|
(単位:百万ドル)
|
2Q10
|
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
|
|
現金同等物
|
95
|
103
|
53
|
52
|
78
|
94
|
63
|
63
|
72
|
107
|
86
|
116
|
104
|
98
|
123
|
96
|
101
|
110
|
128
|
154
|
174
|
132
|
160
|
147
|
160
|
112
|
110
|
103
|
87
|
94
|
117
|
123
|
110
|
142
|
96
|
106
|
87
|
138
|
150
|
342
|
265
|
352
|
449
|
303
|
287
|
251
|
212
|
201
|
236
|
234
|
527
|
349
|
529
|
631
|
524
|
984
|
716
|
706
|
702
|
681
|
667
|
|
現金 + 有価証券
|
95
|
103
|
53
|
52
|
78
|
94
|
63
|
63
|
72
|
107
|
86
|
116
|
104
|
98
|
123
|
96
|
101
|
110
|
128
|
154
|
174
|
132
|
160
|
147
|
160
|
112
|
110
|
103
|
87
|
94
|
117
|
123
|
110
|
142
|
96
|
106
|
87
|
138
|
150
|
342
|
265
|
352
|
449
|
303
|
287
|
251
|
212
|
201
|
236
|
234
|
527
|
349
|
529
|
631
|
524
|
984
|
716
|
706
|
702
|
681
|
667
|
|
売掛金
|
731
|
796
|
792
|
885
|
920
|
950
|
939
|
1,006
|
1,013
|
1,020
|
1,036
|
1,094
|
1,101
|
1,116
|
1,045
|
1,105
|
1,186
|
1,218
|
1,117
|
1,082
|
1,124
|
1,149
|
1,075
|
1,091
|
1,117
|
1,102
|
1,034
|
1,060
|
1,144
|
1,236
|
1,170
|
1,205
|
1,257
|
1,265
|
1,166
|
1,268
|
1,355
|
1,315
|
1,187
|
1,214
|
2,454
|
2,492
|
2,467
|
2,575
|
2,842
|
2,956
|
2,958
|
3,284
|
3,636
|
3,622
|
3,663
|
3,807
|
3,851
|
3,795
|
3,640
|
3,527
|
3,655
|
3,629
|
3,454
|
3,641
|
3,943
|
|
商品及び製品
|
531
|
551
|
588
|
631
|
634
|
631
|
626
|
634
|
651
|
662
|
793
|
792
|
808
|
795
|
787
|
811
|
850
|
846
|
819
|
814
|
847
|
844
|
810
|
844
|
831
|
832
|
821
|
850
|
866
|
925
|
956
|
949
|
935
|
926
|
948
|
1,001
|
1,004
|
961
|
1,011
|
950
|
2,369
|
2,358
|
2,164
|
2,290
|
2,437
|
2,570
|
2,666
|
2,881
|
3,166
|
3,490
|
3,499
|
3,730
|
3,584
|
3,541
|
3,572
|
3,525
|
3,506
|
3,630
|
3,502
|
3,740
|
3,971
|
|
流動資産合計
|
1,415
|
1,517
|
1,513
|
1,633
|
1,704
|
1,761
|
1,737
|
1,794
|
1,836
|
1,905
|
2,101
|
2,177
|
2,195
|
2,219
|
2,199
|
2,260
|
2,409
|
2,450
|
2,350
|
2,313
|
2,368
|
2,366
|
2,258
|
2,274
|
2,307
|
2,244
|
2,172
|
2,203
|
2,306
|
2,410
|
2,409
|
2,419
|
2,447
|
2,506
|
2,386
|
2,514
|
2,585
|
2,578
|
2,540
|
2,777
|
5,438
|
5,597
|
5,507
|
5,575
|
5,996
|
6,215
|
6,350
|
6,879
|
7,606
|
7,897
|
8,331
|
8,448
|
8,583
|
8,611
|
8,392
|
8,913
|
8,536
|
8,684
|
8,351
|
8,687
|
9,244
|
|
有形固定資産
|
114
|
114
|
118
|
120
|
126
|
129
|
133
|
134
|
137
|
140
|
210
|
207
|
198
|
201
|
198
|
195
|
199
|
191
|
182
|
173
|
180
|
171
|
166
|
167
|
163
|
160
|
157
|
156
|
155
|
157
|
156
|
156
|
157
|
157
|
160
|
166
|
172
|
174
|
181
|
183
|
403
|
400
|
399
|
391
|
384
|
369
|
379
|
376
|
370
|
372
|
402
|
402
|
411
|
411
|
423
|
428
|
437
|
441
|
442
|
445
|
453
|
|
固定資産合計
|
1,116
|
1,117
|
1,313
|
1,318
|
1,321
|
1,305
|
1,341
|
1,352
|
1,350
|
1,514
|
2,528
|
2,493
|
2,441
|
2,461
|
2,419
|
2,451
|
2,521
|
2,455
|
2,404
|
2,299
|
2,358
|
2,276
|
2,330
|
2,416
|
2,386
|
2,366
|
2,319
|
2,308
|
2,318
|
2,354
|
2,327
|
2,295
|
2,268
|
2,272
|
2,219
|
2,471
|
2,483
|
2,469
|
2,477
|
2,453
|
6,294
|
6,271
|
6,373
|
6,303
|
6,303
|
6,266
|
6,268
|
6,306
|
6,257
|
6,183
|
6,481
|
6,523
|
6,579
|
6,557
|
6,669
|
6,626
|
6,572
|
6,592
|
6,710
|
6,828
|
6,959
|
|
総資産
|
2,533
|
2,635
|
2,827
|
2,953
|
3,026
|
3,067
|
3,078
|
3,147
|
3,187
|
3,420
|
4,630
|
4,669
|
4,636
|
4,679
|
4,617
|
4,711
|
4,929
|
4,905
|
4,754
|
4,612
|
4,726
|
4,643
|
4,587
|
4,691
|
4,693
|
4,609
|
4,491
|
4,511
|
4,624
|
4,764
|
4,735
|
4,713
|
4,715
|
4,779
|
4,605
|
4,985
|
5,068
|
5,047
|
5,018
|
5,231
|
11,732
|
11,868
|
11,880
|
11,878
|
12,299
|
12,481
|
12,618
|
13,185
|
13,863
|
14,081
|
14,812
|
14,971
|
15,163
|
15,169
|
15,061
|
15,539
|
15,109
|
15,275
|
15,061
|
15,515
|
16,203
|
|
買掛金
|
540
|
574
|
537
|
650
|
624
|
646
|
642
|
699
|
707
|
693
|
706
|
745
|
754
|
754
|
735
|
781
|
794
|
842
|
765
|
771
|
770
|
787
|
715
|
734
|
712
|
699
|
684
|
712
|
768
|
838
|
799
|
805
|
818
|
813
|
794
|
870
|
868
|
849
|
830
|
804
|
1,660
|
1,830
|
1,707
|
1,955
|
2,193
|
2,246
|
2,140
|
2,341
|
2,652
|
2,579
|
2,728
|
2,648
|
2,663
|
2,650
|
2,432
|
2,974
|
2,689
|
2,839
|
2,671
|
3,026
|
3,291
|
|
一年内返済予定の長期借入金
|
95
|
96
|
3
|
4
|
4
|
5
|
6
|
2
|
2
|
2
|
9
|
9
|
9
|
9
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
25
|
1
|
0
|
0
|
0
|
0
|
27
|
28
|
528
|
20
|
366
|
19
|
9
|
70
|
70
|
69
|
70
|
7
|
9
|
14
|
8
|
11
|
13
|
14
|
19
|
21
|
27
|
|
流動負債合計
|
778
|
834
|
708
|
806
|
776
|
822
|
845
|
878
|
894
|
910
|
1,007
|
1,038
|
1,041
|
1,036
|
1,044
|
1,086
|
1,114
|
1,126
|
1,063
|
1,039
|
1,011
|
1,016
|
947
|
983
|
970
|
959
|
896
|
920
|
964
|
1,043
|
1,040
|
1,021
|
1,025
|
1,051
|
1,061
|
1,150
|
1,124
|
1,104
|
1,084
|
1,040
|
2,302
|
2,541
|
2,987
|
2,726
|
3,302
|
3,138
|
3,050
|
3,262
|
3,593
|
3,568
|
3,817
|
3,539
|
3,582
|
3,654
|
3,388
|
4,036
|
3,748
|
3,929
|
3,804
|
4,036
|
4,431
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,336
|
1,436
|
1,454
|
-
|
1,391
|
1,360
|
1,418
|
-
|
1,309
|
1,334
|
1,368
|
-
|
1,292
|
1,261
|
1,229
|
-
|
1,214
|
1,399
|
1,346
|
1,257
|
1,542
|
5,069
|
4,878
|
4,370
|
4,593
|
4,303
|
4,566
|
4,702
|
4,837
|
5,040
|
5,193
|
5,346
|
5,595
|
5,523
|
5,378
|
5,313
|
5,184
|
5,203
|
5,008
|
5,046
|
5,137
|
5,641
|
|
固定負債合計
|
702
|
705
|
969
|
946
|
996
|
961
|
886
|
857
|
823
|
965
|
2,067
|
2,013
|
1,952
|
1,904
|
1,807
|
1,851
|
1,925
|
1,870
|
1,762
|
1,735
|
1,848
|
1,865
|
1,865
|
1,814
|
1,779
|
1,656
|
1,584
|
1,533
|
1,564
|
1,613
|
1,578
|
1,558
|
1,523
|
1,495
|
1,413
|
1,637
|
1,808
|
1,756
|
1,674
|
1,988
|
6,330
|
6,114
|
5,557
|
5,753
|
5,472
|
5,761
|
5,792
|
5,955
|
6,159
|
6,321
|
6,545
|
6,843
|
6,781
|
6,633
|
6,641
|
6,525
|
6,509
|
6,310
|
6,292
|
6,450
|
7,016
|
|
総負債
|
1,481
|
1,539
|
1,678
|
1,753
|
1,772
|
1,783
|
1,732
|
1,736
|
1,718
|
1,875
|
3,076
|
3,052
|
2,993
|
2,941
|
2,852
|
2,938
|
3,040
|
2,997
|
2,826
|
2,775
|
2,860
|
2,883
|
2,814
|
2,797
|
2,750
|
2,617
|
2,481
|
2,454
|
2,529
|
2,657
|
2,619
|
2,580
|
2,549
|
2,547
|
2,475
|
2,788
|
2,933
|
2,861
|
2,759
|
3,029
|
8,632
|
8,655
|
8,544
|
8,479
|
8,774
|
8,899
|
8,841
|
9,218
|
9,752
|
9,889
|
10,362
|
10,382
|
10,362
|
10,286
|
10,029
|
10,561
|
10,257
|
10,238
|
10,096
|
10,485
|
11,448
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
629
|
662
|
697
|
734
|
783
|
836
|
891
|
944
|
1,003
|
1,066
|
1,092
|
1,176
|
1,241
|
1,310
|
1,368
|
1,419
|
1,488
|
1,569
|
1,643
|
1,690
|
1,742
|
1,806
|
1,854
|
1,890
|
1,940
|
1,909
|
1,956
|
1,994
|
2,044
|
2,056
|
2,079
|
2,124
|
2,182
|
2,249
|
2,307
|
2,349
|
2,413
|
2,477
|
2,530
|
2,566
|
2,530
|
2,596
|
2,602
|
2,646
|
2,751
|
2,852
|
3,005
|
3,163
|
3,371
|
3,591
|
3,795
|
3,933
|
4,093
|
4,284
|
4,392
|
4,463
|
4,660
|
4,830
|
4,961
|
5,038
|
5,205
|
|
株主資本
|
1,051
|
1,095
|
1,148
|
1,199
|
1,253
|
1,283
|
1,345
|
1,411
|
1,468
|
1,544
|
1,553
|
1,617
|
1,642
|
1,738
|
1,764
|
1,773
|
1,889
|
1,908
|
1,928
|
1,838
|
1,867
|
1,762
|
1,776
|
1,897
|
1,946
|
1,996
|
2,013
|
2,060
|
2,098
|
2,110
|
2,119
|
2,137
|
2,171
|
2,237
|
2,135
|
2,202
|
2,141
|
2,193
|
2,265
|
2,209
|
3,107
|
3,221
|
3,344
|
3,407
|
3,532
|
3,588
|
3,783
|
3,973
|
4,117
|
4,197
|
4,454
|
4,594
|
4,806
|
4,888
|
5,037
|
4,983
|
4,857
|
5,042
|
4,971
|
5,035
|
4,762
|
|
有利子負債合計
|
95
|
96
|
3
|
4
|
4
|
5
|
6
|
2
|
2
|
2
|
9
|
9
|
9
|
9
|
2
|
2
|
2
|
2
|
1,368
|
1,339
|
1,439
|
1,456
|
1,440
|
1,392
|
1,361
|
1,419
|
1,364
|
1,311
|
1,335
|
1,369
|
1,314
|
1,293
|
1,262
|
1,230
|
1,192
|
1,215
|
1,399
|
1,346
|
1,283
|
1,542
|
5,096
|
4,907
|
4,899
|
4,614
|
4,670
|
4,585
|
4,711
|
4,907
|
5,110
|
5,262
|
5,417
|
5,603
|
5,532
|
5,393
|
5,322
|
5,195
|
5,217
|
5,023
|
5,065
|
5,158
|
5,669
|
|
純有利子負債
|
0
|
-7
|
-50
|
-48
|
-74
|
-89
|
-58
|
-62
|
-71
|
-106
|
-77
|
-108
|
-95
|
-89
|
-122
|
-94
|
-100
|
-108
|
1,240
|
1,184
|
1,264
|
1,323
|
1,279
|
1,244
|
1,201
|
1,307
|
1,254
|
1,208
|
1,247
|
1,275
|
1,196
|
1,169
|
1,151
|
1,087
|
1,096
|
1,109
|
1,312
|
1,208
|
1,132
|
1,200
|
4,831
|
4,555
|
4,450
|
4,310
|
4,382
|
4,333
|
4,498
|
4,705
|
4,874
|
5,028
|
4,889
|
5,254
|
5,003
|
4,762
|
4,798
|
4,211
|
4,501
|
4,316
|
4,362
|
4,476
|
5,002
|
|
DEレシオ(%)
|
9.13
|
8.83
|
0.35
|
0.4
|
0.38
|
0.41
|
0.48
|
0.18
|
0.14
|
0.14
|
0.62
|
0.6
|
0.58
|
0.55
|
0.14
|
0.14
|
0.13
|
0.13
|
70.97
|
72.86
|
77.05
|
82.64
|
81.06
|
73.37
|
69.95
|
71.13
|
67.77
|
63.62
|
63.66
|
64.89
|
62.01
|
60.49
|
58.17
|
55.0
|
55.86
|
55.19
|
65.38
|
61.4
|
56.67
|
69.84
|
164.0
|
152.35
|
146.51
|
135.41
|
132.21
|
127.77
|
124.55
|
123.49
|
124.14
|
125.38
|
121.6
|
121.95
|
115.12
|
110.33
|
105.65
|
104.26
|
107.41
|
99.61
|
101.9
|
102.43
|
119.03
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|