|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
2Q13
|
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
|
1,879
|
34
|
15
|
32
|
127
|
26
|
472
|
375
|
287
|
200
|
230
|
21
|
25
|
71
|
21
|
327
|
314
|
147
|
225
|
176
|
5
|
10
|
83
|
72
|
426
|
97
|
80
|
60
|
61
|
299
|
285
|
509
|
82
|
54
|
42
|
17
|
23
|
32
|
5
|
16
|
38
|
25
|
156
|
21
|
35
|
44
|
220
|
3
|
8
|
0
|
1
|
21
|
2
|
22
|
8
|
0
|
1
|
3
|
1
|
55
|
12
|
|
現金 + 有価証券
|
1,879
|
34
|
15
|
32
|
127
|
26
|
472
|
375
|
287
|
200
|
230
|
21
|
25
|
71
|
21
|
327
|
314
|
147
|
225
|
176
|
5
|
10
|
83
|
72
|
426
|
97
|
80
|
60
|
61
|
299
|
285
|
509
|
82
|
54
|
42
|
17
|
23
|
32
|
5
|
16
|
38
|
25
|
156
|
21
|
35
|
44
|
220
|
3
|
8
|
0
|
1
|
21
|
2
|
22
|
8
|
0
|
1
|
3
|
1
|
55
|
12
|
|
売掛金
|
473
|
245
|
225
|
252
|
481
|
433
|
503
|
462
|
463
|
416
|
457
|
428
|
408
|
347
|
436
|
332
|
355
|
275
|
299
|
259
|
226
|
173
|
237
|
200
|
165
|
153
|
163
|
220
|
215
|
215
|
193
|
156
|
157
|
-
|
147
|
252
|
157
|
125
|
96
|
133
|
91
|
69
|
75
|
145
|
147
|
157
|
250
|
330
|
263
|
447
|
479
|
348
|
136
|
97
|
75
|
116
|
91
|
108
|
101
|
179
|
246
|
|
商品及び製品
|
327
|
293
|
262
|
258
|
287
|
259
|
241
|
258
|
284
|
305
|
266
|
247
|
217
|
227
|
238
|
157
|
156
|
148
|
145
|
101
|
105
|
111
|
112
|
97
|
77
|
60
|
62
|
65
|
69
|
74
|
63
|
10
|
10
|
-
|
9
|
9
|
16
|
11
|
7
|
6
|
10
|
10
|
10
|
9
|
7
|
5
|
5
|
6
|
6
|
14
|
19
|
27
|
29
|
26
|
20
|
19
|
14
|
14
|
12
|
14
|
27
|
|
流動資産合計
|
2,993
|
1,043
|
1,000
|
1,115
|
1,233
|
1,150
|
1,901
|
1,897
|
1,866
|
1,680
|
1,710
|
1,539
|
1,439
|
1,472
|
1,183
|
1,445
|
1,458
|
1,225
|
1,325
|
1,166
|
932
|
821
|
970
|
804
|
1,146
|
526
|
514
|
626
|
616
|
847
|
805
|
852
|
406
|
-
|
315
|
501
|
364
|
460
|
345
|
498
|
586
|
430
|
332
|
273
|
277
|
333
|
583
|
459
|
416
|
618
|
723
|
573
|
351
|
399
|
300
|
421
|
460
|
368
|
332
|
370
|
425
|
|
有形固定資産
|
6,209
|
9,922
|
9,990
|
10,129
|
10,199
|
10,245
|
9,071
|
9,326
|
9,441
|
9,671
|
9,928
|
10,191
|
10,233
|
10,424
|
10,631
|
9,442
|
9,605
|
9,777
|
9,964
|
10,162
|
10,367
|
9,720
|
9,759
|
9,669
|
9,090
|
8,609
|
8,415
|
8,140
|
7,987
|
7,794
|
7,799
|
5,790
|
6,622
|
-
|
6,769
|
6,942
|
7,094
|
7,340
|
7,531
|
7,137
|
7,069
|
7,084
|
7,063
|
7,026
|
7,020
|
7,009
|
6,960
|
6,989
|
6,996
|
7,013
|
7,034
|
7,097
|
7,186
|
7,240
|
7,309
|
7,343
|
7,362
|
7,384
|
7,373
|
7,384
|
7,896
|
|
固定資産合計
|
6,882
|
10,644
|
10,721
|
10,956
|
10,990
|
11,050
|
10,261
|
10,628
|
10,729
|
10,917
|
10,846
|
11,132
|
11,154
|
11,280
|
11,554
|
9,948
|
10,126
|
10,341
|
10,394
|
10,593
|
10,849
|
10,181
|
10,215
|
10,125
|
9,569
|
9,259
|
9,051
|
8,558
|
8,448
|
8,178
|
8,174
|
6,079
|
7,715
|
-
|
7,894
|
8,090
|
8,412
|
8,687
|
8,941
|
8,563
|
7,943
|
7,889
|
7,797
|
7,768
|
7,792
|
7,738
|
7,644
|
7,641
|
7,807
|
8,078
|
7,909
|
7,942
|
7,989
|
8,132
|
8,192
|
8,205
|
8,196
|
8,234
|
8,205
|
8,141
|
8,621
|
|
総資産
|
9,875
|
11,688
|
11,722
|
12,071
|
12,224
|
12,201
|
12,163
|
12,526
|
12,596
|
12,598
|
12,557
|
12,671
|
12,593
|
12,753
|
12,737
|
11,394
|
11,584
|
11,567
|
11,719
|
11,760
|
11,781
|
11,002
|
11,185
|
10,930
|
10,716
|
9,785
|
9,565
|
9,184
|
9,064
|
9,025
|
8,980
|
6,932
|
8,122
|
-
|
8,209
|
8,592
|
8,777
|
9,147
|
9,286
|
9,061
|
8,529
|
8,320
|
8,129
|
8,042
|
8,069
|
8,072
|
8,228
|
8,101
|
8,224
|
8,696
|
8,633
|
8,516
|
8,340
|
8,532
|
8,493
|
8,627
|
8,657
|
8,603
|
8,538
|
8,512
|
9,047
|
|
買掛金
|
305
|
265
|
312
|
354
|
335
|
351
|
448
|
522
|
471
|
472
|
497
|
507
|
463
|
461
|
512
|
514
|
506
|
504
|
610
|
531
|
532
|
442
|
331
|
271
|
221
|
171
|
197
|
241
|
270
|
265
|
303
|
211
|
193
|
-
|
263
|
229
|
230
|
305
|
308
|
202
|
171
|
148
|
117
|
118
|
114
|
118
|
107
|
121
|
120
|
154
|
169
|
191
|
195
|
164
|
185
|
147
|
163
|
126
|
120
|
123
|
144
|
|
一年内返済予定の長期借入金
|
45
|
46
|
15
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
22
|
22
|
22
|
22
|
23
|
231
|
-
|
336
|
322
|
323
|
-
|
-
|
-
|
325
|
325
|
326
|
326
|
327
|
327
|
328
|
|
流動負債合計
|
1,618
|
1,608
|
1,539
|
1,664
|
1,636
|
1,544
|
1,302
|
1,388
|
1,399
|
1,272
|
1,333
|
1,387
|
1,346
|
1,487
|
1,573
|
1,119
|
1,170
|
1,083
|
1,246
|
1,147
|
1,907
|
2,096
|
1,867
|
1,680
|
1,584
|
1,151
|
1,070
|
940
|
992
|
825
|
860
|
441
|
437
|
-
|
533
|
522
|
588
|
623
|
621
|
528
|
500
|
476
|
507
|
441
|
457
|
809
|
1,767
|
954
|
2,127
|
2,031
|
2,258
|
1,312
|
704
|
692
|
991
|
822
|
874
|
893
|
892
|
1,122
|
1,582
|
|
長期借入金
|
362
|
3,111
|
3,141
|
3,129
|
3,127
|
3,126
|
3,123
|
3,122
|
3,122
|
3,122
|
3,127
|
3,124
|
3,124
|
3,124
|
3,124
|
3,116
|
3,115
|
3,215
|
3,236
|
3,236
|
2,562
|
2,559
|
2,739
|
2,713
|
2,725
|
2,723
|
2,734
|
2,723
|
2,621
|
2,596
|
2,501
|
2,187
|
2,211
|
-
|
2,184
|
2,378
|
2,430
|
2,618
|
2,640
|
2,754
|
2,640
|
2,541
|
2,578
|
2,401
|
2,346
|
2,266
|
2,204
|
2,214
|
1,890
|
1,907
|
1,920
|
2,206
|
2,203
|
2,154
|
1,843
|
1,888
|
1,942
|
1,955
|
1,957
|
1,838
|
2,353
|
|
固定負債合計
|
4,269
|
7,056
|
7,084
|
7,470
|
7,466
|
7,443
|
7,433
|
7,526
|
7,422
|
7,455
|
7,426
|
7,330
|
7,274
|
7,241
|
7,206
|
5,267
|
5,322
|
5,423
|
5,218
|
5,282
|
4,576
|
4,224
|
4,430
|
4,393
|
4,392
|
4,362
|
4,205
|
4,303
|
4,165
|
4,112
|
4,048
|
2,590
|
2,617
|
-
|
2,626
|
2,987
|
3,214
|
3,423
|
3,443
|
3,570
|
3,384
|
3,276
|
3,351
|
3,178
|
3,101
|
3,126
|
3,274
|
3,446
|
3,527
|
4,127
|
4,398
|
4,253
|
4,068
|
3,857
|
3,544
|
3,443
|
3,473
|
3,459
|
3,389
|
3,291
|
3,693
|
|
総負債
|
5,888
|
8,664
|
8,624
|
9,135
|
9,102
|
8,987
|
8,736
|
8,915
|
8,821
|
8,728
|
8,760
|
8,717
|
8,621
|
8,728
|
8,780
|
6,387
|
6,492
|
6,507
|
6,464
|
6,430
|
6,484
|
6,320
|
6,298
|
6,074
|
5,977
|
5,513
|
5,275
|
5,243
|
5,157
|
4,938
|
4,908
|
3,032
|
3,054
|
-
|
3,160
|
3,510
|
3,803
|
4,047
|
4,064
|
4,098
|
3,884
|
3,753
|
3,859
|
3,619
|
3,559
|
3,935
|
5,042
|
4,400
|
5,654
|
6,159
|
6,656
|
5,565
|
4,773
|
4,549
|
4,535
|
4,266
|
4,347
|
4,352
|
4,281
|
4,414
|
5,276
|
|
資本金及び資本剰余金
|
2,877
|
2,148
|
2,161
|
2,181
|
2,197
|
2,210
|
2,222
|
2,237
|
2,253
|
2,264
|
2,278
|
2,299
|
2,323
|
2,339
|
2,350
|
2,367
|
2,388
|
2,408
|
2,415
|
2,426
|
2,415
|
2,428
|
2,433
|
2,438
|
2,439
|
2,448
|
2,456
|
2,463
|
2,470
|
2,479
|
2,488
|
2,453
|
2,412
|
-
|
2,313
|
2,266
|
2,251
|
2,206
|
2,200
|
2,201
|
2,208
|
2,264
|
2,992
|
2,962
|
2,962
|
2,952
|
2,902
|
2,837
|
2,694
|
2,667
|
2,605
|
2,508
|
2,470
|
2,443
|
2,425
|
2,386
|
2,375
|
2,365
|
2,350
|
2,350
|
2,326
|
|
利益剰余金
|
1,525
|
1,566
|
1,617
|
1,680
|
1,832
|
1,883
|
2,025
|
2,185
|
2,236
|
2,360
|
2,320
|
2,403
|
2,394
|
2,351
|
2,258
|
2,965
|
3,055
|
3,011
|
2,995
|
3,054
|
3,053
|
2,436
|
2,552
|
2,580
|
2,478
|
2,008
|
2,033
|
1,727
|
1,682
|
1,852
|
1,825
|
1,455
|
1,940
|
-
|
2,003
|
2,071
|
1,971
|
2,127
|
2,243
|
1,971
|
1,641
|
1,495
|
1,290
|
1,476
|
1,563
|
1,199
|
299
|
877
|
-111
|
-117
|
-614
|
448
|
1,103
|
1,547
|
1,538
|
1,981
|
1,941
|
1,893
|
1,914
|
1,753
|
1,450
|
|
株主資本
|
3,987
|
3,033
|
3,106
|
2,944
|
3,126
|
3,219
|
3,427
|
3,611
|
3,774
|
3,870
|
3,797
|
3,954
|
3,973
|
4,026
|
3,958
|
5,006
|
5,092
|
5,060
|
5,255
|
5,329
|
5,298
|
4,682
|
4,888
|
4,856
|
4,739
|
4,271
|
4,290
|
3,941
|
3,906
|
4,088
|
4,071
|
3,900
|
5,068
|
-
|
5,049
|
5,082
|
4,975
|
5,100
|
5,222
|
4,962
|
4,645
|
4,567
|
4,270
|
4,422
|
4,510
|
4,137
|
3,187
|
3,700
|
2,570
|
2,537
|
1,976
|
2,950
|
3,567
|
3,983
|
3,957
|
4,361
|
4,309
|
4,251
|
4,257
|
4,098
|
3,771
|
|
有利子負債合計
|
407
|
3,157
|
3,157
|
3,147
|
3,127
|
3,126
|
3,123
|
3,122
|
3,122
|
3,122
|
3,127
|
3,124
|
3,124
|
3,124
|
3,124
|
3,116
|
3,115
|
3,215
|
3,236
|
3,204
|
2,562
|
2,559
|
2,739
|
2,704
|
2,725
|
2,723
|
2,734
|
2,421
|
2,621
|
2,596
|
2,501
|
2,187
|
2,211
|
-
|
2,184
|
2,378
|
2,430
|
2,618
|
2,640
|
2,754
|
2,661
|
2,563
|
2,600
|
2,424
|
2,368
|
2,289
|
2,435
|
2,214
|
2,227
|
2,230
|
2,244
|
2,206
|
2,203
|
2,154
|
2,169
|
2,214
|
2,269
|
2,282
|
2,285
|
2,166
|
2,682
|
|
純有利子負債
|
-1,472
|
3,123
|
3,141
|
3,114
|
2,999
|
3,100
|
2,651
|
2,746
|
2,835
|
2,922
|
2,896
|
3,102
|
3,099
|
3,052
|
3,103
|
2,789
|
2,801
|
3,068
|
3,011
|
3,027
|
2,556
|
2,549
|
2,656
|
2,631
|
2,299
|
2,625
|
2,654
|
2,361
|
2,559
|
2,297
|
2,215
|
1,677
|
2,128
|
-
|
2,141
|
2,361
|
2,407
|
2,586
|
2,635
|
2,738
|
2,623
|
2,537
|
2,444
|
2,402
|
2,333
|
2,244
|
2,215
|
2,211
|
2,218
|
2,229
|
2,242
|
2,184
|
2,200
|
2,131
|
2,160
|
2,214
|
2,267
|
2,278
|
2,284
|
2,110
|
2,669
|
|
DEレシオ(%)
|
10.23
|
104.12
|
101.62
|
106.88
|
100.04
|
97.11
|
91.15
|
86.47
|
82.73
|
80.67
|
82.36
|
79.0
|
78.65
|
77.6
|
78.92
|
62.24
|
61.17
|
63.54
|
61.59
|
60.12
|
48.35
|
54.65
|
56.04
|
55.68
|
57.51
|
63.75
|
63.73
|
61.44
|
67.09
|
63.51
|
61.43
|
56.08
|
43.63
|
-
|
43.27
|
46.8
|
48.86
|
51.34
|
50.56
|
55.51
|
57.28
|
56.12
|
60.9
|
54.81
|
52.51
|
55.33
|
76.43
|
59.84
|
86.67
|
87.89
|
113.48
|
74.76
|
61.76
|
54.08
|
54.81
|
50.78
|
52.65
|
53.69
|
53.68
|
52.85
|
71.12
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|