|
(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
|
1,139
|
1,081
|
884
|
740
|
722
|
741
|
704
|
682
|
727
|
800
|
928
|
959
|
978
|
1,107
|
1,100
|
984
|
998
|
1,064
|
1,510
|
780
|
851
|
988
|
952
|
967
|
716
|
735
|
1,252
|
638
|
501
|
511
|
461
|
576
|
490
|
708
|
703
|
439
|
441
|
491
|
497
|
463
|
570
|
539
|
615
|
955
|
791
|
1,054
|
1,340
|
536
|
605
|
783
|
9,671
|
1,508
|
1,167
|
1,296
|
1,357
|
1,805
|
1,483
|
1,185
|
813
|
962
|
951
|
|
有価証券
|
4
|
2
|
2
|
78
|
74
|
70
|
64
|
64
|
63
|
60
|
56
|
53
|
49
|
45
|
44
|
41
|
43
|
39
|
36
|
32
|
29
|
29
|
30
|
30
|
31
|
35
|
34
|
30
|
31
|
30
|
31
|
32
|
32
|
32
|
31
|
31
|
29
|
27
|
26
|
40
|
38
|
36
|
35
|
533
|
331
|
29
|
28
|
10
|
9
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,143
|
1,083
|
886
|
818
|
796
|
811
|
768
|
746
|
790
|
860
|
984
|
1,012
|
1,027
|
1,152
|
1,144
|
1,025
|
1,041
|
1,103
|
1,546
|
812
|
880
|
1,017
|
982
|
997
|
747
|
770
|
1,286
|
668
|
532
|
541
|
492
|
608
|
522
|
740
|
734
|
470
|
470
|
518
|
523
|
503
|
608
|
575
|
650
|
1,488
|
1,122
|
1,083
|
1,368
|
546
|
614
|
790
|
9,671
|
1,508
|
1,167
|
1,296
|
1,357
|
1,805
|
1,483
|
1,185
|
813
|
962
|
951
|
|
売掛金
|
801
|
862
|
897
|
827
|
950
|
1,027
|
978
|
871
|
928
|
957
|
932
|
827
|
916
|
929
|
949
|
867
|
986
|
1,045
|
1,016
|
801
|
804
|
873
|
793
|
706
|
830
|
792
|
791
|
801
|
886
|
985
|
989
|
986
|
1,205
|
1,156
|
1,086
|
1,017
|
1,015
|
971
|
947
|
850
|
853
|
729
|
716
|
792
|
959
|
1,218
|
1,172
|
1,161
|
1,390
|
1,317
|
1,120
|
1,379
|
1,606
|
1,338
|
1,339
|
1,243
|
1,289
|
1,264
|
1,367
|
1,121
|
1,240
|
|
商品及び製品
|
545
|
522
|
578
|
610
|
688
|
779
|
777
|
712
|
753
|
726
|
711
|
711
|
758
|
738
|
753
|
804
|
816
|
816
|
771
|
782
|
744
|
762
|
738
|
682
|
667
|
636
|
652
|
720
|
717
|
771
|
809
|
900
|
955
|
917
|
1,033
|
1,046
|
1,009
|
1,011
|
994
|
1,038
|
1,036
|
1,031
|
1,001
|
978
|
1,025
|
1,118
|
1,159
|
1,524
|
1,549
|
1,713
|
1,723
|
2,808
|
2,749
|
2,514
|
2,337
|
2,357
|
2,354
|
2,464
|
2,562
|
2,284
|
2,309
|
|
流動資産合計
|
2,851
|
2,822
|
2,767
|
2,668
|
2,851
|
3,014
|
2,898
|
2,703
|
2,817
|
2,866
|
2,968
|
2,839
|
2,986
|
3,180
|
3,228
|
3,182
|
3,246
|
3,339
|
3,687
|
2,698
|
2,696
|
2,923
|
2,796
|
2,787
|
2,503
|
2,456
|
2,978
|
2,472
|
2,389
|
2,583
|
2,613
|
2,792
|
3,006
|
3,153
|
3,180
|
2,874
|
2,884
|
2,876
|
2,843
|
2,765
|
2,855
|
2,709
|
2,771
|
3,763
|
3,710
|
4,061
|
4,355
|
3,807
|
4,200
|
4,459
|
13,192
|
6,611
|
6,448
|
6,252
|
5,887
|
6,218
|
5,945
|
5,904
|
5,706
|
5,145
|
5,418
|
|
有形固定資産
|
2,723
|
2,676
|
2,884
|
3,017
|
3,153
|
3,273
|
3,233
|
3,269
|
3,329
|
3,265
|
3,295
|
3,350
|
3,286
|
3,325
|
3,391
|
3,425
|
3,519
|
3,577
|
3,618
|
3,733
|
3,685
|
3,771
|
3,778
|
3,609
|
3,640
|
3,588
|
3,578
|
3,577
|
3,571
|
3,663
|
3,706
|
3,762
|
3,801
|
3,724
|
3,699
|
3,719
|
3,721
|
3,642
|
3,585
|
3,713
|
3,678
|
3,725
|
3,851
|
3,939
|
3,876
|
3,922
|
3,924
|
4,193
|
4,188
|
4,158
|
4,089
|
5,584
|
5,588
|
5,541
|
5,467
|
5,584
|
5,471
|
5,382
|
5,431
|
5,273
|
5,259
|
|
投資有価証券
|
764
|
769
|
817
|
838
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
5,351
|
5,283
|
5,627
|
5,613
|
5,771
|
5,905
|
5,813
|
5,815
|
6,006
|
5,913
|
5,997
|
6,161
|
6,082
|
6,142
|
6,284
|
5,836
|
5,883
|
5,994
|
6,023
|
6,120
|
5,930
|
6,065
|
6,112
|
5,799
|
5,889
|
5,792
|
5,779
|
5,885
|
5,899
|
6,300
|
6,449
|
6,746
|
6,774
|
6,636
|
6,644
|
6,439
|
6,690
|
6,630
|
6,571
|
6,711
|
6,690
|
6,797
|
6,998
|
7,146
|
7,046
|
7,159
|
7,228
|
8,168
|
8,226
|
8,254
|
8,145
|
19,661
|
19,642
|
19,397
|
19,651
|
20,379
|
20,088
|
19,908
|
20,186
|
17,712
|
17,779
|
|
総資産
|
8,202
|
8,105
|
8,394
|
8,281
|
8,622
|
8,919
|
8,711
|
8,518
|
8,823
|
8,779
|
8,965
|
9,000
|
9,068
|
9,322
|
9,512
|
9,018
|
9,129
|
9,333
|
9,710
|
8,818
|
8,626
|
8,988
|
8,908
|
8,586
|
8,392
|
8,248
|
8,757
|
8,357
|
8,288
|
8,883
|
9,062
|
9,538
|
9,780
|
9,789
|
9,824
|
9,313
|
9,574
|
9,506
|
9,414
|
9,476
|
9,545
|
9,506
|
9,769
|
10,909
|
10,756
|
11,220
|
11,583
|
11,975
|
12,426
|
12,713
|
21,337
|
26,272
|
26,090
|
25,649
|
25,538
|
26,597
|
26,033
|
25,812
|
25,892
|
22,857
|
23,197
|
|
買掛金
|
626
|
607
|
640
|
673
|
740
|
786
|
713
|
673
|
758
|
688
|
685
|
649
|
659
|
716
|
739
|
799
|
790
|
839
|
816
|
757
|
664
|
736
|
608
|
587
|
574
|
551
|
591
|
625
|
615
|
666
|
695
|
807
|
797
|
819
|
819
|
819
|
699
|
764
|
764
|
780
|
724
|
599
|
699
|
797
|
906
|
998
|
1,042
|
1,160
|
1,169
|
1,250
|
1,128
|
1,518
|
1,445
|
1,243
|
1,263
|
1,510
|
1,447
|
1,538
|
1,446
|
1,228
|
1,314
|
|
流動負債合計
|
1,540
|
1,510
|
1,637
|
1,542
|
1,610
|
1,641
|
1,613
|
1,385
|
1,471
|
1,340
|
1,395
|
1,355
|
1,351
|
1,544
|
1,597
|
1,545
|
1,510
|
1,543
|
2,189
|
1,338
|
1,195
|
1,268
|
1,516
|
1,550
|
1,095
|
1,087
|
1,098
|
1,077
|
1,015
|
1,424
|
1,550
|
1,559
|
1,602
|
1,610
|
1,532
|
1,779
|
1,822
|
1,408
|
1,533
|
1,754
|
1,928
|
2,262
|
2,409
|
1,973
|
1,935
|
2,129
|
1,812
|
2,505
|
2,554
|
2,595
|
2,788
|
4,068
|
3,851
|
3,922
|
3,616
|
4,072
|
4,925
|
4,626
|
4,159
|
3,853
|
2,797
|
|
長期借入金
|
3,233
|
3,162
|
3,010
|
2,990
|
3,003
|
2,893
|
2,893
|
2,873
|
2,875
|
2,845
|
2,839
|
2,930
|
2,959
|
2,860
|
2,870
|
2,887
|
2,881
|
2,880
|
2,639
|
2,608
|
2,536
|
2,552
|
2,541
|
-
|
2,487
|
2,464
|
2,923
|
-
|
2,851
|
2,931
|
2,954
|
-
|
3,343
|
3,228
|
3,196
|
-
|
2,933
|
3,444
|
3,359
|
-
|
3,356
|
2,989
|
3,140
|
-
|
3,135
|
3,156
|
3,724
|
-
|
3,132
|
3,022
|
11,360
|
-
|
13,396
|
12,889
|
12,291
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
530
|
535
|
544
|
574
|
583
|
601
|
601
|
627
|
641
|
725
|
731
|
731
|
736
|
745
|
753
|
53
|
61
|
73
|
83
|
103
|
105
|
120
|
127
|
136
|
125
|
133
|
140
|
157
|
149
|
158
|
171
|
175
|
192
|
208
|
222
|
233
|
224
|
233
|
244
|
254
|
242
|
252
|
248
|
257
|
253
|
292
|
313
|
333
|
326
|
344
|
356
|
372
|
365
|
383
|
386
|
394
|
383
|
394
|
397
|
409
|
413
|
|
利益剰余金
|
1,511
|
1,664
|
1,801
|
1,851
|
1,985
|
2,180
|
2,338
|
2,424
|
2,597
|
2,798
|
2,903
|
2,986
|
2,123
|
2,242
|
2,385
|
3,011
|
3,179
|
3,399
|
3,613
|
3,491
|
3,689
|
3,848
|
3,962
|
3,621
|
3,834
|
4,001
|
4,211
|
4,320
|
4,451
|
4,617
|
4,781
|
4,920
|
5,220
|
5,491
|
5,819
|
5,847
|
6,114
|
6,245
|
6,431
|
6,399
|
6,543
|
6,576
|
6,710
|
8,091
|
8,335
|
8,797
|
9,227
|
9,677
|
10,106
|
10,466
|
10,584
|
11,274
|
11,289
|
11,433
|
12,308
|
12,929
|
12,973
|
13,051
|
13,091
|
11,100
|
11,076
|
|
株主資本
|
574
|
689
|
917
|
926
|
1,136
|
1,373
|
1,456
|
1,341
|
1,541
|
1,777
|
1,915
|
1,730
|
1,835
|
1,985
|
2,084
|
2,699
|
2,920
|
3,101
|
3,135
|
3,078
|
3,199
|
3,485
|
3,197
|
2,829
|
3,098
|
3,051
|
3,151
|
3,021
|
3,041
|
3,122
|
3,135
|
3,299
|
3,665
|
3,787
|
3,943
|
3,379
|
3,439
|
3,254
|
3,139
|
2,898
|
2,836
|
2,869
|
2,884
|
3,895
|
3,907
|
4,157
|
4,271
|
4,537
|
4,953
|
5,225
|
5,294
|
6,105
|
6,130
|
6,088
|
6,949
|
7,552
|
7,531
|
7,609
|
7,718
|
5,609
|
5,615
|
|
有利子負債合計
|
3,233
|
3,162
|
3,010
|
2,990
|
3,003
|
2,893
|
2,893
|
2,873
|
2,875
|
2,845
|
2,839
|
2,930
|
2,959
|
2,860
|
2,870
|
2,887
|
2,881
|
2,880
|
2,639
|
2,608
|
2,536
|
2,552
|
2,541
|
-
|
2,487
|
2,464
|
2,923
|
-
|
2,851
|
2,931
|
2,954
|
-
|
3,343
|
3,228
|
3,196
|
-
|
2,933
|
3,444
|
3,359
|
-
|
3,356
|
2,989
|
3,140
|
-
|
3,135
|
3,156
|
3,724
|
-
|
3,132
|
3,022
|
11,360
|
-
|
13,396
|
12,889
|
12,291
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
2,090
|
2,079
|
2,124
|
2,172
|
2,207
|
2,082
|
2,125
|
2,127
|
2,085
|
1,985
|
1,855
|
1,918
|
1,932
|
1,708
|
1,726
|
1,862
|
1,840
|
1,777
|
1,093
|
1,796
|
1,656
|
1,535
|
1,559
|
-
|
1,740
|
1,694
|
1,637
|
-
|
2,319
|
2,390
|
2,462
|
-
|
2,821
|
2,488
|
2,462
|
-
|
2,463
|
2,926
|
2,836
|
-
|
2,748
|
2,414
|
2,490
|
-
|
2,013
|
2,073
|
2,356
|
-
|
2,518
|
2,232
|
1,689
|
-
|
12,229
|
11,593
|
10,934
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
563.24
|
458.93
|
328.24
|
322.89
|
264.35
|
210.71
|
198.7
|
214.24
|
186.57
|
160.1
|
148.25
|
169.36
|
161.25
|
144.08
|
137.72
|
106.97
|
98.66
|
92.87
|
84.18
|
84.73
|
79.27
|
73.23
|
79.48
|
-
|
80.28
|
80.76
|
92.76
|
-
|
93.75
|
93.88
|
94.23
|
-
|
91.21
|
85.24
|
81.06
|
-
|
85.29
|
105.84
|
107.01
|
-
|
118.34
|
104.18
|
108.88
|
-
|
80.24
|
75.92
|
87.19
|
-
|
63.23
|
57.84
|
214.58
|
-
|
218.53
|
211.71
|
176.87
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|