|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
3Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
4Q13
|
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
|
64
|
58
|
32
|
44
|
88
|
74
|
56
|
40
|
247
|
15
|
7
|
21
|
63
|
87
|
38
|
456
|
46
|
116
|
62
|
13
|
11
|
11
|
13
|
15
|
33
|
11
|
13
|
20
|
15
|
10
|
16
|
9
|
58
|
35
|
11
|
6
|
17
|
5
|
14
|
13
|
21
|
15
|
17
|
26
|
45
|
158
|
600
|
93
|
129
|
631
|
19
|
23
|
14
|
|
現金 + 有価証券
|
64
|
58
|
32
|
44
|
88
|
74
|
56
|
40
|
247
|
15
|
7
|
21
|
63
|
87
|
38
|
456
|
46
|
116
|
62
|
13
|
11
|
11
|
13
|
15
|
33
|
11
|
13
|
20
|
15
|
10
|
16
|
9
|
58
|
35
|
11
|
6
|
17
|
5
|
14
|
13
|
21
|
15
|
17
|
26
|
45
|
158
|
600
|
93
|
129
|
631
|
19
|
23
|
14
|
|
売掛金
|
208
|
234
|
328
|
-
|
244
|
241
|
143
|
109
|
104
|
163
|
177
|
189
|
-
|
-
|
115
|
147
|
206
|
150
|
154
|
263
|
224
|
169
|
153
|
248
|
257
|
175
|
152
|
269
|
282
|
166
|
148
|
255
|
238
|
170
|
160
|
265
|
282
|
189
|
181
|
321
|
383
|
267
|
249
|
508
|
477
|
260
|
228
|
350
|
334
|
221
|
205
|
351
|
377
|
|
商品及び製品
|
135
|
145
|
139
|
-
|
105
|
134
|
63
|
61
|
80
|
77
|
88
|
91
|
-
|
-
|
90
|
86
|
78
|
85
|
113
|
107
|
84
|
99
|
126
|
113
|
82
|
95
|
122
|
117
|
87
|
102
|
123
|
117
|
92
|
105
|
126
|
117
|
102
|
114
|
145
|
150
|
108
|
152
|
223
|
207
|
129
|
136
|
168
|
160
|
130
|
134
|
155
|
153
|
128
|
|
流動資産合計
|
553
|
644
|
670
|
-
|
616
|
666
|
407
|
336
|
570
|
405
|
345
|
454
|
-
|
-
|
402
|
822
|
423
|
443
|
418
|
466
|
401
|
359
|
385
|
570
|
492
|
380
|
384
|
503
|
484
|
369
|
377
|
473
|
489
|
414
|
403
|
493
|
578
|
571
|
627
|
808
|
849
|
760
|
849
|
1,071
|
918
|
802
|
1,240
|
826
|
797
|
1,173
|
599
|
742
|
708
|
|
有形固定資産
|
2,289
|
2,363
|
2,495
|
-
|
2,643
|
2,731
|
2,819
|
2,857
|
2,696
|
2,743
|
2,990
|
3,239
|
-
|
-
|
3,265
|
3,259
|
4,322
|
4,390
|
4,465
|
4,469
|
4,493
|
4,552
|
4,595
|
4,541
|
4,560
|
4,614
|
4,700
|
4,855
|
4,940
|
5,093
|
5,323
|
5,503
|
5,584
|
5,703
|
5,852
|
6,020
|
6,095
|
6,197
|
6,318
|
6,449
|
6,473
|
6,587
|
6,697
|
6,798
|
6,837
|
6,919
|
7,012
|
7,119
|
7,223
|
7,356
|
7,470
|
7,630
|
7,722
|
|
投資有価証券
|
18
|
17
|
17
|
-
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
17
|
-
|
-
|
12
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
40
|
41
|
41
|
41
|
41
|
41
|
21
|
21
|
15
|
15
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
510
|
514
|
527
|
-
|
533
|
539
|
565
|
565
|
570
|
565
|
522
|
569
|
-
|
-
|
567
|
562
|
1,567
|
1,548
|
1,556
|
1,567
|
1,568
|
1,565
|
6,166
|
6,088
|
6,135
|
6,189
|
6,277
|
6,459
|
6,553
|
6,712
|
6,898
|
7,085
|
7,159
|
7,276
|
7,425
|
7,595
|
8,118
|
8,166
|
8,283
|
8,324
|
8,281
|
8,374
|
8,473
|
8,547
|
8,542
|
8,607
|
8,693
|
8,794
|
8,879
|
9,012
|
9,119
|
9,280
|
9,353
|
|
総資産
|
3,370
|
3,540
|
3,712
|
-
|
3,811
|
3,953
|
3,808
|
3,774
|
3,854
|
3,729
|
3,875
|
4,280
|
-
|
-
|
4,247
|
4,656
|
6,325
|
6,395
|
6,452
|
6,515
|
6,476
|
6,489
|
6,551
|
6,659
|
6,627
|
6,570
|
6,662
|
6,963
|
7,038
|
7,081
|
7,275
|
7,558
|
7,649
|
7,690
|
7,829
|
8,089
|
8,696
|
8,738
|
8,910
|
9,132
|
9,131
|
9,135
|
9,322
|
9,618
|
9,460
|
9,409
|
9,933
|
9,620
|
9,677
|
10,186
|
9,719
|
10,023
|
10,061
|
|
買掛金
|
206
|
201
|
279
|
-
|
218
|
219
|
59
|
59
|
69
|
84
|
130
|
124
|
-
|
-
|
91
|
105
|
121
|
170
|
141
|
153
|
105
|
99
|
95
|
160
|
106
|
104
|
115
|
210
|
178
|
150
|
145
|
193
|
136
|
118
|
152
|
183
|
160
|
133
|
142
|
217
|
173
|
185
|
187
|
310
|
173
|
133
|
124
|
186
|
132
|
155
|
136
|
229
|
216
|
|
一年内返済予定の長期借入金
|
4
|
5
|
5
|
-
|
3
|
2
|
8
|
227
|
328
|
103
|
0
|
275
|
-
|
-
|
0
|
0
|
-
|
930
|
5
|
5
|
5
|
5
|
5
|
5
|
255
|
255
|
255
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
9
|
8
|
7
|
7
|
-
|
-
|
-
|
-
|
-
|
525
|
525
|
525
|
1,125
|
600
|
600
|
600
|
-
|
-
|
300
|
|
流動負債合計
|
693
|
639
|
787
|
-
|
852
|
889
|
556
|
773
|
898
|
734
|
378
|
651
|
-
|
-
|
448
|
422
|
660
|
1,467
|
480
|
527
|
391
|
438
|
554
|
649
|
788
|
730
|
730
|
648
|
591
|
488
|
691
|
811
|
719
|
384
|
513
|
696
|
1,229
|
1,230
|
758
|
901
|
794
|
785
|
969
|
1,666
|
1,038
|
977
|
1,602
|
1,185
|
1,088
|
1,106
|
536
|
763
|
928
|
|
長期借入金
|
990
|
1,188
|
1,186
|
-
|
1,183
|
1,282
|
1,272
|
1,044
|
942
|
938
|
1,396
|
1,267
|
-
|
-
|
1,567
|
1,866
|
3,159
|
2,221
|
3,212
|
3,211
|
3,211
|
3,160
|
3,110
|
3,109
|
2,859
|
2,858
|
2,951
|
2,951
|
2,950
|
3,050
|
3,049
|
3,140
|
3,137
|
3,533
|
3,527
|
3,528
|
3,529
|
3,530
|
4,126
|
4,127
|
4,128
|
4,130
|
4,131
|
3,607
|
3,954
|
3,956
|
3,800
|
3,801
|
3,803
|
4,247
|
4,249
|
4,250
|
3,952
|
|
固定負債合計
|
603
|
632
|
637
|
-
|
666
|
693
|
754
|
760
|
797
|
823
|
792
|
984
|
-
|
-
|
942
|
900
|
1,020
|
1,021
|
1,033
|
1,041
|
1,084
|
1,099
|
1,091
|
1,080
|
1,051
|
1,054
|
1,059
|
1,076
|
1,112
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
634
|
636
|
638
|
-
|
642
|
644
|
769
|
771
|
775
|
777
|
786
|
793
|
-
|
-
|
798
|
1,004
|
1,012
|
1,125
|
1,176
|
1,192
|
1,196
|
1,199
|
1,201
|
1,203
|
1,205
|
1,208
|
1,210
|
1,510
|
1,529
|
1,583
|
1,614
|
1,614
|
1,715
|
1,717
|
1,718
|
1,720
|
1,721
|
1,765
|
1,790
|
1,848
|
1,851
|
1,873
|
1,876
|
1,948
|
1,978
|
2,008
|
2,062
|
2,076
|
2,109
|
2,154
|
2,266
|
2,265
|
2,311
|
|
利益剰余金
|
468
|
466
|
486
|
-
|
491
|
467
|
490
|
460
|
478
|
492
|
540
|
599
|
-
|
-
|
504
|
472
|
490
|
469
|
462
|
457
|
513
|
512
|
516
|
548
|
656
|
652
|
644
|
700
|
777
|
761
|
742
|
778
|
838
|
826
|
828
|
870
|
931
|
921
|
929
|
962
|
1,041
|
1,036
|
1,032
|
1,064
|
1,136
|
1,118
|
1,121
|
1,158
|
1,241
|
1,219
|
1,197
|
1,249
|
1,334
|
|
株主資本
|
1,082
|
1,080
|
1,100
|
-
|
1,108
|
1,088
|
1,224
|
1,196
|
1,214
|
1,232
|
1,307
|
1,376
|
-
|
-
|
1,287
|
1,465
|
1,480
|
1,679
|
1,722
|
1,730
|
1,788
|
1,790
|
1,795
|
1,820
|
1,927
|
1,926
|
1,921
|
2,287
|
2,384
|
2,420
|
2,433
|
2,464
|
2,624
|
2,614
|
2,620
|
2,663
|
2,725
|
2,759
|
2,800
|
2,887
|
2,971
|
2,983
|
2,984
|
3,090
|
3,192
|
3,203
|
3,260
|
3,306
|
3,423
|
3,443
|
3,532
|
3,585
|
3,717
|
|
有利子負債合計
|
994
|
1,193
|
1,191
|
-
|
1,187
|
1,285
|
1,280
|
1,272
|
1,271
|
1,042
|
1,396
|
1,542
|
-
|
-
|
1,553
|
1,853
|
3,159
|
3,152
|
3,218
|
3,217
|
3,216
|
3,166
|
3,116
|
3,115
|
3,115
|
3,114
|
3,207
|
2,957
|
2,956
|
3,055
|
3,055
|
3,146
|
3,143
|
3,537
|
3,537
|
3,537
|
3,536
|
3,537
|
4,126
|
4,127
|
4,128
|
4,130
|
4,131
|
4,132
|
4,479
|
4,481
|
4,925
|
4,401
|
4,403
|
4,847
|
4,249
|
4,250
|
4,252
|
|
純有利子負債
|
930
|
1,134
|
1,158
|
-
|
1,099
|
1,210
|
1,224
|
1,232
|
1,024
|
1,027
|
1,389
|
1,521
|
-
|
-
|
1,514
|
1,397
|
3,112
|
3,035
|
3,155
|
3,203
|
3,205
|
3,154
|
3,102
|
3,100
|
3,081
|
3,102
|
3,194
|
2,936
|
2,940
|
3,045
|
3,038
|
3,136
|
3,084
|
3,501
|
3,526
|
3,530
|
3,518
|
3,531
|
4,111
|
4,113
|
4,107
|
4,114
|
4,114
|
4,105
|
4,434
|
4,322
|
4,324
|
4,308
|
4,273
|
4,215
|
4,229
|
4,227
|
4,238
|
|
DEレシオ(%)
|
91.9
|
110.48
|
108.27
|
-
|
107.14
|
118.11
|
104.6
|
106.37
|
104.69
|
84.61
|
106.82
|
112.1
|
-
|
-
|
120.66
|
126.46
|
213.35
|
187.63
|
186.84
|
185.94
|
179.79
|
176.87
|
173.48
|
171.14
|
161.54
|
161.63
|
166.94
|
129.25
|
124.01
|
126.26
|
125.57
|
127.67
|
119.75
|
135.29
|
134.98
|
132.82
|
129.75
|
128.21
|
147.35
|
142.94
|
138.95
|
138.45
|
138.45
|
133.74
|
140.34
|
139.9
|
151.08
|
133.14
|
128.64
|
140.76
|
120.29
|
118.55
|
114.38
|
|
運転資本
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|