|
(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
|
118
|
100
|
223
|
505
|
144
|
117
|
220
|
102
|
290
|
105
|
105
|
88
|
221
|
108
|
144
|
126
|
184
|
192
|
150
|
104
|
120
|
140
|
95
|
96
|
99
|
679
|
1,078
|
858
|
738
|
498
|
508
|
383
|
743
|
403
|
413
|
360
|
300
|
320
|
300
|
253
|
1,782
|
2,300
|
1,590
|
894
|
642
|
679
|
797
|
1,421
|
1,067
|
567
|
1,068
|
525
|
571
|
579
|
743
|
366
|
448
|
370
|
416
|
425
|
546
|
|
現金 + 有価証券
|
118
|
100
|
223
|
505
|
144
|
117
|
220
|
102
|
290
|
105
|
105
|
88
|
221
|
108
|
144
|
126
|
184
|
192
|
150
|
104
|
120
|
140
|
95
|
96
|
99
|
679
|
1,078
|
858
|
738
|
498
|
508
|
383
|
743
|
403
|
413
|
360
|
300
|
320
|
300
|
253
|
1,782
|
2,300
|
1,590
|
894
|
642
|
679
|
797
|
1,421
|
1,067
|
567
|
1,068
|
525
|
571
|
579
|
743
|
366
|
448
|
370
|
416
|
425
|
546
|
|
商品及び製品
|
1,503
|
1,467
|
1,455
|
1,489
|
1,459
|
1,365
|
1,029
|
11
|
12
|
12
|
11
|
10
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
3,015
|
2,951
|
3,061
|
3,382
|
2,999
|
2,938
|
2,678
|
1,324
|
1,464
|
1,355
|
1,158
|
1,475
|
1,626
|
1,404
|
1,646
|
1,903
|
1,565
|
1,537
|
1,552
|
1,921
|
1,828
|
1,906
|
1,723
|
1,384
|
1,424
|
1,959
|
3,787
|
3,371
|
3,121
|
2,830
|
2,944
|
2,747
|
3,152
|
2,817
|
2,803
|
2,706
|
2,735
|
2,869
|
2,900
|
3,127
|
4,049
|
4,113
|
3,540
|
2,825
|
2,672
|
2,799
|
2,990
|
3,626
|
3,418
|
3,106
|
3,684
|
3,313
|
3,264
|
3,444
|
3,682
|
3,311
|
3,450
|
3,500
|
3,573
|
3,485
|
3,746
|
|
有形固定資産
|
1,339
|
1,335
|
1,327
|
1,307
|
1,412
|
1,483
|
1,480
|
1,168
|
1,367
|
1,383
|
1,421
|
1,539
|
1,574
|
1,634
|
1,489
|
1,543
|
1,569
|
1,647
|
1,736
|
1,460
|
1,446
|
987
|
985
|
1,029
|
1,042
|
1,056
|
2,411
|
2,335
|
2,109
|
2,102
|
1,894
|
1,793
|
1,791
|
1,958
|
1,967
|
1,956
|
1,961
|
1,945
|
1,960
|
1,904
|
1,854
|
1,818
|
1,790
|
1,514
|
1,482
|
1,490
|
1,496
|
1,503
|
1,531
|
1,532
|
1,509
|
1,585
|
1,595
|
1,560
|
1,572
|
1,581
|
1,570
|
1,558
|
1,624
|
1,833
|
1,856
|
|
固定資産合計
|
5,778
|
5,696
|
5,728
|
5,601
|
5,761
|
5,853
|
5,787
|
4,586
|
4,707
|
4,652
|
4,707
|
4,867
|
4,897
|
4,973
|
4,834
|
4,891
|
5,100
|
5,293
|
5,295
|
4,944
|
4,975
|
4,415
|
4,430
|
4,698
|
4,697
|
4,691
|
21,215
|
20,769
|
20,804
|
21,051
|
21,292
|
21,201
|
21,332
|
21,027
|
21,030
|
20,990
|
22,011
|
22,024
|
21,912
|
21,924
|
21,500
|
21,567
|
21,608
|
21,876
|
21,697
|
21,705
|
21,516
|
21,927
|
21,820
|
21,509
|
21,079
|
21,502
|
21,599
|
21,643
|
21,585
|
22,363
|
22,306
|
22,240
|
22,636
|
22,697
|
22,905
|
|
総資産
|
8,793
|
8,647
|
8,789
|
8,983
|
8,760
|
8,791
|
8,465
|
5,910
|
6,171
|
6,007
|
5,865
|
6,342
|
6,523
|
6,377
|
6,480
|
6,794
|
6,665
|
6,830
|
6,847
|
6,865
|
6,803
|
6,321
|
6,153
|
6,082
|
6,121
|
6,650
|
25,002
|
24,140
|
23,925
|
23,881
|
24,236
|
23,948
|
24,484
|
23,844
|
23,833
|
23,696
|
24,746
|
24,893
|
24,812
|
25,051
|
25,549
|
25,680
|
25,148
|
24,701
|
24,369
|
24,504
|
24,506
|
25,553
|
25,238
|
24,615
|
24,763
|
24,815
|
24,863
|
25,087
|
25,267
|
25,674
|
25,756
|
25,740
|
26,209
|
26,182
|
26,651
|
|
買掛金
|
499
|
475
|
509
|
634
|
557
|
607
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
145
|
142
|
126
|
138
|
137
|
482
|
480
|
355
|
755
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,313
|
2,351
|
2,496
|
2,501
|
2,423
|
2,917
|
3,100
|
2,558
|
2,906
|
2,642
|
2,690
|
2,773
|
2,358
|
2,467
|
2,422
|
2,675
|
2,596
|
2,690
|
2,738
|
3,060
|
3,030
|
3,517
|
3,509
|
3,233
|
3,247
|
3,244
|
5,229
|
5,147
|
5,223
|
5,363
|
5,608
|
6,010
|
6,469
|
5,904
|
6,051
|
6,437
|
5,848
|
5,624
|
5,738
|
6,677
|
6,516
|
6,118
|
6,006
|
5,752
|
5,914
|
6,121
|
6,019
|
6,407
|
6,422
|
6,853
|
7,112
|
7,339
|
6,969
|
7,520
|
7,677
|
7,762
|
8,170
|
8,283
|
8,518
|
8,649
|
8,284
|
|
長期借入金
|
3,124
|
2,769
|
2,600
|
2,691
|
2,720
|
2,440
|
2,623
|
1,816
|
1,772
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
利益剰余金
|
3,038
|
3,130
|
3,191
|
3,286
|
3,310
|
3,401
|
3,165
|
3,212
|
3,249
|
3,335
|
3,434
|
3,509
|
3,549
|
3,662
|
3,763
|
3,837
|
3,917
|
4,030
|
4,156
|
4,286
|
4,401
|
4,573
|
4,740
|
4,878
|
5,025
|
5,185
|
6,375
|
6,501
|
6,750
|
7,040
|
7,310
|
7,391
|
7,898
|
8,363
|
8,705
|
8,982
|
9,219
|
9,292
|
9,522
|
9,644
|
9,504
|
9,270
|
9,370
|
9,206
|
9,195
|
9,618
|
9,838
|
10,305
|
10,682
|
11,262
|
11,795
|
12,342
|
12,975
|
13,544
|
14,142
|
14,838
|
15,251
|
15,844
|
16,251
|
16,531
|
17,022
|
|
株主資本
|
1,070
|
1,224
|
1,355
|
1,585
|
1,386
|
1,136
|
430
|
-781
|
-848
|
-1,124
|
-1,296
|
-1,285
|
-1,377
|
-1,493
|
-1,409
|
-1,415
|
-1,625
|
-1,720
|
-1,842
|
-2,200
|
-2,537
|
-3,033
|
-3,589
|
-3,590
|
-3,667
|
-3,462
|
5,841
|
5,357
|
5,168
|
4,901
|
4,512
|
3,731
|
-
|
-
|
-
|
2,225
|
-
|
-
|
-
|
703
|
-20
|
-79
|
229
|
430
|
234
|
796
|
918
|
1,414
|
1,772
|
1,772
|
1,063
|
568
|
140
|
-224
|
-661
|
-682
|
-1,616
|
-2,091
|
-2,421
|
-2,992
|
-3,168
|
|
有利子負債合計
|
3,269
|
2,911
|
2,726
|
2,829
|
2,857
|
2,922
|
3,103
|
2,171
|
2,527
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
3,151
|
2,811
|
2,503
|
2,324
|
2,713
|
2,805
|
2,883
|
2,069
|
2,237
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
305.51
|
237.83
|
201.18
|
178.49
|
206.13
|
257.22
|
721.63
|
-277.98
|
-298.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|