|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
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
|
329
|
583
|
99
|
95
|
190
|
103
|
220
|
1,096
|
1,123
|
722
|
646
|
245
|
497
|
219
|
208
|
379
|
206
|
230
|
298
|
234
|
245
|
227
|
264
|
218
|
271
|
270
|
341
|
254
|
248
|
201
|
260
|
257
|
366
|
331
|
4,278
|
355
|
332
|
297
|
271
|
247
|
194
|
208
|
167
|
167
|
157
|
156
|
254
|
147
|
577
|
130
|
91
|
130
|
232
|
138
|
109
|
179
|
82
|
129
|
30
|
1,259
|
|
有価証券
|
338
|
316
|
335
|
399
|
417
|
-
|
386
|
-
|
-
|
-
|
540
|
-
|
-
|
-
|
767
|
-
|
-
|
-
|
930
|
-
|
-
|
-
|
805
|
-
|
-
|
-
|
953
|
-
|
-
|
-
|
960
|
-
|
-
|
-
|
540
|
-
|
-
|
-
|
822
|
-
|
-
|
836
|
871
|
848
|
923
|
911
|
1,439
|
720
|
658
|
452
|
510
|
548
|
517
|
566
|
541
|
458
|
477
|
531
|
561
|
640
|
|
現金 + 有価証券
|
667
|
899
|
434
|
494
|
607
|
103
|
606
|
1,096
|
1,123
|
722
|
1,186
|
245
|
497
|
219
|
975
|
379
|
206
|
230
|
1,228
|
234
|
245
|
227
|
1,069
|
218
|
271
|
270
|
1,294
|
254
|
248
|
201
|
1,220
|
257
|
366
|
331
|
4,818
|
355
|
332
|
297
|
1,093
|
247
|
194
|
1,044
|
1,038
|
1,015
|
1,080
|
1,067
|
1,693
|
867
|
1,235
|
582
|
601
|
678
|
749
|
704
|
650
|
637
|
559
|
660
|
591
|
1,899
|
|
売掛金
|
933
|
716
|
691
|
852
|
750
|
-
|
773
|
-
|
-
|
698
|
768
|
860
|
694
|
617
|
851
|
1,142
|
834
|
712
|
837
|
897
|
640
|
568
|
593
|
577
|
605
|
682
|
740
|
840
|
762
|
783
|
1,000
|
1,081
|
958
|
918
|
1,190
|
1,415
|
1,173
|
1,091
|
1,249
|
711
|
735
|
731
|
676
|
780
|
651
|
650
|
690
|
943
|
783
|
773
|
889
|
874
|
638
|
767
|
710
|
675
|
633
|
701
|
717
|
869
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
353
|
-
|
-
|
-
|
322
|
-
|
-
|
-
|
285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
2,384
|
2,352
|
2,143
|
2,014
|
2,042
|
-
|
2,337
|
-
|
-
|
-
|
2,874
|
-
|
-
|
-
|
2,658
|
-
|
-
|
-
|
3,268
|
-
|
-
|
-
|
2,689
|
-
|
-
|
-
|
2,923
|
-
|
-
|
-
|
3,395
|
-
|
-
|
-
|
7,025
|
-
|
-
|
-
|
3,847
|
-
|
-
|
2,785
|
2,920
|
3,219
|
5,179
|
7,708
|
7,355
|
4,188
|
4,443
|
4,083
|
4,699
|
3,139
|
2,802
|
3,022
|
3,027
|
4,286
|
4,080
|
4,270
|
4,381
|
4,136
|
|
有形固定資産
|
10,928
|
11,217
|
11,420
|
11,857
|
11,981
|
-
|
12,402
|
-
|
-
|
-
|
13,597
|
-
|
-
|
-
|
9,593
|
-
|
-
|
-
|
10,502
|
-
|
-
|
-
|
11,537
|
-
|
-
|
-
|
12,307
|
-
|
-
|
-
|
13,057
|
-
|
-
|
-
|
14,044
|
-
|
-
|
-
|
20,945
|
-
|
-
|
21,735
|
22,362
|
22,739
|
22,096
|
22,614
|
23,484
|
24,213
|
25,015
|
25,910
|
27,143
|
27,598
|
28,454
|
29,171
|
29,853
|
29,379
|
30,217
|
31,438
|
32,089
|
33,100
|
|
固定資産合計
|
6,039
|
5,952
|
5,836
|
5,723
|
5,654
|
-
|
6,964
|
-
|
-
|
-
|
6,400
|
-
|
-
|
-
|
9,619
|
-
|
-
|
-
|
19,932
|
-
|
-
|
-
|
18,645
|
-
|
-
|
-
|
18,906
|
-
|
-
|
-
|
19,341
|
-
|
-
|
-
|
19,984
|
-
|
-
|
-
|
31,592
|
-
|
-
|
29,920
|
30,551
|
32,687
|
31,287
|
29,452
|
30,324
|
31,014
|
31,773
|
32,636
|
33,847
|
34,613
|
35,295
|
35,979
|
36,688
|
35,913
|
36,896
|
38,623
|
39,387
|
40,350
|
|
総資産
|
19,351
|
19,521
|
19,399
|
19,594
|
19,677
|
-
|
21,703
|
-
|
-
|
-
|
22,871
|
-
|
-
|
-
|
21,870
|
-
|
-
|
-
|
23,200
|
-
|
-
|
-
|
21,334
|
-
|
-
|
-
|
21,829
|
-
|
-
|
-
|
22,736
|
-
|
-
|
-
|
27,009
|
-
|
-
|
-
|
35,439
|
-
|
-
|
32,705
|
33,471
|
35,906
|
36,466
|
37,160
|
37,679
|
35,202
|
36,216
|
36,719
|
38,546
|
37,752
|
38,097
|
39,001
|
39,715
|
40,199
|
40,976
|
42,893
|
43,768
|
44,486
|
|
買掛金
|
-
|
-
|
-
|
449
|
394
|
-
|
560
|
-
|
-
|
-
|
561
|
-
|
-
|
-
|
689
|
-
|
-
|
-
|
716
|
-
|
-
|
-
|
483
|
-
|
-
|
-
|
657
|
-
|
-
|
-
|
963
|
-
|
-
|
-
|
1,240
|
-
|
-
|
-
|
1,138
|
-
|
-
|
658
|
853
|
797
|
797
|
905
|
1,196
|
1,036
|
1,033
|
1,028
|
1,352
|
934
|
832
|
763
|
917
|
753
|
1,057
|
1,684
|
1,320
|
1,042
|
|
流動負債合計
|
3,202
|
3,032
|
2,881
|
2,201
|
2,361
|
-
|
2,593
|
-
|
-
|
-
|
3,575
|
-
|
-
|
-
|
3,019
|
-
|
-
|
-
|
3,475
|
-
|
-
|
-
|
2,467
|
-
|
-
|
-
|
3,080
|
-
|
-
|
-
|
3,069
|
-
|
-
|
-
|
3,302
|
-
|
-
|
-
|
3,888
|
-
|
-
|
3,830
|
4,825
|
4,326
|
3,369
|
4,507
|
4,287
|
4,605
|
4,318
|
4,611
|
5,113
|
3,150
|
3,184
|
3,893
|
3,864
|
3,430
|
3,410
|
3,836
|
4,045
|
4,441
|
|
長期借入金
|
8,410
|
8,410
|
8,267
|
8,732
|
8,510
|
-
|
8,641
|
-
|
-
|
-
|
8,357
|
-
|
-
|
-
|
7,817
|
-
|
-
|
-
|
8,009
|
-
|
-
|
-
|
7,901
|
-
|
-
|
-
|
7,532
|
-
|
-
|
-
|
8,195
|
-
|
-
|
-
|
8,682
|
-
|
-
|
-
|
14,244
|
-
|
-
|
11,946
|
11,521
|
14,048
|
15,853
|
15,394
|
15,558
|
12,106
|
13,237
|
13,435
|
14,836
|
15,783
|
16,032
|
16,838
|
17,559
|
18,117
|
18,514
|
19,729
|
20,397
|
20,362
|
|
固定負債合計
|
5,030
|
5,018
|
5,122
|
5,395
|
5,493
|
-
|
6,247
|
-
|
-
|
-
|
6,638
|
-
|
-
|
-
|
6,705
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
3,705
|
4,051
|
4,075
|
4,106
|
4,115
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,199
|
-
|
-
|
-
|
4,213
|
-
|
-
|
-
|
6,077
|
-
|
-
|
-
|
6,085
|
-
|
-
|
6,810
|
6,920
|
6,922
|
7,559
|
8,523
|
8,535
|
8,538
|
8,544
|
8,563
|
8,574
|
8,564
|
8,576
|
8,587
|
8,610
|
8,589
|
8,842
|
9,097
|
9,111
|
9,103
|
|
利益剰余金
|
-875
|
-871
|
-830
|
-725
|
-690
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-668
|
-
|
-
|
-
|
543
|
-
|
-
|
-
|
349
|
-
|
-
|
-
|
632
|
-
|
-
|
-796
|
-845
|
-482
|
-343
|
-368
|
154
|
685
|
768
|
719
|
709
|
1,034
|
1,032
|
1,027
|
1,092
|
1,442
|
1,542
|
1,468
|
1,572
|
1,869
|
|
株主資本
|
2,709
|
3,061
|
3,129
|
3,266
|
3,313
|
-
|
4,222
|
-
|
-
|
-
|
4,301
|
-
|
-
|
-
|
4,329
|
-
|
-
|
-
|
4,548
|
-
|
-
|
-
|
3,461
|
-
|
-
|
-
|
3,460
|
-
|
-
|
-
|
4,688
|
-
|
-
|
-
|
8,058
|
-
|
-
|
-
|
8,359
|
-
|
-
|
8,388
|
8,348
|
8,716
|
8,870
|
8,865
|
9,415
|
9,951
|
10,023
|
9,989
|
10,042
|
10,356
|
10,366
|
9,585
|
9,667
|
9,998
|
10,354
|
10,535
|
10,666
|
10,955
|
|
有利子負債合計
|
8,410
|
8,410
|
8,267
|
8,732
|
8,510
|
-
|
8,641
|
-
|
-
|
-
|
8,357
|
-
|
-
|
-
|
7,817
|
-
|
-
|
-
|
8,009
|
-
|
-
|
-
|
7,866
|
-
|
-
|
-
|
7,532
|
-
|
-
|
-
|
8,195
|
-
|
-
|
-
|
8,682
|
-
|
-
|
-
|
14,244
|
-
|
-
|
11,946
|
11,521
|
14,048
|
15,853
|
15,394
|
15,558
|
12,106
|
13,237
|
13,435
|
14,836
|
15,783
|
16,032
|
16,838
|
17,559
|
18,117
|
18,514
|
19,729
|
20,397
|
20,362
|
|
純有利子負債
|
7,743
|
7,511
|
7,833
|
8,238
|
7,903
|
-
|
8,035
|
-
|
-
|
-
|
7,171
|
-
|
-
|
-
|
6,842
|
-
|
-
|
-
|
6,781
|
-
|
-
|
-
|
6,797
|
-
|
-
|
-
|
6,238
|
-
|
-
|
-
|
6,975
|
-
|
-
|
-
|
3,864
|
-
|
-
|
-
|
13,151
|
-
|
-
|
10,902
|
10,483
|
13,033
|
14,773
|
14,327
|
13,865
|
11,239
|
12,002
|
12,853
|
14,235
|
15,105
|
15,283
|
16,134
|
16,909
|
17,480
|
17,955
|
19,069
|
19,806
|
18,463
|
|
DEレシオ(%)
|
310.45
|
274.75
|
264.21
|
267.36
|
256.87
|
-
|
204.67
|
-
|
-
|
-
|
194.3
|
-
|
-
|
-
|
180.57
|
-
|
-
|
-
|
176.1
|
-
|
-
|
-
|
227.28
|
-
|
-
|
-
|
217.69
|
-
|
-
|
-
|
174.81
|
-
|
-
|
-
|
107.74
|
-
|
-
|
-
|
170.4
|
-
|
-
|
142.42
|
138.01
|
161.17
|
178.73
|
173.65
|
165.25
|
121.66
|
132.07
|
134.5
|
147.74
|
152.4
|
154.66
|
175.67
|
181.64
|
181.21
|
178.81
|
187.27
|
191.23
|
185.87
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|