|
(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
|
420
|
510
|
621
|
765
|
355
|
357
|
678
|
605
|
610
|
630
|
614
|
901
|
842
|
928
|
1,192
|
1,325
|
975
|
851
|
622
|
1,482
|
779
|
1,075
|
1,189
|
1,126
|
1,086
|
916
|
1,414
|
1,347
|
1,656
|
1,554
|
2,079
|
2,330
|
1,947
|
2,098
|
1,524
|
1,562
|
1,206
|
1,333
|
975
|
1,446
|
1,018
|
1,147
|
1,316
|
1,273
|
1,233
|
1,633
|
1,385
|
1,455
|
1,334
|
1,708
|
1,160
|
1,493
|
922
|
844
|
1,510
|
1,965
|
1,702
|
1,716
|
1,021
|
1,638
|
844
|
|
有価証券
|
293
|
285
|
212
|
167
|
199
|
106
|
84
|
66
|
53
|
113
|
102
|
102
|
168
|
356
|
339
|
439
|
404
|
497
|
492
|
1,018
|
704
|
700
|
619
|
703
|
794
|
750
|
675
|
607
|
789
|
719
|
699
|
1,440
|
1,020
|
1,110
|
1,295
|
1,143
|
1,103
|
807
|
661
|
811
|
579
|
494
|
353
|
520
|
562
|
418
|
554
|
375
|
223
|
143
|
776
|
1,096
|
1,364
|
1,054
|
329
|
155
|
308
|
37
|
264
|
171
|
53
|
|
現金 + 有価証券
|
714
|
796
|
833
|
933
|
555
|
464
|
762
|
671
|
663
|
743
|
716
|
1,003
|
1,011
|
1,285
|
1,531
|
1,764
|
1,379
|
1,348
|
1,115
|
2,500
|
1,484
|
1,775
|
1,809
|
1,830
|
1,880
|
1,667
|
2,090
|
1,955
|
2,446
|
2,274
|
2,779
|
3,771
|
2,968
|
3,209
|
2,819
|
2,706
|
2,310
|
2,141
|
1,637
|
2,258
|
1,598
|
1,641
|
1,670
|
1,793
|
1,796
|
2,051
|
1,940
|
1,831
|
1,558
|
1,852
|
1,937
|
2,590
|
2,287
|
1,898
|
1,839
|
2,120
|
2,010
|
1,754
|
1,286
|
1,809
|
897
|
|
売掛金
|
269
|
256
|
316
|
305
|
362
|
541
|
481
|
310
|
315
|
143
|
467
|
553
|
279
|
192
|
147
|
136
|
233
|
237
|
282
|
135
|
254
|
276
|
328
|
500
|
349
|
369
|
323
|
266
|
151
|
260
|
344
|
211
|
273
|
125
|
141
|
128
|
301
|
269
|
367
|
475
|
290
|
287
|
218
|
266
|
790
|
583
|
248
|
429
|
293
|
454
|
325
|
324
|
298
|
631
|
753
|
660
|
669
|
647
|
762
|
1,261
|
1,605
|
|
商品及び製品
|
172
|
194
|
184
|
200
|
271
|
322
|
432
|
475
|
582
|
580
|
537
|
434
|
388
|
334
|
311
|
388
|
387
|
385
|
445
|
505
|
496
|
481
|
379
|
380
|
443
|
384
|
369
|
363
|
432
|
344
|
217
|
172
|
174
|
234
|
296
|
387
|
459
|
586
|
576
|
443
|
479
|
518
|
567
|
567
|
550
|
603
|
647
|
666
|
840
|
810
|
810
|
621
|
751
|
756
|
882
|
819
|
970
|
1,027
|
1,250
|
1,084
|
1,286
|
|
流動資産合計
|
1,404
|
1,615
|
1,614
|
1,584
|
1,394
|
1,836
|
2,430
|
2,613
|
2,900
|
2,464
|
2,710
|
2,832
|
3,110
|
3,601
|
3,597
|
3,793
|
3,036
|
3,170
|
3,253
|
3,190
|
3,150
|
3,156
|
3,251
|
3,346
|
3,274
|
3,077
|
3,465
|
3,787
|
3,330
|
3,437
|
3,966
|
3,833
|
3,770
|
3,986
|
3,886
|
3,860
|
3,663
|
3,412
|
3,043
|
3,600
|
2,748
|
2,731
|
2,800
|
3,015
|
3,137
|
3,155
|
3,046
|
3,191
|
2,995
|
3,383
|
3,339
|
3,791
|
3,620
|
3,661
|
3,824
|
4,635
|
4,241
|
3,949
|
3,818
|
5,089
|
4,574
|
|
有形固定資産
|
1,030
|
1,094
|
1,244
|
1,430
|
1,549
|
1,727
|
1,840
|
1,815
|
1,540
|
1,567
|
1,549
|
1,525
|
1,553
|
1,560
|
1,397
|
1,385
|
1,370
|
1,369
|
1,384
|
1,402
|
1,368
|
1,356
|
1,330
|
1,284
|
1,278
|
1,268
|
1,266
|
629
|
691
|
784
|
940
|
1,154
|
1,311
|
1,484
|
1,671
|
1,756
|
1,859
|
2,006
|
2,106
|
2,181
|
2,244
|
2,324
|
2,387
|
2,402
|
2,398
|
2,397
|
2,506
|
2,650
|
2,786
|
2,989
|
3,124
|
3,537
|
3,859
|
4,020
|
4,073
|
4,397
|
4,916
|
5,139
|
5,326
|
5,414
|
5,638
|
|
投資有価証券
|
305
|
164
|
163
|
180
|
157
|
50
|
31
|
116
|
86
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,068
|
2,015
|
2,587
|
2,796
|
3,040
|
3,103
|
3,293
|
3,164
|
2,873
|
3,023
|
3,272
|
3,516
|
3,184
|
3,267
|
3,266
|
3,091
|
3,340
|
3,442
|
3,187
|
3,534
|
3,525
|
3,648
|
3,809
|
3,971
|
4,304
|
4,467
|
4,622
|
3,081
|
3,274
|
3,243
|
3,088
|
3,032
|
3,070
|
3,040
|
3,208
|
3,262
|
3,594
|
3,726
|
4,011
|
3,916
|
4,201
|
4,341
|
4,185
|
4,094
|
3,972
|
4,093
|
4,222
|
4,223
|
4,404
|
4,036
|
4,154
|
4,460
|
4,945
|
5,336
|
5,759
|
5,730
|
6,519
|
7,065
|
7,619
|
7,035
|
7,543
|
|
総資産
|
3,474
|
3,631
|
4,202
|
4,380
|
4,434
|
4,939
|
5,723
|
5,778
|
5,774
|
5,487
|
5,982
|
6,349
|
6,294
|
6,868
|
6,863
|
6,884
|
6,376
|
6,612
|
6,440
|
6,724
|
6,675
|
6,804
|
7,061
|
7,316
|
7,578
|
7,544
|
8,088
|
6,867
|
6,605
|
6,680
|
7,055
|
6,865
|
6,840
|
7,026
|
7,095
|
7,121
|
7,257
|
7,138
|
7,055
|
7,516
|
6,949
|
7,073
|
6,985
|
7,109
|
7,109
|
7,248
|
7,269
|
7,414
|
7,399
|
7,419
|
7,493
|
8,251
|
8,565
|
8,997
|
9,583
|
10,365
|
10,761
|
11,014
|
11,437
|
12,124
|
12,117
|
|
買掛金
|
76
|
68
|
71
|
82
|
99
|
189
|
170
|
176
|
218
|
194
|
235
|
350
|
209
|
217
|
184
|
261
|
186
|
187
|
219
|
214
|
202
|
273
|
303
|
337
|
274
|
263
|
201
|
148
|
143
|
118
|
130
|
120
|
136
|
161
|
154
|
233
|
221
|
242
|
218
|
218
|
173
|
158
|
153
|
183
|
186
|
148
|
170
|
193
|
146
|
160
|
188
|
341
|
285
|
245
|
110
|
207
|
239
|
230
|
265
|
482
|
427
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41
|
2
|
3
|
37
|
3
|
4
|
5
|
5
|
-
|
-
|
-
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
322
|
325
|
457
|
469
|
469
|
591
|
747
|
973
|
1,171
|
962
|
1,139
|
1,101
|
1,533
|
1,854
|
1,636
|
1,588
|
997
|
1,211
|
918
|
1,001
|
984
|
914
|
896
|
960
|
1,064
|
952
|
1,407
|
899
|
527
|
503
|
579
|
650
|
553
|
815
|
868
|
845
|
836
|
843
|
760
|
1,318
|
732
|
747
|
731
|
847
|
669
|
660
|
715
|
726
|
734
|
803
|
816
|
1,038
|
1,174
|
1,090
|
1,199
|
1,306
|
1,758
|
1,772
|
1,782
|
2,077
|
2,372
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
237
|
254
|
276
|
241
|
236
|
247
|
170
|
254
|
184
|
320
|
437
|
464
|
464
|
418
|
418
|
373
|
373
|
327
|
|
固定負債合計
|
304
|
293
|
442
|
455
|
398
|
665
|
950
|
1,160
|
1,393
|
1,163
|
1,383
|
1,641
|
1,087
|
856
|
807
|
792
|
745
|
732
|
728
|
695
|
702
|
848
|
775
|
807
|
774
|
787
|
734
|
754
|
849
|
885
|
963
|
1,115
|
1,127
|
1,099
|
1,055
|
1,063
|
1,291
|
1,159
|
1,111
|
1,100
|
1,048
|
1,098
|
858
|
740
|
744
|
803
|
723
|
727
|
789
|
719
|
848
|
1,377
|
1,521
|
1,866
|
2,081
|
2,372
|
2,099
|
1,986
|
2,060
|
2,069
|
1,557
|
|
総負債
|
626
|
619
|
900
|
925
|
868
|
1,257
|
1,697
|
2,133
|
2,565
|
2,125
|
2,524
|
2,743
|
2,620
|
2,711
|
2,443
|
2,380
|
1,742
|
1,944
|
1,646
|
1,696
|
1,687
|
1,762
|
1,671
|
1,767
|
1,838
|
1,739
|
2,141
|
1,654
|
1,376
|
1,388
|
1,542
|
1,765
|
1,680
|
1,914
|
1,923
|
1,908
|
2,127
|
2,002
|
1,872
|
2,419
|
1,780
|
1,845
|
1,589
|
1,588
|
1,414
|
1,464
|
1,438
|
1,454
|
1,524
|
1,523
|
1,664
|
2,415
|
2,696
|
2,958
|
3,280
|
3,678
|
3,858
|
3,759
|
3,843
|
4,147
|
3,929
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
1,173
|
1,332
|
1,509
|
1,665
|
1,781
|
1,842
|
2,039
|
1,626
|
1,176
|
1,287
|
1,375
|
1,529
|
1,588
|
1,622
|
1,817
|
1,882
|
1,994
|
1,999
|
2,087
|
2,280
|
2,217
|
2,312
|
2,626
|
2,790
|
2,961
|
2,974
|
3,128
|
2,463
|
2,472
|
2,524
|
2,730
|
2,297
|
2,380
|
2,332
|
2,389
|
2,442
|
2,374
|
2,355
|
2,386
|
2,327
|
2,408
|
2,445
|
2,600
|
2,716
|
2,925
|
3,008
|
3,053
|
3,184
|
3,141
|
3,197
|
3,148
|
3,140
|
3,183
|
3,353
|
3,622
|
3,971
|
4,208
|
4,557
|
4,870
|
5,263
|
5,473
|
|
株主資本
|
2,847
|
3,012
|
3,301
|
3,455
|
3,566
|
3,682
|
4,026
|
3,644
|
3,209
|
3,361
|
3,458
|
3,606
|
3,674
|
4,157
|
4,419
|
4,503
|
4,633
|
4,668
|
4,793
|
5,027
|
4,987
|
5,041
|
5,389
|
5,548
|
5,739
|
5,805
|
5,946
|
5,213
|
5,228
|
5,291
|
5,512
|
5,099
|
5,159
|
5,111
|
5,171
|
5,212
|
5,129
|
5,135
|
5,182
|
5,097
|
5,169
|
5,227
|
5,396
|
5,521
|
5,695
|
5,784
|
5,830
|
5,960
|
5,875
|
5,896
|
5,828
|
5,836
|
5,869
|
6,040
|
6,302
|
6,687
|
6,903
|
7,255
|
7,594
|
7,978
|
8,187
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
279
|
256
|
279
|
278
|
239
|
252
|
175
|
259
|
184
|
320
|
437
|
499
|
464
|
418
|
418
|
373
|
373
|
327
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,515
|
-1,540
|
-1,773
|
-1,662
|
-1,592
|
-1,307
|
-1,678
|
-1,678
|
-2,406
|
-1,968
|
-1,462
|
-1,341
|
-1,657
|
-1,593
|
-1,336
|
-913
|
-1,437
|
-570
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.06
|
4.51
|
4.83
|
4.78
|
4.03
|
4.29
|
2.97
|
4.46
|
3.16
|
5.46
|
7.24
|
7.92
|
6.94
|
6.07
|
5.77
|
4.92
|
4.68
|
4.01
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|