|
(単位:百万ドル)
|
3Q10
|
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
|
2Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
232
|
297
|
280
|
248
|
269
|
453
|
420
|
367
|
328
|
448
|
402
|
646
|
661
|
972
|
935
|
822
|
754
|
897
|
911
|
815
|
711
|
835
|
798
|
796
|
770
|
1,039
|
943
|
828
|
749
|
774
|
808
|
974
|
833
|
1,295
|
1,391
|
1,611
|
1,430
|
1,742
|
1,993
|
2,161
|
2,084
|
2,513
|
2,060
|
2,157
|
1,714
|
1,357
|
2,195
|
1,491
|
1,657
|
1,302
|
1,234
|
1,260
|
1,286
|
1,189
|
1,102
|
1,471
|
1,319
|
1,308
|
1,559
|
2,116
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
49
|
79
|
186
|
375
|
352
|
379
|
470
|
392
|
404
|
404
|
448
|
452
|
513
|
547
|
615
|
637
|
562
|
545
|
744
|
557
|
742
|
699
|
644
|
880
|
1,040
|
772
|
1,308
|
1,135
|
1,440
|
1,479
|
820
|
459
|
348
|
268
|
187
|
109
|
45
|
23
|
22
|
15
|
3
|
3
|
9
|
10
|
|
現金 + 有価証券
|
232
|
297
|
280
|
248
|
269
|
453
|
420
|
367
|
328
|
448
|
402
|
646
|
661
|
972
|
935
|
841
|
803
|
976
|
1,098
|
1,190
|
1,064
|
1,214
|
1,269
|
1,188
|
1,174
|
1,443
|
1,392
|
1,281
|
1,263
|
1,321
|
1,424
|
1,611
|
1,396
|
1,841
|
2,136
|
2,170
|
2,173
|
2,442
|
2,637
|
3,042
|
3,126
|
3,285
|
3,369
|
3,293
|
3,155
|
2,836
|
3,015
|
1,950
|
2,005
|
1,570
|
1,421
|
1,369
|
1,331
|
1,213
|
1,124
|
1,487
|
1,323
|
1,312
|
1,568
|
2,126
|
|
売掛金
|
96
|
83
|
84
|
146
|
19
|
53
|
45
|
71
|
154
|
94
|
189
|
35
|
1,011
|
189
|
53
|
43
|
25
|
435
|
217
|
130
|
240
|
263
|
168
|
141
|
381
|
327
|
219
|
229
|
429
|
425
|
247
|
239
|
534
|
823
|
395
|
352
|
858
|
647
|
592
|
685
|
787
|
581
|
552
|
487
|
804
|
647
|
579
|
633
|
831
|
711
|
763
|
622
|
814
|
666
|
679
|
594
|
858
|
662
|
771
|
657
|
|
商品及び製品
|
21
|
28
|
24
|
25
|
45
|
22
|
22
|
27
|
60
|
29
|
30
|
27
|
84
|
45
|
29
|
23
|
55
|
24
|
20
|
12
|
24
|
20
|
15
|
12
|
77
|
26
|
16
|
11
|
36
|
30
|
15
|
10
|
40
|
39
|
28
|
23
|
39
|
24
|
19
|
19
|
26
|
26
|
17
|
11
|
12
|
11
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
558
|
618
|
566
|
644
|
545
|
752
|
743
|
719
|
797
|
817
|
866
|
1,020
|
2,251
|
1,545
|
1,399
|
1,234
|
1,266
|
1,806
|
1,781
|
1,907
|
1,964
|
2,106
|
2,045
|
1,977
|
2,371
|
2,451
|
2,195
|
2,113
|
2,456
|
2,448
|
2,409
|
2,074
|
2,192
|
2,975
|
2,828
|
2,821
|
3,388
|
3,435
|
3,493
|
3,687
|
3,932
|
4,160
|
4,221
|
4,014
|
4,243
|
3,705
|
3,871
|
3,036
|
3,251
|
2,607
|
2,508
|
2,255
|
2,537
|
2,219
|
2,260
|
2,559
|
2,706
|
2,401
|
2,816
|
3,280
|
|
有形固定資産
|
22
|
21
|
19
|
19
|
18
|
18
|
18
|
19
|
21
|
23
|
25
|
30
|
34
|
38
|
42
|
47
|
56
|
63
|
69
|
83
|
81
|
76
|
77
|
72
|
68
|
65
|
67
|
76
|
86
|
96
|
102
|
105
|
110
|
114
|
127
|
126
|
129
|
127
|
131
|
128
|
133
|
135
|
149
|
224
|
231
|
235
|
242
|
300
|
333
|
360
|
402
|
405
|
392
|
400
|
411
|
422
|
433
|
426
|
443
|
436
|
|
固定資産合計
|
385
|
358
|
405
|
358
|
385
|
388
|
405
|
354
|
366
|
371
|
411
|
427
|
450
|
439
|
400
|
373
|
398
|
447
|
449
|
444
|
451
|
478
|
545
|
561
|
608
|
637
|
953
|
1,106
|
1,240
|
1,234
|
1,328
|
1,381
|
1,463
|
1,412
|
1,415
|
1,545
|
1,426
|
1,444
|
1,455
|
1,682
|
1,904
|
1,806
|
1,807
|
2,301
|
2,376
|
2,653
|
2,675
|
14,709
|
14,242
|
14,275
|
13,354
|
13,270
|
12,671
|
12,677
|
9,957
|
10,386
|
10,370
|
10,279
|
6,365
|
6,404
|
|
総資産
|
944
|
976
|
971
|
1,003
|
931
|
1,140
|
1,149
|
1,073
|
1,164
|
1,189
|
1,277
|
1,448
|
2,701
|
1,985
|
1,799
|
1,607
|
1,665
|
2,254
|
2,231
|
2,353
|
2,416
|
2,585
|
2,590
|
2,539
|
2,979
|
3,089
|
3,149
|
3,220
|
3,696
|
3,683
|
3,738
|
3,456
|
3,655
|
4,387
|
4,243
|
4,366
|
4,815
|
4,880
|
4,949
|
5,369
|
5,836
|
5,966
|
6,028
|
6,314
|
6,619
|
6,358
|
6,546
|
17,745
|
17,493
|
16,881
|
15,862
|
15,525
|
15,207
|
14,896
|
12,217
|
12,945
|
13,075
|
12,680
|
9,181
|
9,684
|
|
買掛金
|
33
|
48
|
56
|
72
|
90
|
29
|
46
|
78
|
125
|
42
|
79
|
25
|
287
|
42
|
16
|
22
|
85
|
113
|
38
|
29
|
69
|
59
|
30
|
37
|
144
|
54
|
31
|
36
|
75
|
45
|
35
|
33
|
77
|
74
|
72
|
55
|
114
|
82
|
65
|
56
|
85
|
100
|
71
|
67
|
83
|
100
|
125
|
199
|
162
|
151
|
140
|
127
|
131
|
151
|
195
|
170
|
177
|
144
|
194
|
193
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
127
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
281
|
230
|
230
|
260
|
235
|
169
|
218
|
256
|
336
|
281
|
336
|
416
|
1,738
|
693
|
474
|
285
|
379
|
707
|
966
|
1,106
|
1,213
|
1,454
|
1,220
|
1,261
|
1,719
|
1,863
|
1,685
|
1,466
|
1,850
|
2,072
|
1,726
|
1,391
|
1,489
|
2,099
|
1,951
|
1,942
|
2,290
|
2,096
|
2,038
|
2,149
|
2,326
|
2,342
|
2,235
|
2,165
|
2,567
|
2,072
|
2,104
|
3,287
|
3,467
|
3,010
|
3,852
|
2,738
|
3,000
|
2,692
|
2,406
|
2,846
|
3,201
|
2,895
|
3,616
|
2,816
|
|
長期借入金
|
102
|
105
|
107
|
109
|
111
|
311
|
316
|
320
|
325
|
330
|
335
|
408
|
443
|
448
|
454
|
459
|
464
|
470
|
476
|
481
|
487
|
491
|
497
|
504
|
511
|
258
|
251
|
212
|
52
|
13
|
8
|
5
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,936
|
2,936
|
2,736
|
1,733
|
2,705
|
2,707
|
2,708
|
3,058
|
3,054
|
3,056
|
3,058
|
2,513
|
2,516
|
|
固定負債合計
|
114
|
126
|
125
|
128
|
130
|
330
|
334
|
339
|
343
|
343
|
352
|
424
|
464
|
469
|
523
|
539
|
531
|
731
|
701
|
719
|
638
|
603
|
788
|
743
|
677
|
404
|
459
|
653
|
373
|
209
|
521
|
212
|
220
|
260
|
250
|
337
|
343
|
381
|
371
|
569
|
609
|
469
|
461
|
517
|
582
|
619
|
631
|
4,796
|
4,592
|
4,321
|
2,968
|
3,847
|
3,777
|
3,695
|
4,143
|
4,107
|
4,076
|
4,083
|
3,427
|
3,387
|
|
総負債
|
395
|
357
|
356
|
388
|
366
|
499
|
553
|
596
|
680
|
624
|
689
|
841
|
2,202
|
1,163
|
997
|
824
|
910
|
1,438
|
1,668
|
1,825
|
1,852
|
2,058
|
2,008
|
2,005
|
2,396
|
2,268
|
2,145
|
2,119
|
2,224
|
2,282
|
2,249
|
1,603
|
1,710
|
2,360
|
2,202
|
2,280
|
2,633
|
2,478
|
2,410
|
2,718
|
2,935
|
2,811
|
2,696
|
2,683
|
3,149
|
2,692
|
2,737
|
8,083
|
8,059
|
7,331
|
6,820
|
6,585
|
6,777
|
6,387
|
6,549
|
6,953
|
7,277
|
6,978
|
7,043
|
6,203
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
-134
|
-81
|
-103
|
-112
|
-159
|
-145
|
-212
|
-323
|
-335
|
-264
|
-241
|
-303
|
-427
|
151
|
120
|
85
|
44
|
84
|
-159
|
-226
|
-171
|
-214
|
-167
|
-206
|
-170
|
-199
|
-100
|
-40
|
-43
|
-18
|
73
|
615
|
640
|
820
|
877
|
923
|
995
|
1,159
|
1,282
|
1,370
|
1,469
|
1,652
|
1,870
|
2,023
|
2,033
|
2,178
|
2,289
|
2,185
|
1,928
|
1,774
|
1,164
|
958
|
414
|
323
|
-2,580
|
-2,842
|
-3,207
|
-3,333
|
-7,059
|
-7,071
|
|
株主資本
|
548
|
619
|
615
|
615
|
565
|
641
|
595
|
477
|
484
|
564
|
587
|
606
|
498
|
821
|
801
|
783
|
755
|
815
|
563
|
526
|
564
|
526
|
581
|
533
|
582
|
820
|
1,003
|
1,099
|
1,472
|
1,400
|
1,488
|
1,852
|
1,944
|
2,027
|
2,040
|
2,086
|
2,182
|
2,402
|
2,539
|
2,651
|
2,901
|
3,155
|
3,332
|
3,631
|
3,470
|
3,666
|
3,810
|
9,662
|
9,434
|
9,550
|
9,043
|
8,940
|
8,430
|
8,509
|
5,668
|
5,992
|
5,799
|
5,702
|
2,137
|
3,481
|
|
有利子負債合計
|
102
|
105
|
107
|
109
|
111
|
311
|
316
|
320
|
325
|
330
|
335
|
536
|
443
|
448
|
454
|
459
|
464
|
470
|
473
|
481
|
487
|
491
|
497
|
504
|
511
|
258
|
251
|
212
|
52
|
13
|
8
|
5
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,936
|
2,936
|
2,736
|
1,733
|
2,705
|
2,707
|
2,708
|
3,058
|
3,054
|
3,056
|
3,058
|
2,513
|
2,516
|
|
純有利子負債
|
-130
|
-192
|
-174
|
-140
|
-159
|
-142
|
-104
|
-47
|
-3
|
-119
|
-68
|
-110
|
-219
|
-524
|
-482
|
-382
|
-339
|
-507
|
-626
|
-710
|
-578
|
-724
|
-772
|
-685
|
-663
|
-1,186
|
-1,141
|
-1,069
|
-1,211
|
-1,308
|
-1,417
|
-1,607
|
-1,397
|
-1,842
|
-2,137
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
985
|
930
|
1,164
|
311
|
1,334
|
1,375
|
1,494
|
1,934
|
1,567
|
1,732
|
1,746
|
944
|
389
|
|
DEレシオ(%)
|
18.65
|
17.01
|
17.43
|
17.75
|
19.67
|
48.62
|
53.1
|
67.27
|
67.19
|
58.48
|
57.01
|
88.42
|
88.91
|
54.59
|
56.63
|
58.67
|
61.57
|
57.69
|
84.01
|
91.45
|
86.44
|
93.28
|
85.65
|
94.54
|
87.8
|
31.53
|
25.1
|
19.36
|
3.56
|
0.99
|
0.54
|
0.28
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30.38
|
31.12
|
28.64
|
19.17
|
30.25
|
32.11
|
31.83
|
53.96
|
50.98
|
52.7
|
53.64
|
117.54
|
72.28
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|