|
(単位:百万ドル)
|
1Q10
|
3Q10
|
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
|
3Q21
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
1Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
172
|
96
|
195
|
118
|
85
|
159
|
129
|
124
|
466
|
466
|
185
|
111
|
174
|
404
|
338
|
479
|
575
|
580
|
446
|
619
|
713
|
716
|
696
|
639
|
567
|
433
|
365
|
299
|
409
|
316
|
361
|
221
|
892
|
426
|
348
|
265
|
361
|
337
|
323
|
557
|
667
|
1,320
|
1,890
|
1,963
|
2,036
|
1,472
|
1,233
|
1,068
|
409
|
430
|
393
|
1,930
|
727
|
536
|
99
|
265
|
1,517
|
1,518
|
369
|
647
|
|
現金 + 有価証券
|
172
|
96
|
195
|
118
|
85
|
159
|
129
|
124
|
466
|
466
|
185
|
111
|
174
|
404
|
338
|
479
|
575
|
580
|
446
|
619
|
713
|
716
|
696
|
639
|
567
|
433
|
365
|
299
|
409
|
316
|
361
|
221
|
892
|
426
|
348
|
265
|
361
|
337
|
323
|
557
|
667
|
1,320
|
1,890
|
1,963
|
2,036
|
1,472
|
1,233
|
1,068
|
409
|
430
|
393
|
1,930
|
727
|
536
|
99
|
265
|
1,517
|
1,518
|
369
|
647
|
|
売掛金
|
614
|
631
|
717
|
714
|
718
|
-
|
751
|
735
|
768
|
-
|
793
|
815
|
813
|
-
|
822
|
832
|
841
|
-
|
1,187
|
1,201
|
1,235
|
-
|
1,328
|
1,314
|
1,346
|
-
|
1,356
|
1,379
|
1,556
|
-
|
1,613
|
1,520
|
1,536
|
-
|
1,563
|
1,576
|
1,617
|
-
|
1,482
|
1,661
|
2,095
|
2,480
|
2,324
|
2,210
|
2,335
|
2,262
|
2,240
|
2,216
|
2,164
|
2,222
|
2,345
|
1,904
|
1,957
|
1,913
|
2,083
|
2,088
|
2,058
|
1,944
|
2,123
|
2,120
|
|
商品及び製品
|
82
|
88
|
98
|
106
|
103
|
-
|
107
|
114
|
118
|
-
|
124
|
126
|
126
|
-
|
134
|
134
|
138
|
-
|
186
|
182
|
181
|
-
|
188
|
189
|
198
|
-
|
199
|
209
|
217
|
-
|
226
|
230
|
233
|
-
|
233
|
219
|
234
|
-
|
254
|
342
|
392
|
423
|
427
|
421
|
410
|
401
|
440
|
436
|
467
|
470
|
481
|
487
|
461
|
474
|
475
|
441
|
483
|
493
|
488
|
508
|
|
流動資産合計
|
981
|
948
|
1,147
|
1,083
|
1,072
|
-
|
1,081
|
1,063
|
1,455
|
-
|
1,190
|
1,148
|
1,212
|
-
|
1,420
|
1,565
|
1,687
|
-
|
2,329
|
2,586
|
2,707
|
-
|
2,745
|
2,644
|
2,655
|
-
|
2,486
|
2,516
|
2,901
|
-
|
2,897
|
3,021
|
3,274
|
-
|
2,885
|
2,849
|
2,988
|
-
|
2,891
|
3,413
|
4,086
|
5,125
|
5,638
|
5,694
|
6,021
|
5,331
|
5,230
|
5,031
|
4,372
|
4,625
|
4,695
|
5,121
|
3,954
|
3,765
|
3,457
|
3,571
|
4,910
|
4,807
|
3,790
|
4,087
|
|
有形固定資産
|
488
|
504
|
579
|
586
|
577
|
-
|
577
|
576
|
612
|
-
|
634
|
646
|
672
|
-
|
733
|
741
|
754
|
-
|
1,597
|
1,831
|
1,806
|
-
|
1,771
|
1,741
|
1,730
|
-
|
1,720
|
1,717
|
1,736
|
-
|
1,749
|
1,710
|
1,734
|
-
|
2,458
|
2,544
|
2,463
|
-
|
2,610
|
2,628
|
2,609
|
2,730
|
2,697
|
2,702
|
2,692
|
2,815
|
2,808
|
2,870
|
2,885
|
2,956
|
2,944
|
2,762
|
2,821
|
2,912
|
2,898
|
2,933
|
3,050
|
3,045
|
3,091
|
3,134
|
|
固定資産合計
|
3,953
|
4,099
|
5,054
|
5,085
|
4,981
|
-
|
5,049
|
5,035
|
5,359
|
-
|
5,379
|
5,444
|
5,474
|
-
|
5,572
|
5,579
|
5,544
|
-
|
11,822
|
11,879
|
11,715
|
-
|
11,666
|
11,555
|
11,828
|
-
|
11,942
|
12,387
|
13,791
|
-
|
13,935
|
13,483
|
13,387
|
-
|
14,086
|
14,896
|
14,860
|
-
|
14,407
|
14,436
|
14,654
|
14,946
|
14,779
|
14,724
|
14,846
|
15,055
|
15,499
|
15,372
|
15,454
|
15,530
|
15,505
|
12,598
|
12,932
|
12,960
|
13,075
|
13,141
|
13,703
|
13,573
|
13,814
|
13,973
|
|
総資産
|
4,934
|
5,048
|
6,202
|
6,168
|
6,053
|
-
|
6,131
|
6,098
|
6,814
|
-
|
6,569
|
6,592
|
6,687
|
-
|
6,992
|
7,145
|
7,232
|
-
|
14,151
|
14,465
|
14,422
|
-
|
14,410
|
14,199
|
14,483
|
-
|
14,428
|
14,903
|
16,692
|
-
|
16,832
|
16,505
|
16,661
|
-
|
16,971
|
17,744
|
17,848
|
-
|
17,298
|
17,849
|
18,740
|
20,072
|
20,417
|
20,417
|
20,867
|
20,385
|
20,728
|
20,403
|
19,826
|
20,155
|
20,200
|
17,719
|
16,886
|
16,725
|
16,531
|
16,712
|
18,613
|
18,379
|
17,604
|
18,060
|
|
買掛金
|
169
|
177
|
215
|
212
|
222
|
-
|
225
|
234
|
247
|
-
|
246
|
253
|
262
|
-
|
281
|
280
|
286
|
-
|
420
|
438
|
445
|
-
|
466
|
443
|
454
|
-
|
484
|
491
|
595
|
-
|
519
|
488
|
497
|
-
|
592
|
531
|
607
|
-
|
568
|
534
|
639
|
638
|
621
|
599
|
669
|
621
|
623
|
754
|
765
|
934
|
880
|
713
|
690
|
827
|
695
|
760
|
660
|
875
|
717
|
793
|
|
流動負債合計
|
886
|
951
|
1,199
|
1,025
|
982
|
-
|
769
|
718
|
1,119
|
-
|
740
|
655
|
680
|
-
|
753
|
740
|
749
|
-
|
1,412
|
1,823
|
1,844
|
-
|
1,642
|
1,271
|
1,912
|
-
|
1,753
|
1,805
|
1,537
|
-
|
2,104
|
2,121
|
2,106
|
-
|
2,527
|
2,496
|
2,555
|
-
|
2,458
|
3,034
|
3,010
|
3,079
|
3,369
|
2,667
|
2,888
|
2,783
|
2,642
|
2,643
|
2,522
|
3,079
|
2,886
|
2,183
|
2,901
|
3,225
|
3,942
|
4,065
|
3,412
|
3,330
|
2,064
|
2,717
|
|
長期借入金
|
958
|
920
|
1,807
|
1,788
|
1,769
|
-
|
1,985
|
1,975
|
2,175
|
-
|
2,175
|
2,390
|
2,554
|
-
|
2,903
|
2,910
|
2,917
|
-
|
6,598
|
6,113
|
6,007
|
-
|
5,970
|
5,968
|
5,473
|
-
|
5,402
|
5,608
|
7,200
|
-
|
6,359
|
6,039
|
6,045
|
-
|
5,496
|
6,135
|
6,101
|
-
|
5,790
|
5,417
|
5,417
|
5,419
|
4,921
|
5,423
|
5,417
|
5,417
|
5,383
|
5,360
|
5,334
|
5,039
|
5,052
|
5,042
|
4,428
|
4,055
|
3,048
|
3,047
|
5,352
|
5,331
|
5,569
|
5,077
|
|
固定負債合計
|
1,869
|
1,806
|
2,580
|
2,541
|
2,508
|
-
|
2,743
|
2,728
|
2,957
|
-
|
3,030
|
3,253
|
3,421
|
-
|
3,719
|
3,728
|
3,694
|
-
|
8,205
|
7,856
|
7,649
|
-
|
7,585
|
7,599
|
7,032
|
-
|
7,009
|
7,203
|
9,002
|
-
|
7,724
|
7,325
|
7,287
|
-
|
7,313
|
8,084
|
8,042
|
-
|
7,802
|
7,443
|
7,471
|
7,613
|
7,006
|
7,484
|
7,433
|
7,309
|
7,345
|
7,340
|
7,193
|
6,961
|
6,954
|
6,731
|
6,093
|
5,609
|
4,615
|
4,627
|
7,015
|
6,982
|
7,218
|
6,854
|
|
総負債
|
2,756
|
2,757
|
3,780
|
3,567
|
3,490
|
-
|
3,512
|
3,446
|
4,077
|
-
|
3,770
|
3,908
|
4,101
|
-
|
4,473
|
4,469
|
4,443
|
-
|
9,617
|
9,679
|
9,493
|
-
|
9,228
|
8,870
|
8,944
|
-
|
8,762
|
9,009
|
10,539
|
-
|
9,828
|
9,447
|
9,393
|
-
|
9,840
|
10,580
|
10,597
|
-
|
10,260
|
10,477
|
10,481
|
10,691
|
10,375
|
10,151
|
10,321
|
10,091
|
9,987
|
9,982
|
9,715
|
10,040
|
9,839
|
8,914
|
8,994
|
8,835
|
8,556
|
8,692
|
10,427
|
10,313
|
9,282
|
9,571
|
|
資本金及び資本剰余金
|
12
|
12
|
12
|
12
|
11
|
-
|
11
|
11
|
11
|
-
|
11
|
11
|
10
|
-
|
10
|
10
|
10
|
-
|
12
|
12
|
12
|
-
|
12
|
12
|
12
|
-
|
12
|
12
|
12
|
-
|
12
|
12
|
11
|
-
|
11
|
9
|
9
|
-
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
利益剰余金
|
3,003
|
3,115
|
3,204
|
3,327
|
3,402
|
-
|
3,470
|
3,523
|
3,588
|
-
|
3,668
|
3,575
|
3,462
|
-
|
3,409
|
3,553
|
3,686
|
-
|
3,787
|
3,956
|
4,109
|
-
|
4,383
|
4,581
|
4,771
|
-
|
5,148
|
5,337
|
5,517
|
-
|
6,369
|
6,603
|
6,922
|
-
|
7,265
|
7,456
|
7,677
|
-
|
7,529
|
7,761
|
8,464
|
9,402
|
10,172
|
10,417
|
10,787
|
10,457
|
10,948
|
10,898
|
10,845
|
10,582
|
10,730
|
8,836
|
8,070
|
7,888
|
8,055
|
8,178
|
8,276
|
8,303
|
8,456
|
8,498
|
|
株主資本
|
2,158
|
2,270
|
2,400
|
2,580
|
2,543
|
-
|
2,598
|
2,632
|
2,717
|
-
|
2,778
|
2,663
|
2,566
|
-
|
2,501
|
2,656
|
2,771
|
-
|
4,518
|
4,770
|
4,914
|
-
|
5,167
|
5,313
|
5,523
|
-
|
5,651
|
5,878
|
6,126
|
-
|
6,984
|
7,038
|
7,248
|
-
|
7,111
|
7,144
|
7,231
|
-
|
7,020
|
7,353
|
8,239
|
9,360
|
10,022
|
10,245
|
10,525
|
10,273
|
10,721
|
10,401
|
10,092
|
10,097
|
10,342
|
8,785
|
7,873
|
7,875
|
7,960
|
8,006
|
8,170
|
8,052
|
8,307
|
8,473
|
|
有利子負債合計
|
958
|
920
|
1,807
|
1,788
|
1,769
|
-
|
1,985
|
1,975
|
2,175
|
-
|
2,175
|
2,390
|
2,554
|
-
|
2,903
|
2,910
|
2,917
|
-
|
6,598
|
6,113
|
6,007
|
-
|
5,970
|
5,968
|
5,473
|
-
|
5,402
|
5,608
|
7,200
|
-
|
6,359
|
6,039
|
6,045
|
-
|
5,496
|
6,135
|
6,101
|
-
|
5,790
|
5,417
|
5,417
|
5,419
|
4,921
|
5,423
|
5,417
|
5,417
|
5,383
|
5,360
|
5,334
|
5,039
|
5,052
|
5,042
|
4,428
|
4,055
|
3,048
|
3,047
|
5,352
|
5,331
|
5,569
|
5,077
|
|
純有利子負債
|
786
|
823
|
1,612
|
1,669
|
1,683
|
-
|
1,855
|
1,850
|
1,709
|
-
|
1,989
|
2,279
|
2,379
|
-
|
2,564
|
2,430
|
2,341
|
-
|
6,151
|
5,494
|
5,294
|
-
|
5,273
|
5,328
|
4,906
|
-
|
5,036
|
5,308
|
6,791
|
-
|
5,998
|
5,818
|
5,152
|
-
|
5,147
|
5,870
|
5,740
|
-
|
5,467
|
4,860
|
4,750
|
4,098
|
3,030
|
3,459
|
3,381
|
3,944
|
4,150
|
4,292
|
4,924
|
4,609
|
4,658
|
3,112
|
3,700
|
3,518
|
2,948
|
2,782
|
3,835
|
3,813
|
5,199
|
4,430
|
|
DEレシオ(%)
|
44.4
|
40.55
|
75.32
|
69.32
|
69.57
|
-
|
76.43
|
75.05
|
80.06
|
-
|
78.29
|
89.73
|
99.53
|
-
|
116.06
|
109.54
|
105.28
|
-
|
146.04
|
128.17
|
122.24
|
-
|
115.54
|
112.32
|
99.09
|
-
|
95.6
|
95.41
|
117.54
|
-
|
91.06
|
85.81
|
83.4
|
-
|
77.28
|
85.87
|
84.38
|
-
|
82.48
|
73.67
|
65.75
|
57.9
|
49.1
|
52.93
|
51.47
|
52.72
|
50.21
|
51.54
|
52.86
|
49.91
|
48.85
|
57.4
|
56.24
|
51.49
|
38.29
|
38.06
|
65.51
|
66.21
|
67.03
|
59.93
|
|
運転資本
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|