162
|
-976
|
-625
|
-509
|
-828
|
-733
|
-609
|
-600
|
-1,246
|
-899
|
-753
|
-647
|
-1,035
|
-886
|
-641
|
-479
|
-797
|
-1
|
48
|
175
|
-981
|
2,905
|
-426
|
-4,403
|
-4,417
|
-3,441
|
-3,753
|
-3,438
|
-2,872
|
-940
|
-175
|
-7
|
-2,118
|
-1,665
|
-1,689
|
-1,429
|
-2,738
|
-2,196
|
-2,386
|
-1,853
|
-2,469
|
-1,388
|
|
DEレシオ(%)
|
25.48
|
26.04
|
24.91
|
24.98
|
24.79
|
24.94
|
24.33
|
24.13
|
23.25
|
22.85
|
22.34
|
21.13
|
33.86
|
33.09
|
30.9
|
30.02
|
29.75
|
37.99
|
37.13
|
37.87
|
37.61
|
37.75
|
37.11
|
37.61
|
35.62
|
36.3
|
51.43
|
49.39
|
48.94
|
48.45
|
48.0
|
43.33
|
42.4
|
42.7
|
42.48
|
44.24
|
43.54
|
42.15
|
40.34
|
37.6
|
151.76
|
132.91
|
111.32
|
104.28
|
86.9
|
52.34
|
52.04
|
55.89
|
59.98
|
62.21
|
59.28
|
52.78
|
52.32
|
43.3
|
41.87
|
39.19
|
38.16
|
36.8
|
35.05
|
34.15
|
33.72
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|