|
(単位:百万ドル)
|
1Q10
|
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
|
|
現金同等物
|
431
|
436
|
480
|
525
|
592
|
611
|
690
|
515
|
620
|
646
|
725
|
690
|
734
|
723
|
889
|
886
|
1,023
|
1,080
|
872
|
968
|
969
|
1,242
|
1,575
|
1,737
|
687
|
794
|
853
|
1,034
|
1,242
|
1,316
|
1,452
|
1,719
|
1,000
|
964
|
998
|
1,279
|
969
|
982
|
969
|
891
|
2,372
|
1,288
|
1,420
|
1,702
|
2,328
|
1,209
|
1,268
|
1,197
|
1,247
|
1,215
|
1,189
|
1,373
|
1,391
|
1,325
|
1,481
|
1,475
|
1,857
|
1,252
|
1,563
|
3,317
|
1,657
|
|
有価証券
|
-
|
-
|
107
|
98
|
98
|
85
|
90
|
133
|
122
|
134
|
167
|
251
|
286
|
418
|
394
|
305
|
276
|
363
|
371
|
360
|
381
|
154
|
22
|
23
|
26
|
30
|
163
|
138
|
36
|
43
|
37
|
34
|
24
|
26
|
21
|
12
|
17
|
15
|
17
|
17
|
11
|
25
|
35
|
36
|
33
|
33
|
34
|
44
|
52
|
119
|
63
|
61
|
107
|
177
|
252
|
185
|
106
|
49
|
20
|
18
|
14
|
|
現金 + 有価証券
|
431
|
436
|
587
|
624
|
691
|
696
|
780
|
648
|
743
|
780
|
892
|
942
|
1,021
|
1,142
|
1,283
|
1,192
|
1,299
|
1,443
|
1,244
|
1,329
|
1,351
|
1,397
|
1,597
|
1,760
|
713
|
824
|
1,016
|
1,173
|
1,279
|
1,360
|
1,489
|
1,753
|
1,024
|
991
|
1,019
|
1,291
|
987
|
997
|
986
|
908
|
2,384
|
1,314
|
1,456
|
1,738
|
2,361
|
1,242
|
1,302
|
1,241
|
1,299
|
1,334
|
1,252
|
1,434
|
1,498
|
1,503
|
1,734
|
1,660
|
1,963
|
1,302
|
1,583
|
3,335
|
1,671
|
|
売掛金
|
572
|
645
|
727
|
718
|
744
|
793
|
803
|
767
|
771
|
840
|
903
|
910
|
861
|
905
|
926
|
1,001
|
971
|
1,031
|
1,092
|
1,123
|
1,091
|
1,089
|
1,163
|
1,104
|
1,201
|
1,257
|
1,319
|
1,349
|
1,318
|
1,407
|
1,575
|
1,598
|
1,515
|
1,627
|
1,737
|
1,791
|
1,661
|
1,685
|
1,689
|
1,736
|
1,540
|
1,658
|
1,880
|
1,951
|
1,931
|
2,072
|
2,205
|
2,455
|
2,422
|
2,572
|
2,640
|
2,631
|
2,412
|
2,444
|
2,571
|
2,618
|
2,501
|
2,856
|
3,130
|
3,288
|
3,920
|
|
商品及び製品
|
476
|
498
|
539
|
549
|
602
|
642
|
634
|
649
|
659
|
675
|
712
|
733
|
711
|
703
|
732
|
792
|
772
|
805
|
848
|
865
|
871
|
893
|
887
|
851
|
933
|
926
|
926
|
928
|
962
|
1,059
|
1,098
|
1,106
|
1,166
|
1,159
|
1,245
|
1,233
|
1,224
|
1,275
|
1,273
|
1,310
|
1,325
|
1,361
|
1,391
|
1,462
|
1,565
|
1,771
|
1,952
|
1,894
|
1,989
|
2,043
|
2,080
|
2,093
|
2,105
|
1,997
|
2,099
|
2,167
|
2,153
|
2,399
|
2,579
|
2,546
|
2,906
|
|
流動資産合計
|
1,616
|
1,757
|
1,957
|
1,992
|
2,145
|
2,247
|
2,328
|
2,181
|
2,292
|
2,426
|
2,641
|
2,707
|
2,726
|
2,874
|
3,078
|
3,158
|
3,204
|
3,462
|
3,373
|
3,504
|
3,534
|
3,593
|
3,862
|
3,850
|
2,990
|
3,158
|
3,405
|
3,591
|
3,722
|
3,992
|
4,353
|
4,656
|
3,937
|
4,021
|
4,282
|
4,572
|
4,128
|
4,222
|
4,232
|
4,211
|
5,518
|
4,618
|
5,037
|
5,491
|
6,187
|
6,491
|
6,920
|
5,958
|
6,109
|
6,311
|
6,327
|
6,479
|
6,394
|
6,321
|
6,773
|
6,835
|
7,042
|
6,972
|
7,773
|
9,686
|
9,133
|
|
有形固定資産
|
327
|
325
|
352
|
366
|
371
|
379
|
359
|
380
|
389
|
396
|
407
|
417
|
415
|
424
|
441
|
532
|
538
|
558
|
585
|
590
|
589
|
609
|
611
|
609
|
693
|
692
|
717
|
711
|
726
|
769
|
790
|
816
|
839
|
888
|
886
|
875
|
932
|
970
|
965
|
999
|
982
|
1,001
|
1,036
|
1,054
|
1,076
|
1,169
|
1,175
|
1,175
|
1,175
|
1,155
|
1,166
|
1,204
|
1,243
|
1,258
|
1,246
|
1,314
|
1,311
|
1,534
|
1,670
|
1,711
|
1,854
|
|
固定資産合計
|
1,794
|
1,799
|
2,011
|
2,023
|
2,025
|
2,076
|
2,033
|
2,264
|
2,286
|
2,341
|
2,430
|
2,509
|
2,488
|
2,530
|
2,563
|
3,010
|
3,026
|
3,055
|
3,479
|
3,523
|
3,492
|
3,636
|
3,623
|
3,608
|
4,900
|
4,869
|
4,965
|
4,908
|
4,985
|
5,181
|
5,256
|
5,348
|
5,467
|
5,489
|
5,461
|
5,473
|
6,081
|
6,412
|
6,451
|
6,604
|
6,560
|
6,586
|
6,717
|
6,837
|
6,947
|
8,068
|
8,006
|
8,720
|
8,765
|
8,675
|
8,771
|
8,847
|
8,988
|
8,917
|
8,986
|
9,691
|
9,681
|
11,615
|
11,813
|
11,754
|
13,769
|
|
総資産
|
3,411
|
3,557
|
3,969
|
4,016
|
4,171
|
4,323
|
4,362
|
4,445
|
4,577
|
4,767
|
5,071
|
5,215
|
5,214
|
5,404
|
5,641
|
6,168
|
6,230
|
6,517
|
6,852
|
7,027
|
7,026
|
7,229
|
7,486
|
7,458
|
7,890
|
8,027
|
8,370
|
8,499
|
8,707
|
9,173
|
9,609
|
10,004
|
9,404
|
9,510
|
9,743
|
10,045
|
10,208
|
10,634
|
10,684
|
10,816
|
12,078
|
11,204
|
11,754
|
12,327
|
13,134
|
14,559
|
14,926
|
14,678
|
14,874
|
14,986
|
15,098
|
15,326
|
15,382
|
15,238
|
15,759
|
16,526
|
16,723
|
18,587
|
19,586
|
21,440
|
22,902
|
|
買掛金
|
319
|
377
|
395
|
384
|
414
|
426
|
418
|
377
|
402
|
431
|
478
|
496
|
445
|
447
|
481
|
549
|
479
|
534
|
599
|
618
|
582
|
559
|
661
|
587
|
615
|
645
|
650
|
678
|
682
|
769
|
826
|
875
|
798
|
903
|
1,014
|
890
|
797
|
814
|
830
|
866
|
817
|
928
|
1,075
|
1,120
|
1,070
|
1,204
|
1,300
|
1,312
|
1,275
|
1,372
|
1,393
|
1,309
|
1,182
|
1,116
|
1,248
|
1,350
|
1,264
|
1,521
|
1,763
|
1,819
|
2,142
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
78
|
89
|
94
|
100
|
92
|
83
|
84
|
701
|
701
|
800
|
600
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
374
|
375
|
375
|
376
|
1
|
1
|
749
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
592
|
596
|
687
|
654
|
682
|
648
|
662
|
642
|
744
|
801
|
864
|
888
|
815
|
815
|
893
|
1,609
|
1,556
|
1,711
|
1,555
|
1,045
|
925
|
984
|
1,081
|
1,008
|
1,069
|
1,100
|
1,513
|
1,635
|
1,583
|
1,713
|
1,433
|
1,579
|
2,185
|
2,341
|
2,543
|
2,451
|
1,649
|
2,052
|
2,122
|
2,132
|
2,170
|
1,785
|
2,215
|
2,304
|
2,548
|
2,997
|
2,885
|
2,447
|
2,397
|
2,581
|
2,655
|
2,676
|
2,426
|
2,710
|
2,909
|
3,153
|
3,423
|
3,456
|
3,902
|
4,084
|
4,591
|
|
長期借入金
|
752
|
781
|
904
|
799
|
949
|
1,157
|
1,265
|
1,376
|
1,316
|
1,454
|
1,511
|
1,606
|
1,596
|
1,698
|
1,784
|
1,431
|
1,522
|
1,542
|
2,023
|
2,672
|
2,757
|
2,759
|
2,853
|
2,813
|
2,866
|
2,835
|
2,598
|
2,636
|
2,862
|
3,021
|
3,560
|
3,542
|
2,489
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,852
|
5,973
|
5,864
|
5,794
|
5,556
|
5,569
|
4,936
|
4,912
|
4,947
|
4,535
|
6,081
|
6,157
|
7,500
|
7,939
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,299
|
8,370
|
8,444
|
8,449
|
8,232
|
7,995
|
7,646
|
7,821
|
8,100
|
7,958
|
9,536
|
10,059
|
11,584
|
12,530
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
1,870
|
1,997
|
2,132
|
2,261
|
2,386
|
2,170
|
2,129
|
2,102
|
2,130
|
2,135
|
2,237
|
2,210
|
2,261
|
2,303
|
2,316
|
2,424
|
2,430
|
2,445
|
2,437
|
2,454
|
2,532
|
2,591
|
2,701
|
2,804
|
2,869
|
2,973
|
3,033
|
3,123
|
3,050
|
3,101
|
3,165
|
2,942
|
2,771
|
2,723
|
2,936
|
3,029
|
3,142
|
3,105
|
3,159
|
3,348
|
3,249
|
3,419
|
3,587
|
3,705
|
3,807
|
3,916
|
4,081
|
4,279
|
4,392
|
4,554
|
4,775
|
4,979
|
5,121
|
5,295
|
5,670
|
5,921
|
6,164
|
6,352
|
6,751
|
7,105
|
7,446
|
|
株主資本
|
1,867
|
1,981
|
2,170
|
2,343
|
2,326
|
2,309
|
2,230
|
2,185
|
2,265
|
2,264
|
2,438
|
2,442
|
2,517
|
2,597
|
2,667
|
2,880
|
2,896
|
2,999
|
2,998
|
2,938
|
2,979
|
3,103
|
3,181
|
3,278
|
3,424
|
3,574
|
3,755
|
3,723
|
3,751
|
3,916
|
4,109
|
4,043
|
3,968
|
3,813
|
4,053
|
4,064
|
4,170
|
4,203
|
4,211
|
4,596
|
4,446
|
4,800
|
5,105
|
5,452
|
5,522
|
5,778
|
6,009
|
6,360
|
6,484
|
6,522
|
6,629
|
7,074
|
7,366
|
7,571
|
7,917
|
8,396
|
8,734
|
9,031
|
9,506
|
9,847
|
10,363
|
|
有利子負債合計
|
752
|
781
|
904
|
799
|
949
|
1,157
|
1,265
|
1,377
|
1,395
|
1,543
|
1,605
|
1,706
|
1,688
|
1,782
|
1,869
|
2,132
|
2,224
|
2,344
|
2,624
|
2,656
|
2,759
|
2,760
|
2,853
|
2,814
|
2,867
|
2,835
|
2,973
|
3,011
|
3,237
|
3,397
|
3,561
|
3,543
|
3,239
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
320
|
344
|
316
|
175
|
258
|
461
|
484
|
728
|
651
|
763
|
712
|
763
|
666
|
639
|
585
|
940
|
924
|
899
|
1,379
|
1,326
|
1,407
|
1,362
|
1,255
|
1,053
|
2,153
|
2,010
|
1,955
|
1,837
|
1,957
|
2,036
|
2,071
|
1,788
|
2,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
40.3
|
39.45
|
41.66
|
34.15
|
40.82
|
50.14
|
56.75
|
63.03
|
61.6
|
68.2
|
65.84
|
69.88
|
67.07
|
68.63
|
70.11
|
74.05
|
76.79
|
78.16
|
87.53
|
90.41
|
92.6
|
88.94
|
89.69
|
85.82
|
83.71
|
79.32
|
79.17
|
80.87
|
86.3
|
86.74
|
86.65
|
87.61
|
81.64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|