|
(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
|
-
|
47
|
37
|
55
|
24
|
39
|
62
|
29
|
32
|
48
|
37
|
30
|
20
|
47
|
27
|
23
|
25
|
45
|
309
|
20
|
13
|
15
|
8
|
0
|
579
|
517
|
501
|
498
|
537
|
516
|
510
|
480
|
964
|
740
|
316
|
2
|
314
|
241
|
82
|
213
|
214
|
128
|
11
|
151
|
185
|
168
|
86
|
1,046
|
1,457
|
1,069
|
788
|
683
|
983
|
850
|
856
|
965
|
1,298
|
1,079
|
848
|
2,277
|
221
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
250
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
47
|
37
|
55
|
24
|
39
|
62
|
29
|
32
|
48
|
37
|
30
|
20
|
47
|
27
|
23
|
25
|
45
|
309
|
20
|
13
|
15
|
8
|
0
|
579
|
517
|
501
|
498
|
537
|
516
|
510
|
480
|
964
|
740
|
316
|
2
|
314
|
241
|
82
|
213
|
214
|
128
|
11
|
151
|
185
|
168
|
86
|
1,046
|
1,457
|
1,069
|
788
|
683
|
983
|
850
|
856
|
965
|
1,548
|
1,329
|
848
|
2,277
|
221
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
135
|
117
|
136
|
214
|
197
|
182
|
284
|
1,037
|
1,094
|
1,525
|
1,419
|
1,221
|
775
|
604
|
727
|
843
|
878
|
857
|
764
|
951
|
1,139
|
|
商品及び製品
|
17
|
23
|
32
|
29
|
20
|
24
|
28
|
21
|
12
|
11
|
17
|
14
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
20
|
18
|
17
|
15
|
14
|
13
|
13
|
12
|
11
|
12
|
8
|
12
|
20
|
12
|
11
|
18
|
19
|
18
|
13
|
18
|
17
|
14
|
15
|
15
|
17
|
12
|
39
|
41
|
46
|
57
|
63
|
56
|
65
|
64
|
59
|
52
|
45
|
46
|
46
|
57
|
|
流動資産合計
|
293
|
248
|
220
|
203
|
161
|
235
|
310
|
345
|
339
|
295
|
224
|
270
|
238
|
403
|
289
|
378
|
373
|
306
|
587
|
413
|
349
|
254
|
215
|
144
|
720
|
659
|
655
|
715
|
748
|
735
|
718
|
764
|
1,236
|
987
|
619
|
544
|
680
|
631
|
421
|
568
|
541
|
463
|
322
|
415
|
411
|
396
|
442
|
2,136
|
2,597
|
2,832
|
2,350
|
2,211
|
2,005
|
1,640
|
1,713
|
2,015
|
2,550
|
2,337
|
1,735
|
3,321
|
1,446
|
|
有形固定資産
|
3,470
|
3,571
|
3,663
|
3,763
|
3,847
|
3,968
|
4,103
|
3,935
|
4,011
|
4,062
|
4,219
|
4,311
|
4,413
|
4,558
|
4,690
|
4,546
|
4,711
|
4,826
|
5,130
|
4,926
|
5,059
|
5,133
|
5,141
|
4,977
|
4,838
|
4,763
|
4,723
|
4,250
|
4,328
|
4,203
|
4,235
|
3,072
|
3,146
|
3,225
|
3,366
|
3,464
|
3,575
|
3,700
|
3,788
|
3,856
|
3,920
|
4,002
|
4,035
|
4,045
|
4,075
|
4,151
|
4,226
|
17,375
|
17,346
|
17,407
|
17,429
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
3,518
|
3,622
|
3,726
|
3,802
|
3,887
|
4,014
|
4,162
|
3,986
|
4,063
|
4,114
|
4,258
|
4,346
|
4,449
|
4,615
|
4,742
|
4,602
|
4,772
|
4,903
|
5,219
|
5,024
|
5,163
|
5,250
|
5,269
|
5,117
|
4,982
|
4,911
|
4,876
|
4,407
|
4,496
|
4,484
|
4,411
|
3,962
|
3,302
|
3,409
|
3,559
|
3,654
|
3,801
|
3,932
|
4,021
|
3,919
|
3,980
|
4,064
|
4,097
|
4,108
|
4,139
|
4,215
|
4,288
|
17,764
|
17,730
|
17,815
|
17,955
|
17,943
|
18,134
|
18,239
|
18,388
|
18,400
|
18,403
|
18,427
|
18,391
|
18,304
|
22,505
|
|
総資産
|
3,812
|
3,870
|
3,947
|
4,005
|
4,048
|
4,250
|
4,472
|
4,331
|
4,403
|
4,410
|
4,483
|
4,616
|
4,688
|
5,018
|
5,031
|
4,981
|
5,146
|
5,209
|
5,807
|
5,438
|
5,512
|
5,505
|
5,485
|
5,262
|
5,703
|
5,570
|
5,532
|
5,123
|
5,244
|
5,219
|
5,129
|
4,727
|
4,538
|
4,397
|
4,179
|
4,199
|
4,482
|
4,564
|
4,443
|
4,487
|
4,522
|
4,528
|
4,419
|
4,524
|
4,551
|
4,611
|
4,731
|
19,900
|
20,327
|
20,647
|
20,305
|
20,154
|
20,139
|
19,879
|
20,101
|
20,415
|
20,953
|
20,764
|
20,126
|
21,625
|
23,951
|
|
買掛金
|
184
|
152
|
168
|
229
|
199
|
223
|
207
|
217
|
213
|
237
|
276
|
312
|
299
|
356
|
335
|
288
|
297
|
255
|
379
|
400
|
321
|
218
|
191
|
160
|
147
|
142
|
160
|
168
|
183
|
183
|
160
|
238
|
174
|
235
|
263
|
241
|
204
|
184
|
172
|
189
|
183
|
161
|
151
|
162
|
169
|
166
|
227
|
747
|
874
|
1,044
|
1,010
|
844
|
833
|
626
|
643
|
803
|
788
|
775
|
773
|
833
|
1,180
|
|
一年内返済予定の長期借入金
|
-
|
-
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75
|
75
|
75
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
20
|
20
|
20
|
0
|
0
|
-
|
-
|
237
|
304
|
304
|
304
|
67
|
0
|
-
|
-
|
87
|
87
|
175
|
175
|
188
|
188
|
100
|
100
|
-
|
-
|
25
|
124
|
44
|
-
|
-
|
-
|
575
|
575
|
575
|
575
|
-
|
-
|
-
|
|
流動負債合計
|
265
|
226
|
304
|
303
|
241
|
286
|
288
|
343
|
322
|
340
|
412
|
444
|
447
|
494
|
399
|
407
|
432
|
362
|
432
|
499
|
402
|
278
|
265
|
235
|
199
|
228
|
196
|
257
|
224
|
234
|
438
|
630
|
510
|
590
|
366
|
287
|
240
|
234
|
294
|
328
|
387
|
381
|
385
|
390
|
315
|
378
|
466
|
1,220
|
1,659
|
1,570
|
1,415
|
1,193
|
1,209
|
941
|
1,640
|
1,660
|
1,709
|
1,665
|
1,080
|
1,136
|
1,608
|
|
長期借入金
|
915
|
1,015
|
1,020
|
975
|
1,055
|
1,095
|
1,205
|
950
|
1,012
|
972
|
987
|
1,012
|
1,052
|
1,067
|
1,162
|
1,147
|
1,222
|
1,193
|
1,612
|
1,752
|
1,877
|
1,995
|
2,017
|
2,005
|
1,583
|
1,519
|
1,520
|
1,520
|
1,520
|
1,521
|
1,284
|
1,217
|
1,218
|
1,218
|
1,218
|
1,226
|
1,219
|
1,219
|
1,132
|
1,133
|
1,045
|
1,045
|
973
|
945
|
946
|
946
|
946
|
3,125
|
3,090
|
2,981
|
2,188
|
2,181
|
2,176
|
2,171
|
1,592
|
1,586
|
2,076
|
2,071
|
2,066
|
3,535
|
4,280
|
|
固定負債合計
|
1,692
|
1,797
|
1,798
|
1,828
|
1,920
|
1,997
|
2,140
|
1,883
|
1,955
|
1,938
|
1,969
|
2,040
|
2,117
|
2,237
|
2,303
|
2,369
|
2,444
|
2,445
|
3,008
|
2,796
|
2,934
|
3,080
|
3,097
|
3,017
|
2,559
|
2,464
|
2,472
|
2,297
|
2,313
|
2,343
|
2,045
|
1,573
|
1,621
|
1,651
|
1,718
|
1,823
|
1,920
|
1,984
|
1,934
|
2,007
|
1,966
|
1,980
|
1,914
|
1,917
|
1,929
|
1,931
|
1,938
|
6,892
|
6,900
|
6,875
|
6,220
|
6,291
|
6,279
|
6,271
|
5,664
|
5,708
|
6,147
|
6,062
|
6,004
|
7,359
|
8,111
|
|
総負債
|
1,957
|
2,024
|
2,103
|
2,132
|
2,162
|
2,284
|
2,429
|
2,227
|
2,278
|
2,279
|
2,383
|
2,485
|
2,565
|
2,732
|
2,703
|
2,776
|
2,877
|
2,807
|
3,441
|
3,295
|
3,337
|
3,359
|
3,363
|
3,253
|
2,759
|
2,693
|
2,669
|
2,555
|
2,537
|
2,577
|
2,484
|
2,203
|
2,131
|
2,243
|
2,084
|
2,110
|
2,161
|
2,219
|
2,229
|
2,336
|
2,354
|
2,362
|
2,301
|
2,308
|
2,245
|
2,311
|
2,405
|
8,112
|
8,559
|
8,445
|
7,635
|
7,484
|
7,488
|
7,212
|
7,304
|
7,368
|
7,856
|
7,727
|
7,084
|
8,495
|
9,719
|
|
資本金及び資本剰余金
|
10
|
10
|
10
|
20
|
10
|
10
|
10
|
20
|
20
|
20
|
21
|
42
|
21
|
21
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
48
|
47
|
47
|
47
|
89
|
89
|
89
|
90
|
77
|
76
|
76
|
75
|
75
|
75
|
74
|
74
|
74
|
76
|
|
利益剰余金
|
1,083
|
1,101
|
1,102
|
1,148
|
1,158
|
1,209
|
1,235
|
1,258
|
1,272
|
1,304
|
1,336
|
1,373
|
1,411
|
1,496
|
1,558
|
1,627
|
1,726
|
1,836
|
1,929
|
1,698
|
1,730
|
1,695
|
1,671
|
1,552
|
1,492
|
1,420
|
1,400
|
1,098
|
1,237
|
1,235
|
1,230
|
1,162
|
1,251
|
1,266
|
1,362
|
1,607
|
1,840
|
1,983
|
2,037
|
2,143
|
2,157
|
2,148
|
2,093
|
2,184
|
2,271
|
2,257
|
2,276
|
2,563
|
2,715
|
3,460
|
4,137
|
4,636
|
4,875
|
4,931
|
5,101
|
5,366
|
5,558
|
5,620
|
5,716
|
5,857
|
6,203
|
|
株主資本
|
1,854
|
1,845
|
1,843
|
1,872
|
1,886
|
1,966
|
2,043
|
2,104
|
2,124
|
2,131
|
2,100
|
2,131
|
2,123
|
2,286
|
2,329
|
2,205
|
2,269
|
2,402
|
2,366
|
2,142
|
2,176
|
2,145
|
2,121
|
2,009
|
2,944
|
2,878
|
2,863
|
2,568
|
2,707
|
2,642
|
2,645
|
2,524
|
2,407
|
2,154
|
2,094
|
2,088
|
2,321
|
2,345
|
2,214
|
2,151
|
2,168
|
2,166
|
2,118
|
2,216
|
2,306
|
2,300
|
2,326
|
11,738
|
11,718
|
12,191
|
12,659
|
12,659
|
12,643
|
12,659
|
12,789
|
13,039
|
13,089
|
13,029
|
13,034
|
13,122
|
14,224
|
|
有利子負債合計
|
915
|
1,015
|
1,095
|
975
|
1,055
|
1,095
|
1,205
|
950
|
1,012
|
972
|
1,062
|
1,087
|
1,127
|
1,142
|
1,162
|
1,147
|
1,222
|
1,193
|
1,612
|
1,752
|
1,877
|
1,995
|
2,037
|
2,016
|
1,603
|
1,539
|
1,520
|
1,520
|
1,520
|
1,521
|
1,521
|
1,521
|
1,522
|
1,522
|
1,285
|
1,226
|
1,219
|
1,219
|
1,219
|
1,220
|
1,220
|
1,220
|
1,161
|
1,134
|
1,046
|
1,046
|
946
|
3,125
|
3,115
|
3,105
|
2,232
|
2,181
|
2,176
|
2,171
|
2,167
|
2,161
|
2,651
|
2,646
|
2,066
|
3,535
|
4,280
|
|
純有利子負債
|
-
|
967
|
1,057
|
919
|
1,030
|
1,055
|
1,142
|
920
|
979
|
923
|
1,024
|
1,056
|
1,106
|
1,094
|
1,134
|
1,123
|
1,196
|
1,147
|
1,302
|
1,731
|
1,863
|
1,979
|
2,028
|
2,015
|
1,023
|
1,022
|
1,018
|
1,021
|
983
|
1,004
|
1,011
|
1,041
|
557
|
781
|
969
|
1,223
|
904
|
978
|
1,137
|
1,006
|
1,005
|
1,091
|
1,149
|
982
|
860
|
877
|
860
|
2,079
|
1,658
|
2,036
|
1,444
|
1,498
|
1,193
|
1,321
|
1,311
|
1,196
|
1,103
|
1,317
|
1,218
|
1,258
|
4,059
|
|
DEレシオ(%)
|
49.35
|
54.99
|
59.4
|
52.06
|
55.94
|
55.69
|
58.98
|
45.14
|
47.62
|
45.61
|
50.56
|
51.0
|
53.08
|
49.95
|
49.9
|
52.03
|
53.86
|
49.67
|
68.12
|
81.76
|
86.28
|
92.97
|
96.01
|
100.35
|
54.46
|
53.51
|
53.09
|
59.22
|
56.18
|
57.58
|
57.53
|
60.3
|
63.25
|
70.68
|
61.4
|
58.72
|
52.54
|
52.01
|
55.1
|
56.71
|
56.27
|
56.35
|
54.84
|
51.18
|
45.37
|
45.49
|
40.69
|
26.62
|
26.58
|
25.47
|
17.63
|
17.23
|
17.21
|
17.15
|
16.94
|
16.57
|
20.25
|
20.31
|
15.85
|
26.94
|
30.09
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|