|
(単位:百万ドル)
|
2Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
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
|
2Q25
|
|
現金同等物
|
872
|
727
|
927
|
584
|
186
|
641
|
883
|
779
|
696
|
849
|
1,067
|
1,022
|
588
|
682
|
792
|
586
|
452
|
893
|
1,081
|
551
|
976
|
1,095
|
924
|
830
|
1,282
|
1,463
|
1,433
|
1,244
|
1,581
|
1,598
|
1,159
|
907
|
1,182
|
1,196
|
1,151
|
1,060
|
4,580
|
1,237
|
1,038
|
1,132
|
1,449
|
1,430
|
1,228
|
1,181
|
1,019
|
1,057
|
628
|
551
|
513
|
386
|
216
|
185
|
545
|
570
|
626
|
696
|
695
|
621
|
546
|
|
現金 + 有価証券
|
872
|
727
|
927
|
584
|
186
|
641
|
883
|
779
|
696
|
849
|
1,067
|
1,022
|
588
|
682
|
792
|
586
|
452
|
893
|
1,081
|
551
|
976
|
1,095
|
924
|
830
|
1,282
|
1,463
|
1,433
|
1,244
|
1,581
|
1,598
|
1,159
|
907
|
1,182
|
1,196
|
1,151
|
1,060
|
4,580
|
1,237
|
1,038
|
1,132
|
1,449
|
1,430
|
1,228
|
1,181
|
1,019
|
1,057
|
628
|
551
|
513
|
386
|
216
|
185
|
545
|
570
|
626
|
696
|
695
|
621
|
546
|
|
売掛金
|
663
|
961
|
558
|
837
|
1,260
|
1,034
|
456
|
651
|
1,195
|
1,029
|
509
|
640
|
1,215
|
1,093
|
552
|
738
|
1,314
|
1,094
|
563
|
1,390
|
1,217
|
670
|
703
|
1,452
|
1,319
|
676
|
846
|
1,655
|
1,405
|
612
|
739
|
1,391
|
1,188
|
638
|
805
|
1,416
|
1,410
|
963
|
911
|
1,438
|
1,391
|
810
|
865
|
1,476
|
1,500
|
931
|
870
|
1,188
|
1,132
|
685
|
877
|
1,102
|
1,029
|
632
|
789
|
1,069
|
919
|
656
|
717
|
|
商品及び製品
|
342
|
364
|
401
|
426
|
518
|
333
|
396
|
416
|
463
|
316
|
323
|
359
|
447
|
348
|
390
|
492
|
499
|
339
|
340
|
447
|
384
|
461
|
572
|
607
|
387
|
416
|
557
|
629
|
433
|
517
|
610
|
610
|
443
|
491
|
564
|
589
|
446
|
444
|
564
|
540
|
395
|
429
|
499
|
544
|
552
|
644
|
867
|
844
|
676
|
713
|
731
|
617
|
332
|
336
|
357
|
375
|
274
|
295
|
417
|
|
流動資産合計
|
2,079
|
2,221
|
2,060
|
2,046
|
2,210
|
2,254
|
2,018
|
2,145
|
2,619
|
2,508
|
2,250
|
2,366
|
2,597
|
2,480
|
2,142
|
2,204
|
2,646
|
2,719
|
2,405
|
2,778
|
2,866
|
2,524
|
2,523
|
3,147
|
3,228
|
2,800
|
3,095
|
3,762
|
3,634
|
3,022
|
2,828
|
3,192
|
3,083
|
2,632
|
2,830
|
3,413
|
6,748
|
3,319
|
3,186
|
3,759
|
3,847
|
3,236
|
3,616
|
3,730
|
3,728
|
3,255
|
3,085
|
3,261
|
2,999
|
2,539
|
2,509
|
3,240
|
2,324
|
1,995
|
2,674
|
3,022
|
2,243
|
1,912
|
2,041
|
|
有形固定資産
|
218
|
233
|
238
|
239
|
220
|
218
|
222
|
223
|
217
|
230
|
232
|
237
|
231
|
236
|
236
|
236
|
228
|
237
|
243
|
219
|
237
|
241
|
242
|
247
|
267
|
270
|
268
|
263
|
259
|
262
|
265
|
255
|
256
|
395
|
387
|
371
|
255
|
455
|
482
|
477
|
-
|
482
|
466
|
441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,674
|
1,638
|
1,641
|
1,655
|
1,654
|
1,659
|
1,655
|
1,645
|
1,609
|
1,586
|
1,577
|
1,574
|
1,761
|
1,685
|
1,650
|
1,697
|
1,634
|
1,575
|
1,611
|
1,582
|
1,617
|
1,599
|
1,578
|
1,560
|
1,596
|
1,576
|
1,548
|
1,518
|
1,396
|
1,444
|
2,020
|
2,047
|
1,924
|
1,907
|
1,821
|
1,769
|
1,725
|
7,106
|
7,036
|
6,944
|
6,972
|
6,953
|
6,486
|
6,500
|
6,310
|
6,263
|
6,418
|
6,366
|
6,297
|
6,385
|
6,101
|
5,100
|
4,217
|
4,208
|
4,190
|
4,208
|
4,098
|
4,127
|
3,133
|
|
総資産
|
3,974
|
4,093
|
3,940
|
3,941
|
4,085
|
4,131
|
3,897
|
4,015
|
4,446
|
4,325
|
4,061
|
4,178
|
4,590
|
4,402
|
4,029
|
4,139
|
4,509
|
4,532
|
4,261
|
4,580
|
4,721
|
4,365
|
4,344
|
4,955
|
5,091
|
4,646
|
4,913
|
5,545
|
5,290
|
4,729
|
5,114
|
5,495
|
5,263
|
4,935
|
5,039
|
5,555
|
8,856
|
10,424
|
10,222
|
10,703
|
10,818
|
10,189
|
10,102
|
10,230
|
10,038
|
9,519
|
9,503
|
9,626
|
9,296
|
8,924
|
8,610
|
8,340
|
6,541
|
6,203
|
6,864
|
7,230
|
6,340
|
6,040
|
5,174
|
|
買掛金
|
206
|
132
|
142
|
172
|
246
|
134
|
129
|
161
|
237
|
139
|
118
|
199
|
263
|
198
|
169
|
207
|
284
|
212
|
142
|
282
|
241
|
176
|
214
|
344
|
319
|
241
|
368
|
525
|
348
|
256
|
339
|
458
|
333
|
234
|
330
|
501
|
343
|
308
|
335
|
466
|
425
|
312
|
382
|
598
|
580
|
411
|
543
|
559
|
427
|
360
|
363
|
371
|
340
|
254
|
297
|
420
|
341
|
284
|
339
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
349
|
-
|
349
|
349
|
0
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
64
|
378
|
369
|
432
|
148
|
189
|
187
|
200
|
155
|
137
|
122
|
113
|
109
|
69
|
60
|
500
|
500
|
500
|
500
|
-
|
-
|
-
|
|
流動負債合計
|
656
|
718
|
626
|
706
|
942
|
942
|
725
|
838
|
1,126
|
960
|
741
|
1,296
|
1,648
|
1,363
|
1,093
|
724
|
1,014
|
1,074
|
820
|
1,050
|
1,064
|
768
|
745
|
1,615
|
1,617
|
1,201
|
1,472
|
1,484
|
1,251
|
852
|
1,052
|
1,321
|
1,274
|
948
|
1,072
|
1,466
|
1,257
|
1,738
|
1,981
|
2,316
|
2,403
|
1,753
|
2,045
|
2,450
|
2,456
|
2,043
|
2,158
|
2,357
|
2,190
|
1,897
|
1,950
|
2,024
|
2,056
|
1,792
|
1,830
|
2,052
|
1,401
|
1,156
|
1,227
|
|
長期借入金
|
1,396
|
1,397
|
1,396
|
1,403
|
1,405
|
1,400
|
1,400
|
1,399
|
1,398
|
1,396
|
1,394
|
-
|
-
|
959
|
-
|
-
|
-
|
1,559
|
-
|
-
|
1,547
|
-
|
-
|
1,198
|
1,198
|
1,198
|
1,199
|
1,693
|
1,693
|
1,693
|
1,694
|
1,694
|
1,695
|
1,695
|
1,695
|
1,696
|
4,046
|
5,156
|
4,803
|
4,778
|
4,660
|
4,674
|
4,389
|
3,977
|
3,824
|
3,738
|
3,739
|
3,725
|
3,711
|
3,682
|
3,669
|
3,655
|
2,966
|
2,967
|
3,461
|
3,463
|
3,381
|
3,332
|
3,321
|
|
固定負債合計
|
1,727
|
1,759
|
1,782
|
1,765
|
1,761
|
1,770
|
1,773
|
1,776
|
1,792
|
1,857
|
1,855
|
1,425
|
1,370
|
1,311
|
1,297
|
1,917
|
1,952
|
1,948
|
1,952
|
1,945
|
1,951
|
1,949
|
1,950
|
1,562
|
1,588
|
1,592
|
1,608
|
2,103
|
2,208
|
2,305
|
2,295
|
2,286
|
2,234
|
2,332
|
2,250
|
2,247
|
4,603
|
5,895
|
5,574
|
5,556
|
5,454
|
5,452
|
5,142
|
4,700
|
4,495
|
4,372
|
4,309
|
4,270
|
4,244
|
4,268
|
4,189
|
4,093
|
3,398
|
3,381
|
3,861
|
3,867
|
3,754
|
3,687
|
3,677
|
|
総負債
|
2,385
|
2,478
|
2,409
|
2,472
|
2,703
|
2,713
|
2,500
|
2,615
|
2,919
|
2,818
|
2,598
|
2,722
|
3,019
|
2,674
|
2,391
|
2,642
|
2,966
|
3,024
|
2,773
|
2,996
|
3,017
|
2,718
|
2,695
|
3,179
|
3,206
|
2,794
|
3,080
|
3,588
|
3,460
|
3,158
|
3,347
|
3,608
|
3,509
|
3,280
|
3,323
|
3,714
|
5,860
|
7,634
|
7,556
|
7,872
|
7,857
|
7,205
|
7,187
|
7,150
|
6,951
|
6,415
|
6,467
|
6,627
|
6,434
|
6,165
|
6,140
|
6,117
|
5,454
|
5,173
|
5,691
|
5,920
|
5,155
|
4,843
|
4,905
|
|
資本金及び資本剰余金
|
694
|
730
|
729
|
737
|
746
|
734
|
734
|
745
|
753
|
760
|
772
|
799
|
813
|
839
|
857
|
872
|
891
|
911
|
930
|
968
|
998
|
1,011
|
1,050
|
1,064
|
1,090
|
1,113
|
1,126
|
1,148
|
1,155
|
1,158
|
1,368
|
1,387
|
1,379
|
1,374
|
1,395
|
1,406
|
2,386
|
2,393
|
2,407
|
2,422
|
2,439
|
2,450
|
2,471
|
2,499
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|
利益剰余金
|
2,751
|
2,978
|
2,955
|
2,972
|
3,105
|
3,205
|
3,156
|
3,153
|
3,271
|
3,355
|
3,296
|
3,280
|
3,355
|
3,432
|
3,408
|
3,387
|
3,514
|
3,630
|
3,600
|
3,734
|
3,852
|
3,837
|
3,825
|
4,019
|
4,149
|
4,145
|
4,142
|
4,336
|
4,260
|
4,091
|
4,071
|
4,255
|
4,184
|
4,126
|
4,053
|
4,180
|
4,355
|
4,192
|
4,065
|
4,192
|
4,204
|
4,227
|
4,110
|
4,270
|
4,258
|
4,221
|
4,266
|
4,298
|
4,071
|
3,952
|
3,618
|
3,348
|
2,188
|
2,148
|
2,285
|
2,408
|
2,274
|
2,274
|
1,319
|
|
株主資本
|
1,588
|
1,615
|
1,530
|
1,468
|
1,381
|
1,417
|
1,397
|
1,399
|
1,526
|
1,507
|
1,463
|
1,456
|
1,523
|
1,682
|
1,594
|
1,452
|
1,498
|
1,465
|
1,445
|
1,542
|
1,663
|
1,607
|
1,612
|
1,741
|
1,862
|
1,851
|
1,832
|
1,956
|
1,829
|
1,571
|
1,766
|
1,887
|
1,754
|
1,654
|
1,715
|
1,840
|
2,996
|
2,765
|
2,642
|
2,808
|
2,937
|
2,960
|
2,890
|
3,057
|
3,063
|
3,081
|
3,013
|
2,999
|
2,862
|
2,759
|
2,470
|
2,223
|
1,087
|
1,029
|
1,172
|
1,309
|
1,185
|
1,197
|
269
|
|
有利子負債合計
|
1,396
|
1,397
|
1,396
|
1,403
|
1,405
|
1,400
|
1,400
|
1,399
|
1,398
|
1,396
|
1,394
|
-
|
-
|
959
|
-
|
-
|
-
|
1,545
|
-
|
-
|
1,547
|
-
|
-
|
1,548
|
1,548
|
1,548
|
1,549
|
1,693
|
1,693
|
1,693
|
1,694
|
1,694
|
1,695
|
1,695
|
1,695
|
1,696
|
4,046
|
5,221
|
5,181
|
5,147
|
5,093
|
4,823
|
4,578
|
4,165
|
4,024
|
3,894
|
3,876
|
3,848
|
3,824
|
3,791
|
3,738
|
3,715
|
3,466
|
3,467
|
3,961
|
3,963
|
3,381
|
3,332
|
3,321
|
|
純有利子負債
|
524
|
669
|
469
|
818
|
1,218
|
759
|
517
|
619
|
702
|
546
|
327
|
-
|
-
|
277
|
-
|
-
|
-
|
652
|
-
|
-
|
570
|
-
|
-
|
717
|
266
|
85
|
115
|
448
|
112
|
95
|
535
|
787
|
512
|
498
|
544
|
635
|
-534
|
3,983
|
4,143
|
4,015
|
3,643
|
3,393
|
3,350
|
2,984
|
3,005
|
2,836
|
3,248
|
3,296
|
3,311
|
3,405
|
3,521
|
3,529
|
2,920
|
2,897
|
3,335
|
3,267
|
2,686
|
2,710
|
2,774
|
|
DEレシオ(%)
|
87.92
|
86.52
|
91.23
|
95.53
|
101.73
|
98.83
|
100.25
|
100.0
|
91.62
|
92.64
|
95.3
|
-
|
-
|
57.06
|
-
|
-
|
-
|
105.47
|
-
|
-
|
92.98
|
-
|
-
|
88.88
|
83.12
|
83.64
|
84.53
|
86.56
|
92.55
|
107.8
|
95.9
|
89.8
|
96.61
|
102.47
|
98.83
|
92.14
|
135.08
|
188.85
|
196.09
|
183.27
|
173.41
|
162.94
|
158.4
|
136.24
|
131.38
|
126.39
|
128.65
|
128.3
|
133.63
|
137.43
|
151.32
|
167.08
|
318.84
|
336.62
|
337.74
|
302.56
|
285.3
|
278.2
|
1231.33
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|