|
(単位:百万ドル)
|
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
|
47
|
47
|
79
|
92
|
43
|
36
|
41
|
105
|
52
|
64
|
49
|
55
|
64
|
62
|
51
|
70
|
60
|
393
|
329
|
204
|
258
|
192
|
194
|
141
|
163
|
156
|
180
|
95
|
88
|
62
|
64
|
46
|
45
|
44
|
61
|
27
|
33
|
30
|
24
|
86
|
68
|
192
|
210
|
339
|
308
|
344
|
157
|
98
|
92
|
117
|
93
|
68
|
61
|
138
|
127
|
411
|
676
|
901
|
879
|
872
|
|
有価証券
|
123
|
125
|
164
|
163
|
147
|
182
|
175
|
147
|
160
|
324
|
364
|
389
|
399
|
350
|
414
|
455
|
481
|
24
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
170
|
173
|
244
|
256
|
190
|
218
|
217
|
252
|
212
|
388
|
414
|
445
|
463
|
413
|
465
|
525
|
541
|
417
|
329
|
204
|
258
|
192
|
194
|
141
|
163
|
156
|
180
|
95
|
88
|
62
|
64
|
46
|
45
|
44
|
61
|
27
|
33
|
30
|
24
|
86
|
68
|
192
|
210
|
339
|
308
|
344
|
157
|
98
|
92
|
117
|
93
|
68
|
61
|
138
|
127
|
411
|
676
|
901
|
879
|
872
|
|
売掛金
|
165
|
154
|
141
|
145
|
162
|
155
|
157
|
156
|
165
|
168
|
169
|
170
|
175
|
176
|
181
|
165
|
187
|
670
|
637
|
631
|
625
|
674
|
606
|
631
|
599
|
625
|
550
|
527
|
596
|
479
|
471
|
502
|
575
|
520
|
488
|
556
|
588
|
613
|
500
|
406
|
535
|
508
|
521
|
567
|
613
|
752
|
808
|
925
|
804
|
768
|
736
|
663
|
538
|
521
|
599
|
701
|
642
|
692
|
617
|
634
|
|
商品及び製品
|
95
|
113
|
120
|
118
|
120
|
133
|
126
|
116
|
122
|
123
|
116
|
109
|
106
|
121
|
119
|
126
|
139
|
394
|
405
|
404
|
408
|
394
|
386
|
362
|
345
|
345
|
376
|
414
|
492
|
458
|
448
|
465
|
493
|
520
|
510
|
484
|
468
|
474
|
443
|
513
|
484
|
511
|
528
|
485
|
438
|
491
|
469
|
632
|
814
|
860
|
835
|
864
|
848
|
804
|
705
|
678
|
639
|
693
|
681
|
686
|
|
流動資産合計
|
455
|
476
|
548
|
567
|
539
|
584
|
550
|
581
|
530
|
710
|
730
|
762
|
779
|
754
|
801
|
859
|
921
|
1,672
|
1,618
|
1,456
|
1,489
|
1,332
|
1,281
|
1,222
|
1,265
|
1,222
|
1,169
|
1,136
|
1,266
|
1,063
|
1,053
|
1,109
|
1,201
|
1,162
|
1,142
|
1,188
|
1,231
|
1,195
|
1,051
|
1,094
|
1,192
|
1,273
|
1,343
|
1,526
|
1,524
|
1,689
|
1,569
|
1,806
|
1,871
|
1,883
|
1,818
|
1,753
|
1,652
|
1,672
|
1,627
|
1,953
|
2,133
|
2,440
|
2,291
|
2,334
|
|
有形固定資産
|
84
|
88
|
90
|
93
|
94
|
97
|
101
|
100
|
102
|
101
|
101
|
101
|
100
|
109
|
107
|
107
|
113
|
255
|
270
|
284
|
291
|
298
|
300
|
301
|
292
|
292
|
284
|
273
|
267
|
264
|
262
|
254
|
251
|
249
|
257
|
251
|
249
|
259
|
257
|
252
|
265
|
274
|
269
|
270
|
274
|
272
|
271
|
265
|
272
|
278
|
280
|
301
|
302
|
309
|
304
|
297
|
302
|
305
|
309
|
314
|
|
投資有価証券
|
90
|
85
|
130
|
86
|
108
|
107
|
145
|
133
|
155
|
5
|
3
|
8
|
2
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
415
|
402
|
345
|
303
|
312
|
314
|
354
|
347
|
409
|
256
|
253
|
255
|
248
|
365
|
361
|
359
|
362
|
3,897
|
3,836
|
3,760
|
3,690
|
3,692
|
3,640
|
3,569
|
3,433
|
3,410
|
3,362
|
3,309
|
3,260
|
3,212
|
3,196
|
3,166
|
3,199
|
3,177
|
3,434
|
3,513
|
3,477
|
3,516
|
3,489
|
3,513
|
4,053
|
4,102
|
4,068
|
4,067
|
4,341
|
4,526
|
4,560
|
5,579
|
5,577
|
5,646
|
5,656
|
5,703
|
5,679
|
5,634
|
5,632
|
5,537
|
5,557
|
5,528
|
5,608
|
5,604
|
|
総資産
|
871
|
878
|
894
|
871
|
851
|
899
|
905
|
928
|
940
|
967
|
983
|
1,018
|
1,027
|
1,119
|
1,162
|
1,218
|
1,283
|
5,569
|
5,455
|
5,217
|
5,179
|
5,024
|
4,921
|
4,791
|
4,698
|
4,632
|
4,531
|
4,445
|
4,526
|
4,275
|
4,249
|
4,275
|
4,400
|
4,339
|
4,576
|
4,701
|
4,708
|
4,711
|
4,540
|
4,607
|
5,245
|
5,375
|
5,411
|
5,593
|
5,865
|
6,215
|
6,129
|
7,385
|
7,448
|
7,529
|
7,474
|
7,456
|
7,331
|
7,306
|
7,259
|
7,490
|
7,690
|
7,968
|
7,899
|
7,938
|
|
買掛金
|
33
|
35
|
32
|
35
|
30
|
33
|
33
|
29
|
28
|
23
|
20
|
31
|
26
|
34
|
34
|
31
|
46
|
326
|
284
|
281
|
314
|
289
|
316
|
347
|
360
|
413
|
365
|
436
|
426
|
383
|
411
|
442
|
498
|
552
|
457
|
472
|
502
|
552
|
447
|
503
|
546
|
601
|
573
|
597
|
609
|
700
|
691
|
827
|
835
|
811
|
602
|
562
|
433
|
456
|
467
|
551
|
533
|
633
|
559
|
569
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51
|
-
|
-
|
-
|
157
|
-
|
156
|
205
|
197
|
230
|
233
|
481
|
364
|
134
|
47
|
51
|
69
|
183
|
144
|
144
|
214
|
215
|
166
|
152
|
173
|
272
|
89
|
89
|
79
|
69
|
44
|
|
流動負債合計
|
128
|
136
|
128
|
103
|
94
|
108
|
92
|
94
|
93
|
95
|
79
|
101
|
98
|
119
|
111
|
123
|
158
|
955
|
895
|
873
|
898
|
876
|
873
|
859
|
932
|
949
|
921
|
983
|
1,039
|
1,000
|
932
|
1,014
|
1,105
|
1,301
|
1,146
|
1,200
|
1,306
|
1,404
|
1,237
|
1,389
|
1,765
|
1,851
|
1,546
|
1,550
|
1,581
|
1,800
|
1,799
|
2,113
|
2,073
|
2,332
|
2,074
|
1,770
|
1,562
|
1,598
|
1,643
|
1,522
|
1,562
|
1,704
|
1,581
|
1,594
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,183
|
3,144
|
3,040
|
3,043
|
3,012
|
2,937
|
2,873
|
2,788
|
2,648
|
2,573
|
2,418
|
2,451
|
2,176
|
2,090
|
1,914
|
1,829
|
1,434
|
1,605
|
1,561
|
1,314
|
1,080
|
1,167
|
986
|
1,086
|
881
|
956
|
944
|
940
|
922
|
913
|
2,017
|
2,017
|
1,809
|
1,880
|
2,042
|
2,121
|
2,047
|
1,815
|
2,080
|
2,080
|
2,092
|
2,103
|
2,128
|
|
固定負債合計
|
12
|
12
|
11
|
11
|
11
|
13
|
13
|
13
|
14
|
15
|
17
|
20
|
18
|
42
|
42
|
47
|
48
|
3,573
|
3,533
|
3,392
|
3,366
|
3,235
|
3,169
|
3,101
|
3,018
|
2,891
|
2,815
|
2,650
|
2,673
|
2,441
|
2,336
|
2,188
|
2,082
|
1,703
|
1,963
|
1,942
|
1,708
|
1,468
|
1,576
|
1,415
|
1,549
|
1,380
|
1,454
|
1,454
|
1,468
|
1,431
|
1,424
|
2,759
|
2,718
|
2,464
|
2,509
|
2,694
|
2,756
|
2,672
|
2,447
|
2,681
|
2,707
|
2,678
|
2,692
|
2,727
|
|
総負債
|
140
|
148
|
139
|
115
|
105
|
122
|
106
|
107
|
107
|
110
|
97
|
121
|
117
|
161
|
153
|
170
|
206
|
4,529
|
4,429
|
4,265
|
4,265
|
4,111
|
4,042
|
3,960
|
3,950
|
3,840
|
3,736
|
3,633
|
3,712
|
3,441
|
3,268
|
3,202
|
3,187
|
3,004
|
3,109
|
3,142
|
3,014
|
2,872
|
2,813
|
2,804
|
3,314
|
3,231
|
3,000
|
3,004
|
3,049
|
3,231
|
3,223
|
4,872
|
4,791
|
4,796
|
4,583
|
4,464
|
4,318
|
4,270
|
4,090
|
4,203
|
4,269
|
4,382
|
4,273
|
4,321
|
|
資本金及び資本剰余金
|
128
|
130
|
133
|
127
|
130
|
132
|
135
|
132
|
137
|
140
|
141
|
138
|
140
|
144
|
147
|
150
|
153
|
148
|
-
|
-
|
-
|
195
|
1
|
1
|
1
|
211
|
1
|
1
|
1
|
258
|
1
|
1
|
1
|
295
|
1
|
1
|
1
|
340
|
1
|
1
|
1
|
396
|
1
|
1
|
1
|
463
|
488
|
513
|
543
|
562
|
585
|
581
|
600
|
616
|
630
|
634
|
654
|
670
|
720
|
734
|
|
利益剰余金
|
1,042
|
1,070
|
1,132
|
1,165
|
1,210
|
1,245
|
1,275
|
1,306
|
1,333
|
1,368
|
1,392
|
1,422
|
1,461
|
1,502
|
1,544
|
1,572
|
1,586
|
1,535
|
1,510
|
1,433
|
1,404
|
1,398
|
1,369
|
1,320
|
1,223
|
1,240
|
1,239
|
1,256
|
1,244
|
1,248
|
1,376
|
1,446
|
1,573
|
1,688
|
1,803
|
1,927
|
2,063
|
2,232
|
2,321
|
2,421
|
2,537
|
2,736
|
2,964
|
3,183
|
3,382
|
3,573
|
3,778
|
3,680
|
3,850
|
4,036
|
4,186
|
4,330
|
4,315
|
4,332
|
4,447
|
4,560
|
4,697
|
4,860
|
4,996
|
5,108
|
|
株主資本
|
730
|
730
|
754
|
755
|
745
|
776
|
799
|
820
|
833
|
857
|
886
|
896
|
910
|
958
|
1,008
|
1,048
|
1,076
|
1,039
|
1,025
|
951
|
914
|
913
|
879
|
831
|
748
|
792
|
795
|
812
|
814
|
834
|
981
|
1,073
|
1,213
|
1,335
|
1,467
|
1,559
|
1,694
|
1,839
|
1,727
|
1,803
|
1,931
|
2,144
|
2,411
|
2,589
|
2,816
|
2,984
|
2,906
|
2,513
|
2,657
|
2,733
|
2,891
|
2,992
|
3,013
|
3,036
|
3,169
|
3,287
|
3,421
|
3,586
|
3,626
|
3,617
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,160
|
3,144
|
3,040
|
3,043
|
3,012
|
2,937
|
2,873
|
2,788
|
2,648
|
2,573
|
2,418
|
2,451
|
2,227
|
2,090
|
1,914
|
1,829
|
1,591
|
1,605
|
1,717
|
1,519
|
1,277
|
1,397
|
1,219
|
1,567
|
1,245
|
1,090
|
991
|
991
|
991
|
1,096
|
2,161
|
2,161
|
2,023
|
2,095
|
2,208
|
2,273
|
2,220
|
2,087
|
2,169
|
2,169
|
2,171
|
2,172
|
2,172
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,742
|
2,815
|
2,835
|
2,785
|
2,820
|
2,743
|
2,732
|
2,625
|
2,492
|
2,393
|
2,323
|
2,363
|
2,165
|
2,026
|
1,868
|
1,784
|
1,547
|
1,544
|
1,690
|
1,486
|
1,247
|
1,373
|
1,133
|
1,499
|
1,053
|
880
|
652
|
683
|
647
|
939
|
2,063
|
2,069
|
1,906
|
2,002
|
2,140
|
2,212
|
2,082
|
1,960
|
1,758
|
1,493
|
1,270
|
1,293
|
1,300
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303.87
|
306.45
|
319.5
|
332.95
|
329.9
|
334.13
|
345.73
|
372.73
|
334.34
|
323.65
|
297.78
|
301.11
|
267.03
|
213.05
|
178.38
|
150.78
|
119.18
|
109.41
|
110.13
|
89.67
|
69.44
|
80.89
|
67.61
|
81.15
|
58.07
|
45.21
|
38.28
|
35.19
|
33.21
|
37.72
|
85.99
|
81.33
|
74.02
|
72.47
|
73.8
|
75.44
|
73.12
|
65.86
|
65.99
|
63.4
|
60.54
|
59.9
|
60.05
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|