|
(単位:百万ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
80
|
254
|
291
|
325
|
449
|
484
|
285
|
322
|
383
|
335
|
361
|
410
|
453
|
333
|
305
|
293
|
222
|
232
|
239
|
201
|
230
|
253
|
263
|
306
|
383
|
296
|
290
|
309
|
313
|
319
|
163
|
196
|
199
|
226
|
205
|
203
|
202
|
31
|
61
|
58
|
1,242
|
722
|
946
|
209
|
69
|
69
|
357
|
196
|
109
|
130
|
158
|
223
|
189
|
91
|
169
|
107
|
108
|
808
|
829
|
143
|
|
現金 + 有価証券
|
80
|
254
|
291
|
325
|
449
|
484
|
285
|
322
|
383
|
335
|
361
|
410
|
453
|
333
|
305
|
293
|
222
|
232
|
239
|
201
|
230
|
253
|
263
|
306
|
383
|
296
|
290
|
309
|
313
|
319
|
163
|
196
|
199
|
226
|
205
|
203
|
202
|
31
|
61
|
58
|
1,242
|
722
|
946
|
209
|
69
|
69
|
357
|
196
|
109
|
130
|
158
|
223
|
189
|
91
|
169
|
107
|
108
|
808
|
829
|
143
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
683
|
564
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
639
|
724
|
838
|
703
|
639
|
767
|
889
|
746
|
673
|
714
|
963
|
886
|
888
|
925
|
1,079
|
891
|
858
|
1,016
|
1,105
|
916
|
876
|
993
|
1,049
|
855
|
829
|
940
|
964
|
820
|
791
|
902
|
1,001
|
869
|
1,076
|
1,199
|
1,226
|
1,076
|
884
|
863
|
887
|
779
|
731
|
910
|
815
|
860
|
933
|
974
|
911
|
1,044
|
1,246
|
1,361
|
1,251
|
1,280
|
1,291
|
1,340
|
1,188
|
1,300
|
1,386
|
1,413
|
1,288
|
1,294
|
|
流動資産合計
|
1,431
|
1,687
|
2,124
|
1,914
|
1,842
|
1,963
|
2,123
|
1,918
|
1,767
|
1,771
|
2,401
|
2,264
|
2,177
|
2,221
|
2,587
|
2,174
|
1,947
|
2,100
|
2,358
|
2,090
|
1,902
|
2,092
|
2,337
|
2,132
|
2,042
|
1,908
|
2,146
|
1,896
|
1,790
|
1,900
|
1,996
|
1,928
|
2,329
|
2,296
|
2,521
|
2,295
|
2,161
|
1,967
|
2,053
|
1,556
|
2,746
|
2,463
|
2,535
|
1,863
|
1,695
|
1,876
|
1,980
|
1,852
|
1,963
|
2,304
|
2,087
|
2,104
|
2,061
|
2,239
|
2,070
|
2,139
|
2,190
|
3,137
|
3,181
|
2,226
|
|
有形固定資産
|
1,995
|
2,051
|
2,042
|
2,018
|
2,060
|
2,103
|
2,057
|
2,047
|
2,054
|
2,127
|
2,409
|
2,361
|
2,356
|
2,260
|
2,283
|
2,241
|
2,263
|
2,318
|
2,286
|
2,257
|
2,292
|
2,347
|
2,340
|
2,340
|
2,371
|
2,407
|
2,380
|
2,375
|
2,372
|
2,454
|
2,417
|
2,518
|
3,174
|
3,233
|
3,162
|
3,036
|
2,769
|
2,455
|
2,352
|
2,336
|
2,340
|
2,352
|
2,329
|
2,313
|
2,370
|
2,355
|
2,330
|
2,313
|
2,343
|
2,312
|
2,318
|
2,364
|
2,398
|
2,429
|
2,470
|
2,621
|
2,698
|
2,684
|
2,637
|
2,665
|
|
固定資産合計
|
4,555
|
4,589
|
4,694
|
4,666
|
4,858
|
4,899
|
4,825
|
4,747
|
4,725
|
4,759
|
6,346
|
6,329
|
6,276
|
6,102
|
6,468
|
5,945
|
6,017
|
6,013
|
5,939
|
5,813
|
5,857
|
5,997
|
5,967
|
5,947
|
6,039
|
5,929
|
5,893
|
5,674
|
5,661
|
5,826
|
5,750
|
6,408
|
12,237
|
12,233
|
12,066
|
11,729
|
11,607
|
11,181
|
11,057
|
10,098
|
9,972
|
9,954
|
9,963
|
9,867
|
10,039
|
10,023
|
10,011
|
9,995
|
9,929
|
9,873
|
9,880
|
9,969
|
9,997
|
10,018
|
10,036
|
13,104
|
13,045
|
12,975
|
12,729
|
12,602
|
|
総資産
|
5,986
|
6,276
|
6,818
|
6,580
|
6,700
|
6,862
|
6,948
|
6,665
|
6,492
|
6,530
|
8,747
|
8,593
|
8,453
|
8,323
|
9,055
|
8,119
|
7,964
|
8,113
|
8,297
|
7,903
|
7,759
|
8,089
|
8,304
|
8,079
|
8,081
|
7,837
|
8,039
|
7,570
|
7,451
|
7,726
|
7,746
|
8,336
|
14,566
|
14,529
|
14,587
|
14,024
|
13,768
|
13,148
|
13,110
|
11,654
|
12,718
|
12,417
|
12,498
|
11,730
|
11,734
|
11,899
|
11,991
|
11,847
|
11,892
|
12,177
|
11,967
|
12,073
|
12,058
|
12,257
|
12,106
|
15,243
|
15,235
|
16,112
|
15,910
|
14,828
|
|
買掛金
|
430
|
545
|
577
|
538
|
431
|
585
|
661
|
551
|
507
|
571
|
702
|
631
|
590
|
523
|
630
|
528
|
501
|
527
|
597
|
510
|
462
|
544
|
567
|
502
|
487
|
610
|
653
|
564
|
568
|
666
|
713
|
707
|
848
|
893
|
951
|
930
|
841
|
814
|
890
|
923
|
993
|
1,049
|
1,026
|
1,086
|
1,070
|
1,151
|
1,162
|
1,286
|
1,334
|
1,447
|
1,374
|
1,353
|
1,306
|
1,368
|
1,305
|
1,330
|
1,311
|
1,453
|
1,356
|
1,297
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
721
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
565
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,150
|
-
|
-
|
-
|
|
流動負債合計
|
2,114
|
2,065
|
2,479
|
2,415
|
1,837
|
1,989
|
2,033
|
2,152
|
1,908
|
2,070
|
3,092
|
2,891
|
2,604
|
3,282
|
4,104
|
3,189
|
2,817
|
2,989
|
3,168
|
2,850
|
2,323
|
2,806
|
2,904
|
2,566
|
2,377
|
2,555
|
2,760
|
2,436
|
2,352
|
2,395
|
2,583
|
3,012
|
3,403
|
3,594
|
3,662
|
3,299
|
3,511
|
3,385
|
3,435
|
2,536
|
3,269
|
2,906
|
2,801
|
1,975
|
1,814
|
2,338
|
2,322
|
2,699
|
2,886
|
3,033
|
2,699
|
2,288
|
2,222
|
2,310
|
2,056
|
3,457
|
3,576
|
3,465
|
3,413
|
2,849
|
|
長期借入金
|
1,542
|
1,945
|
1,946
|
1,937
|
2,431
|
2,427
|
2,422
|
2,008
|
2,006
|
2,004
|
2,940
|
2,940
|
2,944
|
2,544
|
2,247
|
2,247
|
2,247
|
2,244
|
2,244
|
2,253
|
2,553
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
2,776
|
3,282
|
3,235
|
3,273
|
3,792
|
3,777
|
3,748
|
3,316
|
3,312
|
3,562
|
4,558
|
4,547
|
4,536
|
3,831
|
3,606
|
3,531
|
3,556
|
3,521
|
3,523
|
3,539
|
3,851
|
3,907
|
3,990
|
3,989
|
4,030
|
3,749
|
3,681
|
3,655
|
3,609
|
3,686
|
3,474
|
3,375
|
9,752
|
9,562
|
9,510
|
9,447
|
9,020
|
8,651
|
8,426
|
6,619
|
6,868
|
6,738
|
6,772
|
6,760
|
6,766
|
6,324
|
6,317
|
5,753
|
5,673
|
5,675
|
5,667
|
6,197
|
6,173
|
6,190
|
6,199
|
7,871
|
7,863
|
8,803
|
8,585
|
8,107
|
|
総負債
|
4,890
|
5,347
|
5,714
|
5,688
|
5,629
|
5,766
|
5,781
|
5,468
|
5,220
|
5,632
|
7,650
|
7,438
|
7,140
|
7,113
|
7,710
|
6,720
|
6,373
|
6,510
|
6,691
|
6,389
|
6,174
|
6,713
|
6,894
|
6,555
|
6,407
|
6,304
|
6,441
|
6,091
|
5,961
|
6,081
|
6,057
|
6,387
|
13,155
|
13,156
|
13,172
|
12,746
|
12,531
|
12,036
|
11,861
|
9,155
|
10,137
|
9,644
|
9,573
|
8,735
|
8,580
|
8,662
|
8,639
|
8,452
|
8,559
|
8,708
|
8,366
|
8,485
|
8,395
|
8,500
|
8,255
|
11,328
|
11,439
|
12,268
|
11,998
|
10,956
|
|
資本金及び資本剰余金
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
利益剰余金
|
8,742
|
8,760
|
8,945
|
9,087
|
9,180
|
9,185
|
9,355
|
9,466
|
9,550
|
9,584
|
9,736
|
1,841
|
2,022
|
1,772
|
1,847
|
2,073
|
2,159
|
2,198
|
2,332
|
2,441
|
2,526
|
2,494
|
1,850
|
2,017
|
2,105
|
1,927
|
2,112
|
2,102
|
2,173
|
2,385
|
2,555
|
2,734
|
2,236
|
2,224
|
2,295
|
2,130
|
2,107
|
1,993
|
2,050
|
3,151
|
3,212
|
3,387
|
3,517
|
3,564
|
3,742
|
3,882
|
3,983
|
4,059
|
4,040
|
4,224
|
4,344
|
4,392
|
4,451
|
4,573
|
4,665
|
4,685
|
4,569
|
4,660
|
4,716
|
4,665
|
|
株主資本
|
1,096
|
929
|
1,104
|
892
|
1,071
|
1,096
|
1,167
|
1,197
|
1,272
|
898
|
1,099
|
1,160
|
1,317
|
1,217
|
1,349
|
1,410
|
1,602
|
1,615
|
1,618
|
1,526
|
1,597
|
1,380
|
1,414
|
1,526
|
1,676
|
1,533
|
1,598
|
1,479
|
1,490
|
1,645
|
1,689
|
1,949
|
1,411
|
1,373
|
1,415
|
1,278
|
1,237
|
1,112
|
1,249
|
2,499
|
2,581
|
2,773
|
2,925
|
2,995
|
3,154
|
3,237
|
3,352
|
3,395
|
3,333
|
3,469
|
3,601
|
3,588
|
3,663
|
3,757
|
3,851
|
3,915
|
3,796
|
3,844
|
3,912
|
3,872
|
|
有利子負債合計
|
1,542
|
1,945
|
1,946
|
1,937
|
2,431
|
2,427
|
2,422
|
2,008
|
2,006
|
2,004
|
2,940
|
2,940
|
2,944
|
2,544
|
2,247
|
2,247
|
2,247
|
2,244
|
2,244
|
2,253
|
2,553
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
721
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
565
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,150
|
-
|
-
|
-
|
|
純有利子負債
|
1,462
|
1,691
|
1,655
|
1,612
|
1,982
|
1,943
|
2,137
|
1,686
|
1,623
|
1,669
|
2,579
|
2,530
|
2,491
|
2,211
|
1,942
|
1,954
|
2,025
|
2,012
|
2,005
|
2,052
|
2,323
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
442
|
-521
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,042
|
-
|
-
|
-
|
|
DEレシオ(%)
|
140.69
|
209.36
|
176.27
|
217.15
|
226.98
|
221.44
|
207.54
|
167.75
|
157.7
|
223.16
|
267.52
|
253.45
|
223.54
|
209.04
|
166.57
|
159.36
|
140.26
|
138.95
|
138.69
|
147.64
|
159.86
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.01
|
27.93
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.95
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30.3
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|