|
(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
|
1,442
|
1,414
|
1,494
|
1,021
|
932
|
973
|
1,428
|
1,526
|
1,276
|
1,071
|
1,795
|
1,068
|
1,018
|
1,300
|
1,029
|
1,066
|
935
|
999
|
979
|
906
|
1,168
|
1,247
|
1,368
|
722
|
694
|
864
|
790
|
759
|
839
|
988
|
683
|
687
|
819
|
1,029
|
970
|
1,259
|
799
|
1,013
|
949
|
905
|
1,574
|
4,068
|
3,742
|
3,409
|
2,527
|
1,914
|
2,237
|
2,025
|
1,558
|
2,446
|
2,042
|
1,579
|
1,737
|
1,668
|
2,019
|
1,648
|
1,607
|
2,000
|
2,407
|
1,740
|
2,097
|
|
有価証券
|
39
|
86
|
55
|
140
|
115
|
244
|
179
|
153
|
134
|
135
|
136
|
271
|
270
|
267
|
244
|
99
|
92
|
57
|
57
|
57
|
57
|
52
|
47
|
45
|
45
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
-
|
20
|
20
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,482
|
1,501
|
1,549
|
1,162
|
1,047
|
1,218
|
1,608
|
1,680
|
1,411
|
1,207
|
1,931
|
1,339
|
1,289
|
1,567
|
1,274
|
1,165
|
1,028
|
1,057
|
1,037
|
964
|
1,225
|
1,300
|
1,415
|
767
|
739
|
869
|
795
|
765
|
844
|
988
|
683
|
687
|
819
|
1,029
|
990
|
1,279
|
799
|
1,013
|
949
|
905
|
1,574
|
4,068
|
3,742
|
3,409
|
2,527
|
1,914
|
2,237
|
2,025
|
1,558
|
2,446
|
2,042
|
1,579
|
1,737
|
1,668
|
2,019
|
1,648
|
1,607
|
2,000
|
2,407
|
1,740
|
2,097
|
|
売掛金
|
286
|
248
|
306
|
262
|
297
|
265
|
285
|
219
|
264
|
250
|
256
|
230
|
259
|
253
|
290
|
261
|
324
|
289
|
286
|
247
|
280
|
277
|
294
|
247
|
311
|
311
|
346
|
285
|
335
|
330
|
343
|
329
|
355
|
335
|
332
|
306
|
353
|
325
|
307
|
259
|
299
|
271
|
232
|
143
|
216
|
263
|
282
|
182
|
254
|
302
|
300
|
252
|
333
|
329
|
315
|
267
|
305
|
321
|
307
|
234
|
313
|
|
商品及び製品
|
322
|
296
|
319
|
326
|
372
|
337
|
345
|
418
|
467
|
323
|
379
|
393
|
416
|
307
|
401
|
424
|
449
|
371
|
460
|
448
|
480
|
395
|
466
|
585
|
553
|
371
|
426
|
499
|
485
|
372
|
469
|
538
|
564
|
465
|
516
|
556
|
595
|
470
|
489
|
603
|
610
|
429
|
322
|
523
|
470
|
457
|
475
|
712
|
714
|
726
|
680
|
950
|
830
|
846
|
768
|
929
|
779
|
668
|
681
|
745
|
712
|
|
流動資産合計
|
5,022
|
4,586
|
4,499
|
4,067
|
4,171
|
4,001
|
4,385
|
4,542
|
4,514
|
4,070
|
4,748
|
4,051
|
4,333
|
4,454
|
4,093
|
3,989
|
4,360
|
4,374
|
4,202
|
3,948
|
4,714
|
4,696
|
4,616
|
3,983
|
4,492
|
4,359
|
4,102
|
3,854
|
4,238
|
4,245
|
3,788
|
3,885
|
4,220
|
4,243
|
4,089
|
4,484
|
4,374
|
4,312
|
4,089
|
4,203
|
4,976
|
6,812
|
6,157
|
5,845
|
5,187
|
4,470
|
4,708
|
4,550
|
4,387
|
5,308
|
5,012
|
4,751
|
5,291
|
5,014
|
5,423
|
5,164
|
5,386
|
5,638
|
5,890
|
4,997
|
5,647
|
|
有形固定資産
|
847
|
810
|
779
|
815
|
799
|
788
|
775
|
809
|
791
|
776
|
764
|
815
|
790
|
790
|
795
|
842
|
823
|
826
|
826
|
883
|
873
|
873
|
877
|
942
|
932
|
951
|
954
|
981
|
953
|
946
|
934
|
967
|
934
|
904
|
884
|
904
|
876
|
855
|
844
|
847
|
826
|
816
|
785
|
743
|
718
|
694
|
671
|
683
|
663
|
652
|
641
|
689
|
690
|
688
|
703
|
731
|
718
|
720
|
728
|
757
|
750
|
|
固定資産合計
|
5,681
|
5,638
|
5,542
|
5,364
|
5,235
|
5,361
|
5,319
|
5,132
|
5,092
|
5,247
|
5,267
|
5,120
|
5,002
|
5,253
|
5,391
|
5,416
|
5,369
|
5,703
|
5,823
|
5,580
|
5,550
|
5,868
|
6,116
|
6,008
|
5,976
|
5,989
|
6,110
|
6,036
|
6,044
|
6,243
|
6,300
|
6,088
|
6,057
|
6,303
|
6,414
|
6,181
|
6,207
|
6,428
|
6,487
|
6,325
|
6,164
|
6,344
|
6,376
|
6,165
|
6,152
|
6,440
|
6,491
|
6,501
|
6,507
|
6,813
|
6,915
|
6,742
|
6,739
|
7,001
|
7,039
|
6,977
|
6,949
|
7,123
|
7,137
|
6,885
|
6,735
|
|
総資産
|
10,703
|
10,224
|
10,041
|
9,431
|
9,405
|
9,362
|
9,704
|
9,674
|
9,605
|
9,317
|
10,015
|
9,171
|
9,335
|
9,707
|
9,484
|
9,405
|
9,730
|
10,076
|
10,026
|
9,528
|
10,264
|
10,565
|
10,732
|
9,991
|
10,468
|
10,348
|
10,212
|
9,890
|
10,282
|
10,488
|
10,088
|
9,973
|
10,278
|
10,546
|
10,504
|
10,666
|
10,581
|
10,740
|
10,576
|
10,528
|
11,140
|
13,156
|
12,532
|
12,011
|
11,339
|
10,909
|
11,200
|
11,051
|
10,895
|
12,122
|
11,928
|
11,492
|
12,030
|
12,016
|
12,462
|
12,141
|
12,335
|
12,760
|
13,027
|
11,882
|
12,382
|
|
買掛金
|
265
|
241
|
243
|
225
|
292
|
277
|
289
|
255
|
355
|
252
|
293
|
257
|
360
|
344
|
326
|
239
|
454
|
388
|
329
|
196
|
440
|
407
|
316
|
235
|
348
|
273
|
291
|
235
|
358
|
327
|
277
|
227
|
319
|
287
|
310
|
284
|
380
|
324
|
348
|
294
|
333
|
317
|
289
|
290
|
402
|
430
|
382
|
374
|
476
|
416
|
438
|
378
|
404
|
359
|
382
|
349
|
397
|
377
|
305
|
298
|
443
|
|
一年内返済予定の長期借入金
|
396
|
341
|
201
|
-
|
-
|
-
|
-
|
399
|
399
|
399
|
437
|
437
|
715
|
776
|
721
|
1,176
|
848
|
944
|
1,518
|
1,011
|
1,500
|
1,551
|
891
|
843
|
782
|
732
|
700
|
1,084
|
697
|
1,565
|
1,530
|
1,127
|
1,872
|
945
|
1,526
|
1,575
|
1,372
|
2,396
|
1,779
|
1,748
|
2,326
|
2,186
|
2,109
|
2,039
|
1,622
|
1,581
|
1,605
|
1,542
|
1,327
|
1,887
|
1,740
|
1,684
|
1,408
|
604
|
638
|
1,255
|
1,281
|
2,021
|
2,562
|
1,851
|
1,839
|
|
流動負債合計
|
2,383
|
2,377
|
2,456
|
2,013
|
1,987
|
2,197
|
2,441
|
2,699
|
2,583
|
2,541
|
2,302
|
1,503
|
2,227
|
2,096
|
1,981
|
2,510
|
2,844
|
2,454
|
2,707
|
2,389
|
2,509
|
2,523
|
2,663
|
2,753
|
2,588
|
2,513
|
2,554
|
2,863
|
2,557
|
3,355
|
3,216
|
3,158
|
3,795
|
3,132
|
3,776
|
3,598
|
3,590
|
3,742
|
3,699
|
3,197
|
4,580
|
4,655
|
4,217
|
3,982
|
3,455
|
3,451
|
3,430
|
3,343
|
3,283
|
3,676
|
3,680
|
3,534
|
3,085
|
2,466
|
2,673
|
3,384
|
3,491
|
3,764
|
4,170
|
3,557
|
3,622
|
|
長期借入金
|
2,863
|
2,825
|
2,814
|
2,517
|
2,963
|
2,893
|
2,805
|
2,397
|
2,785
|
2,745
|
3,340
|
4,371
|
3,892
|
4,234
|
4,068
|
3,417
|
3,272
|
3,794
|
3,573
|
3,762
|
4,358
|
4,560
|
5,054
|
4,845
|
5,461
|
5,308
|
5,171
|
4,667
|
5,321
|
4,678
|
4,608
|
4,587
|
4,109
|
4,868
|
4,197
|
4,888
|
4,745
|
4,650
|
4,607
|
5,125
|
4,478
|
6,488
|
6,172
|
5,933
|
5,478
|
4,745
|
4,876
|
4,596
|
4,470
|
5,204
|
4,738
|
4,457
|
5,275
|
5,765
|
5,856
|
4,991
|
4,989
|
4,950
|
4,740
|
4,469
|
4,963
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
911
|
-
|
-
|
-
|
971
|
-
|
-
|
-
|
1,069
|
-
|
1,131
|
1,156
|
1,178
|
1,202
|
1,235
|
1,246
|
1,268
|
1,290
|
1,308
|
1,318
|
1,332
|
1,337
|
1,353
|
1,368
|
1,383
|
1,398
|
1,406
|
1,415
|
1,424
|
1,434
|
1,444
|
1,454
|
1,461
|
1,467
|
1,476
|
1,484
|
1,492
|
1,496
|
1,496
|
1,503
|
1,509
|
1,518
|
1,533
|
1,541
|
1,548
|
1,556
|
1,566
|
1,577
|
1,689
|
1,708
|
1,724
|
1,739
|
1,754
|
1,764
|
1,776
|
1,785
|
1,794
|
1,799
|
|
利益剰余金
|
-
|
-
|
-
|
6,336
|
-
|
-
|
-
|
6,824
|
-
|
-
|
-
|
7,306
|
-
|
7,708
|
7,824
|
7,853
|
8,058
|
8,352
|
8,443
|
8,459
|
8,663
|
8,899
|
8,978
|
8,962
|
9,148
|
9,365
|
9,417
|
1,337
|
1,459
|
1,654
|
1,660
|
1,607
|
1,725
|
1,906
|
1,958
|
2,007
|
2,074
|
2,210
|
2,238
|
2,194
|
2,126
|
2,031
|
2,148
|
1,284
|
1,520
|
1,704
|
1,843
|
1,842
|
2,040
|
2,234
|
2,472
|
2,491
|
2,771
|
2,925
|
3,099
|
3,101
|
3,311
|
3,507
|
3,604
|
3,465
|
3,575
|
|
株主資本
|
2,087
|
2,137
|
2,190
|
2,207
|
2,340
|
2,531
|
2,601
|
2,420
|
2,575
|
2,666
|
2,703
|
2,558
|
2,657
|
2,821
|
2,882
|
3,009
|
3,160
|
3,366
|
3,284
|
2,909
|
2,936
|
3,024
|
2,560
|
1,839
|
1,892
|
2,021
|
1,992
|
1,920
|
1,993
|
2,046
|
1,856
|
1,844
|
1,995
|
2,162
|
2,153
|
1,773
|
1,797
|
1,910
|
1,836
|
1,803
|
1,691
|
1,623
|
1,769
|
1,722
|
1,976
|
2,184
|
2,334
|
2,553
|
2,509
|
2,635
|
2,840
|
2,907
|
3,096
|
3,190
|
3,311
|
3,253
|
3,338
|
3,438
|
3,431
|
3,166
|
3,182
|
|
有利子負債合計
|
3,259
|
3,167
|
3,016
|
2,517
|
2,963
|
2,893
|
2,805
|
4,884
|
4,939
|
4,484
|
5,470
|
4,808
|
4,608
|
5,011
|
4,789
|
4,593
|
4,120
|
4,739
|
5,091
|
4,773
|
5,842
|
6,096
|
5,927
|
5,671
|
6,243
|
6,041
|
5,871
|
5,752
|
6,018
|
6,244
|
6,138
|
5,715
|
5,981
|
5,814
|
5,723
|
6,463
|
6,117
|
7,046
|
6,387
|
6,873
|
6,805
|
8,675
|
8,281
|
7,973
|
7,100
|
6,327
|
6,482
|
6,138
|
5,797
|
7,092
|
6,479
|
6,142
|
6,684
|
6,370
|
6,495
|
6,247
|
6,271
|
6,971
|
7,301
|
6,320
|
6,802
|
|
純有利子負債
|
1,776
|
1,665
|
1,466
|
1,354
|
1,915
|
1,675
|
1,196
|
3,204
|
3,528
|
3,277
|
3,538
|
3,468
|
3,318
|
3,443
|
3,515
|
3,427
|
3,092
|
3,682
|
4,054
|
3,809
|
4,616
|
4,796
|
4,511
|
4,903
|
5,504
|
5,171
|
5,075
|
4,986
|
5,173
|
5,255
|
5,455
|
5,027
|
5,162
|
4,784
|
4,733
|
5,184
|
5,318
|
6,032
|
5,438
|
5,968
|
5,230
|
4,607
|
4,539
|
4,563
|
4,573
|
4,412
|
4,246
|
4,113
|
4,239
|
4,645
|
4,436
|
4,563
|
4,946
|
4,701
|
4,475
|
4,598
|
4,663
|
4,971
|
4,894
|
4,579
|
4,705
|
|
DEレシオ(%)
|
156.12
|
148.19
|
137.71
|
114.04
|
126.63
|
114.3
|
107.82
|
201.8
|
191.83
|
168.18
|
202.33
|
187.98
|
173.41
|
177.6
|
166.18
|
152.61
|
130.4
|
140.79
|
155.02
|
164.06
|
199.0
|
201.61
|
231.53
|
308.25
|
329.81
|
298.9
|
294.66
|
299.55
|
301.89
|
305.15
|
330.58
|
309.85
|
299.67
|
268.97
|
265.8
|
364.35
|
340.27
|
368.8
|
347.82
|
380.98
|
402.16
|
534.24
|
467.88
|
462.77
|
359.26
|
289.65
|
277.74
|
240.4
|
231.06
|
269.13
|
228.1
|
211.29
|
215.9
|
199.69
|
196.13
|
192.04
|
187.87
|
202.78
|
212.78
|
199.62
|
213.76
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|