|
(単位:百万ドル)
|
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
|
2Q25
|
|
現金同等物
|
125
|
77
|
63
|
173
|
240
|
288
|
364
|
347
|
324
|
148
|
96
|
241
|
172
|
480
|
447
|
581
|
584
|
549
|
360
|
251
|
719
|
770
|
717
|
848
|
898
|
907
|
905
|
825
|
741
|
572
|
521
|
383
|
334
|
306
|
284
|
262
|
278
|
369
|
382
|
394
|
380
|
476
|
536
|
422
|
478
|
421
|
936
|
252
|
229
|
222
|
269
|
271
|
212
|
281
|
316
|
279
|
262
|
282
|
1,528
|
1,706
|
245
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
47
|
45
|
49
|
44
|
45
|
48
|
39
|
44
|
42
|
45
|
44
|
41
|
41
|
26
|
45
|
52
|
57
|
45
|
65
|
89
|
149
|
134
|
187
|
198
|
207
|
148
|
144
|
117
|
118
|
85
|
72
|
93
|
84
|
83
|
86
|
292
|
135
|
20
|
|
現金 + 有価証券
|
125
|
77
|
63
|
173
|
240
|
288
|
364
|
347
|
324
|
148
|
96
|
241
|
172
|
480
|
447
|
581
|
584
|
549
|
360
|
251
|
719
|
770
|
763
|
895
|
943
|
956
|
949
|
871
|
789
|
612
|
565
|
426
|
380
|
350
|
325
|
303
|
304
|
414
|
435
|
451
|
425
|
542
|
626
|
572
|
613
|
609
|
1,135
|
459
|
377
|
366
|
386
|
390
|
297
|
354
|
409
|
363
|
345
|
368
|
1,821
|
1,841
|
265
|
|
売掛金
|
288
|
335
|
457
|
412
|
433
|
444
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
302
|
-
|
233
|
209
|
233
|
-
|
282
|
329
|
397
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
45
|
43
|
43
|
43
|
45
|
48
|
54
|
58
|
61
|
70
|
78
|
78
|
82
|
86
|
88
|
97
|
99
|
106
|
106
|
110
|
124
|
128
|
128
|
127
|
129
|
128
|
124
|
126
|
131
|
138
|
137
|
139
|
143
|
152
|
158
|
159
|
161
|
150
|
149
|
148
|
112
|
113
|
104
|
99
|
96
|
90
|
84
|
87
|
83
|
86
|
87
|
90
|
99
|
101
|
94
|
101
|
107
|
115
|
117
|
127
|
321
|
|
流動資産合計
|
550
|
549
|
652
|
710
|
803
|
882
|
956
|
1,003
|
999
|
942
|
895
|
979
|
931
|
1,280
|
1,258
|
1,391
|
1,388
|
1,450
|
1,277
|
1,209
|
1,568
|
1,501
|
1,439
|
1,476
|
1,460
|
1,537
|
1,572
|
1,445
|
1,363
|
1,250
|
1,235
|
1,166
|
1,130
|
1,133
|
1,115
|
1,042
|
1,048
|
1,116
|
1,115
|
1,154
|
1,120
|
990
|
963
|
952
|
978
|
983
|
1,586
|
954
|
918
|
946
|
1,002
|
1,078
|
1,004
|
992
|
1,006
|
988
|
948
|
970
|
1,192
|
1,224
|
1,493
|
|
有形固定資産
|
3,285
|
3,236
|
3,275
|
3,337
|
3,421
|
3,554
|
3,677
|
3,832
|
3,975
|
4,170
|
4,352
|
4,491
|
4,561
|
4,613
|
4,676
|
4,694
|
4,801
|
4,944
|
5,189
|
5,400
|
5,573
|
5,630
|
5,567
|
5,531
|
5,446
|
5,306
|
5,145
|
5,103
|
5,061
|
5,063
|
5,001
|
4,950
|
4,899
|
4,883
|
4,857
|
4,900
|
4,887
|
4,584
|
4,502
|
4,412
|
3,840
|
3,754
|
3,646
|
3,552
|
3,374
|
3,281
|
3,127
|
3,066
|
3,022
|
2,987
|
2,961
|
2,942
|
2,931
|
2,933
|
2,922
|
2,970
|
2,994
|
3,014
|
3,016
|
3,009
|
4,485
|
|
投資有価証券
|
355
|
274
|
320
|
397
|
480
|
453
|
347
|
399
|
444
|
382
|
451
|
441
|
501
|
287
|
316
|
312
|
284
|
279
|
236
|
165
|
164
|
159
|
104
|
85
|
83
|
99
|
84
|
105
|
88
|
76
|
84
|
83
|
73
|
92
|
98
|
54
|
60
|
48
|
31
|
35
|
20
|
25
|
31
|
34
|
34
|
36
|
135
|
193
|
219
|
213
|
218
|
220
|
261
|
246
|
264
|
263
|
274
|
292
|
100
|
101
|
132
|
|
固定資産合計
|
3,655
|
3,524
|
16
|
3,755
|
3,922
|
4,028
|
4,048
|
4,254
|
4,442
|
4,576
|
4,826
|
4,955
|
5,080
|
4,917
|
5,007
|
5,019
|
5,099
|
5,243
|
5,444
|
5,592
|
5,776
|
5,834
|
5,713
|
5,654
|
5,565
|
5,439
|
5,259
|
5,232
|
5,174
|
5,264
|
5,205
|
5,196
|
5,131
|
5,132
|
5,099
|
5,102
|
5,097
|
4,781
|
4,724
|
4,687
|
4,057
|
3,972
|
3,866
|
3,774
|
3,610
|
3,512
|
3,448
|
3,438
|
3,416
|
3,376
|
3,353
|
3,333
|
3,361
|
3,348
|
3,375
|
3,433
|
3,476
|
3,515
|
4,590
|
4,592
|
5,749
|
|
総資産
|
4,206
|
4,074
|
4,265
|
4,466
|
4,726
|
4,911
|
5,004
|
5,258
|
5,441
|
5,518
|
5,721
|
5,934
|
6,012
|
6,198
|
6,265
|
6,411
|
6,488
|
6,693
|
6,722
|
6,802
|
7,344
|
7,336
|
7,152
|
7,130
|
7,025
|
6,977
|
6,832
|
6,678
|
6,538
|
6,514
|
6,440
|
6,362
|
6,262
|
6,266
|
6,215
|
6,144
|
6,145
|
5,897
|
5,840
|
5,842
|
5,177
|
4,962
|
4,830
|
4,727
|
4,588
|
4,495
|
5,034
|
4,392
|
4,334
|
4,323
|
4,356
|
4,412
|
4,366
|
4,341
|
4,382
|
4,421
|
4,425
|
4,485
|
5,782
|
5,817
|
7,242
|
|
買掛金
|
55
|
54
|
80
|
58
|
71
|
74
|
103
|
122
|
98
|
88
|
159
|
107
|
94
|
134
|
144
|
130
|
135
|
139
|
182
|
168
|
172
|
128
|
110
|
96
|
91
|
92
|
95
|
111
|
127
|
137
|
135
|
126
|
123
|
143
|
132
|
141
|
130
|
134
|
123
|
122
|
144
|
36
|
36
|
46
|
63
|
64
|
71
|
109
|
105
|
119
|
126
|
145
|
160
|
151
|
130
|
157
|
158
|
158
|
135
|
148
|
272
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
115
|
115
|
115
|
115
|
40
|
40
|
40
|
40
|
115
|
115
|
115
|
115
|
40
|
40
|
39
|
39
|
39
|
39
|
39
|
39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
483
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
|
流動負債合計
|
182
|
210
|
232
|
211
|
215
|
261
|
416
|
428
|
385
|
413
|
381
|
427
|
304
|
432
|
452
|
478
|
438
|
502
|
507
|
447
|
391
|
346
|
351
|
408
|
371
|
326
|
330
|
286
|
301
|
333
|
344
|
355
|
340
|
381
|
377
|
385
|
373
|
390
|
410
|
419
|
377
|
242
|
219
|
228
|
251
|
265
|
866
|
398
|
377
|
401
|
394
|
469
|
413
|
433
|
418
|
468
|
438
|
456
|
446
|
435
|
887
|
|
長期借入金
|
440
|
390
|
360
|
350
|
350
|
350
|
235
|
235
|
235
|
235
|
195
|
195
|
195
|
195
|
80
|
80
|
80
|
80
|
40
|
40
|
532
|
532
|
492
|
492
|
492
|
493
|
491
|
492
|
492
|
492
|
492
|
493
|
493
|
493
|
493
|
490
|
491
|
491
|
479
|
479
|
479
|
480
|
480
|
481
|
481
|
481
|
541
|
542
|
541
|
542
|
542
|
542
|
542
|
544
|
545
|
545
|
545
|
545
|
1,782
|
1,781
|
2,234
|
|
固定負債合計
|
1,227
|
1,157
|
1,225
|
1,290
|
1,382
|
1,428
|
1,317
|
1,383
|
1,453
|
1,470
|
1,504
|
1,516
|
1,533
|
1,469
|
1,368
|
1,363
|
1,361
|
1,371
|
1,323
|
1,432
|
1,950
|
1,967
|
1,903
|
1,891
|
1,871
|
1,948
|
1,940
|
1,915
|
1,889
|
1,930
|
1,931
|
1,415
|
1,418
|
1,441
|
1,454
|
1,432
|
1,452
|
1,411
|
1,417
|
1,446
|
1,338
|
1,324
|
1,291
|
1,273
|
1,252
|
1,222
|
1,255
|
1,216
|
1,222
|
1,188
|
1,195
|
1,197
|
1,196
|
1,199
|
1,191
|
1,192
|
1,182
|
1,171
|
2,418
|
2,434
|
3,302
|
|
資本金及び資本剰余金
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
利益剰余金
|
2,514
|
2,471
|
2,548
|
2,646
|
2,738
|
2,840
|
2,954
|
3,091
|
3,213
|
3,356
|
3,505
|
3,649
|
3,784
|
3,997
|
4,103
|
4,208
|
4,315
|
4,432
|
4,526
|
4,654
|
4,729
|
4,746
|
4,650
|
4,590
|
4,536
|
4,439
|
4,290
|
4,178
|
4,053
|
3,955
|
3,856
|
4,278
|
4,189
|
4,103
|
4,028
|
3,997
|
3,980
|
3,751
|
3,714
|
3,666
|
3,169
|
3,096
|
3,010
|
2,911
|
2,763
|
2,680
|
2,573
|
2,495
|
2,464
|
2,455
|
2,474
|
2,494
|
2,608
|
2,655
|
2,708
|
2,744
|
2,786
|
2,833
|
2,884
|
2,913
|
2,890
|
|
株主資本
|
2,795
|
2,706
|
2,807
|
2,963
|
3,127
|
3,220
|
3,270
|
3,446
|
3,602
|
3,635
|
3,835
|
3,990
|
4,175
|
4,295
|
4,444
|
4,569
|
4,688
|
4,819
|
4,891
|
4,921
|
5,002
|
5,022
|
4,897
|
4,830
|
4,782
|
4,701
|
4,561
|
4,476
|
4,347
|
4,250
|
4,165
|
4,590
|
4,503
|
4,442
|
4,383
|
4,326
|
4,319
|
4,095
|
4,012
|
3,976
|
3,461
|
3,396
|
3,319
|
3,225
|
3,084
|
3,008
|
2,913
|
2,777
|
2,734
|
2,733
|
2,765
|
2,745
|
2,756
|
2,708
|
2,772
|
2,760
|
2,803
|
2,857
|
2,917
|
2,947
|
3,052
|
|
有利子負債合計
|
440
|
390
|
360
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
235
|
235
|
235
|
235
|
195
|
195
|
195
|
195
|
79
|
80
|
572
|
571
|
531
|
531
|
532
|
532
|
491
|
492
|
492
|
492
|
492
|
493
|
493
|
493
|
493
|
490
|
491
|
491
|
479
|
479
|
479
|
480
|
480
|
481
|
481
|
481
|
1,025
|
542
|
541
|
542
|
542
|
542
|
542
|
544
|
545
|
545
|
545
|
545
|
1,782
|
1,781
|
2,240
|
|
純有利子負債
|
314
|
312
|
296
|
176
|
109
|
61
|
-15
|
2
|
25
|
201
|
138
|
-7
|
62
|
-246
|
-253
|
-387
|
-390
|
-355
|
-282
|
-172
|
-148
|
-200
|
-232
|
-365
|
-412
|
-425
|
-458
|
-380
|
-298
|
-121
|
-73
|
66
|
113
|
142
|
168
|
187
|
187
|
76
|
43
|
27
|
53
|
-62
|
-146
|
-92
|
-132
|
-129
|
-110
|
82
|
164
|
175
|
156
|
152
|
244
|
190
|
135
|
181
|
199
|
177
|
-40
|
-61
|
1,974
|
|
DEレシオ(%)
|
15.74
|
14.41
|
12.82
|
11.81
|
11.19
|
10.87
|
10.7
|
10.16
|
9.72
|
9.63
|
6.13
|
5.89
|
5.63
|
5.47
|
4.39
|
4.27
|
4.16
|
4.05
|
1.62
|
1.63
|
11.44
|
11.38
|
10.85
|
11.01
|
11.13
|
11.32
|
10.78
|
10.99
|
11.33
|
11.59
|
11.84
|
10.74
|
10.96
|
11.11
|
11.27
|
11.34
|
11.37
|
12.01
|
11.95
|
12.06
|
13.86
|
14.14
|
14.49
|
14.92
|
15.62
|
15.99
|
35.21
|
19.53
|
19.82
|
19.84
|
19.62
|
19.78
|
19.69
|
20.12
|
19.67
|
19.76
|
19.46
|
19.1
|
61.09
|
60.46
|
73.4
|
|
運転資本
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|