|
(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
|
2Q25
|
|
現金同等物
|
2,007
|
1,665
|
2,495
|
2,387
|
1,939
|
2,070
|
2,389
|
2,336
|
2,289
|
2,485
|
2,179
|
2,336
|
1,869
|
2,278
|
2,544
|
2,799
|
2,744
|
3,671
|
2,826
|
2,077
|
1,634
|
3,999
|
2,453
|
7,686
|
3,310
|
3,128
|
2,267
|
1,223
|
2,412
|
2,392
|
2,671
|
2,464
|
2,468
|
1,623
|
2,575
|
866
|
2,289
|
1,134
|
1,177
|
898
|
5,380
|
3,256
|
3,684
|
3,449
|
3,020
|
3,049
|
4,306
|
4,709
|
2,336
|
1,872
|
2,828
|
2,600
|
3,708
|
1,625
|
3,496
|
4,579
|
838
|
792
|
1,221
|
1,085
|
1,238
|
1,876
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
407
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
2,007
|
1,665
|
2,495
|
2,387
|
1,939
|
2,070
|
2,389
|
2,336
|
2,289
|
2,485
|
2,179
|
2,336
|
1,869
|
2,278
|
2,544
|
2,799
|
2,744
|
3,671
|
3,233
|
2,077
|
1,634
|
3,999
|
2,453
|
7,686
|
3,310
|
3,128
|
2,267
|
1,223
|
2,412
|
2,392
|
2,671
|
2,464
|
2,468
|
1,623
|
2,575
|
866
|
2,289
|
1,134
|
1,177
|
898
|
5,380
|
3,256
|
3,684
|
3,449
|
3,020
|
3,049
|
4,306
|
4,709
|
2,336
|
1,872
|
2,828
|
2,600
|
3,708
|
1,625
|
3,496
|
4,579
|
838
|
792
|
1,221
|
1,085
|
1,238
|
1,876
|
|
商品及び製品
|
99
|
94
|
103
|
109
|
111
|
115
|
115
|
116
|
111
|
111
|
109
|
121
|
105
|
107
|
113
|
123
|
106
|
110
|
105
|
110
|
98
|
102
|
99
|
100
|
93
|
87
|
90
|
58
|
56
|
56
|
54
|
58
|
53
|
49
|
41
|
51
|
40
|
44
|
42
|
50
|
39
|
42
|
44
|
51
|
45
|
47
|
50
|
55
|
49
|
43
|
43
|
52
|
51
|
52
|
47
|
52
|
46
|
46
|
54
|
56
|
51
|
55
|
|
流動資産合計
|
3,472
|
3,167
|
4,177
|
4,369
|
3,824
|
4,025
|
4,422
|
4,403
|
4,255
|
4,500
|
4,208
|
4,922
|
4,191
|
4,632
|
4,734
|
5,050
|
4,836
|
5,914
|
5,210
|
4,186
|
3,593
|
5,972
|
4,493
|
9,643
|
5,052
|
5,047
|
4,302
|
4,849
|
5,907
|
5,893
|
4,790
|
5,327
|
4,909
|
4,356
|
5,553
|
4,053
|
4,964
|
3,915
|
3,605
|
3,558
|
7,557
|
6,609
|
6,736
|
6,243
|
5,468
|
5,701
|
6,796
|
7,149
|
4,656
|
4,919
|
5,741
|
5,424
|
6,799
|
4,945
|
6,850
|
7,986
|
4,057
|
4,205
|
4,912
|
4,599
|
4,735
|
5,601
|
|
有形固定資産
|
21,070
|
20,293
|
21,478
|
22,061
|
22,645
|
23,016
|
22,338
|
22,835
|
23,305
|
23,068
|
23,752
|
24,677
|
24,290
|
24,280
|
25,082
|
25,747
|
25,650
|
25,877
|
24,985
|
24,558
|
23,302
|
23,691
|
23,239
|
23,118
|
23,422
|
22,850
|
22,986
|
21,258
|
21,214
|
21,689
|
21,979
|
22,448
|
22,704
|
22,361
|
22,614
|
22,843
|
23,284
|
23,504
|
23,325
|
24,160
|
23,596
|
23,830
|
24,218
|
24,958
|
24,550
|
24,620
|
24,429
|
24,721
|
24,435
|
23,335
|
22,698
|
23,774
|
23,859
|
24,102
|
23,924
|
24,908
|
24,682
|
24,811
|
25,775
|
25,295
|
25,749
|
27,039
|
|
固定資産合計
|
26,353
|
25,509
|
26,992
|
27,607
|
28,256
|
28,808
|
27,856
|
28,587
|
29,079
|
28,832
|
29,617
|
30,464
|
29,933
|
29,821
|
30,817
|
31,576
|
31,533
|
31,867
|
30,810
|
30,096
|
28,563
|
28,976
|
28,467
|
28,296
|
28,744
|
28,100
|
28,185
|
26,175
|
26,213
|
26,893
|
27,769
|
28,477
|
28,814
|
28,353
|
28,501
|
28,758
|
41,502
|
42,284
|
42,200
|
43,953
|
43,011
|
43,330
|
43,963
|
46,384
|
45,635
|
46,192
|
45,931
|
46,706
|
46,221
|
44,329
|
42,761
|
45,011
|
45,216
|
45,497
|
45,239
|
48,160
|
49,456
|
49,596
|
51,260
|
50,583
|
51,594
|
53,954
|
|
総資産
|
29,826
|
28,675
|
31,169
|
31,975
|
32,080
|
32,833
|
32,278
|
32,990
|
33,334
|
33,332
|
33,825
|
35,387
|
34,124
|
34,453
|
35,551
|
36,626
|
36,369
|
37,781
|
36,021
|
34,281
|
32,156
|
34,948
|
32,960
|
37,939
|
33,795
|
33,147
|
32,487
|
31,024
|
32,120
|
32,785
|
32,560
|
33,804
|
33,723
|
32,708
|
34,054
|
32,811
|
46,467
|
46,200
|
45,805
|
47,511
|
50,568
|
49,939
|
50,699
|
52,627
|
51,103
|
51,893
|
52,727
|
53,854
|
50,878
|
49,248
|
48,502
|
50,436
|
52,014
|
50,442
|
52,089
|
56,147
|
53,513
|
53,801
|
56,172
|
55,182
|
56,329
|
59,555
|
|
買掛金
|
472
|
578
|
596
|
943
|
700
|
709
|
750
|
961
|
708
|
823
|
833
|
1,141
|
831
|
805
|
858
|
1,086
|
828
|
965
|
847
|
860
|
702
|
840
|
802
|
874
|
654
|
574
|
852
|
756
|
678
|
536
|
685
|
924
|
779
|
917
|
932
|
1,207
|
823
|
796
|
849
|
988
|
671
|
538
|
689
|
741
|
670
|
730
|
772
|
1,006
|
718
|
739
|
794
|
980
|
811
|
806
|
862
|
1,102
|
936
|
949
|
944
|
1,029
|
882
|
838
|
|
一年内返済予定の長期借入金
|
18
|
334
|
78
|
8
|
919
|
322
|
725
|
366
|
724
|
852
|
512
|
-
|
-
|
-
|
-
|
-
|
101
|
539
|
613
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
77
|
222
|
209
|
215
|
-
|
-
|
292
|
-
|
-
|
-
|
-
|
-
|
59
|
106
|
3,087
|
2,689
|
2,244
|
900
|
500
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,569
|
2,583
|
3,266
|
2,925
|
4,254
|
3,949
|
5,078
|
3,509
|
3,646
|
3,622
|
4,151
|
3,403
|
3,017
|
2,805
|
3,822
|
3,170
|
3,101
|
3,392
|
4,180
|
2,748
|
2,752
|
2,761
|
2,957
|
2,950
|
2,859
|
2,667
|
4,477
|
3,468
|
3,221
|
2,743
|
3,740
|
2,891
|
2,821
|
2,970
|
3,627
|
2,974
|
3,380
|
3,240
|
4,276
|
3,621
|
3,988
|
7,246
|
6,280
|
6,181
|
4,580
|
3,935
|
5,096
|
4,020
|
4,235
|
3,480
|
3,486
|
3,802
|
4,625
|
3,674
|
4,003
|
6,859
|
4,886
|
3,910
|
6,308
|
3,861
|
4,008
|
4,298
|
|
長期借入金
|
10,483
|
10,291
|
11,357
|
11,497
|
10,524
|
11,063
|
10,988
|
12,134
|
12,056
|
12,720
|
12,752
|
13,633
|
12,798
|
13,370
|
13,488
|
14,130
|
13,825
|
14,891
|
14,517
|
14,990
|
14,292
|
17,902
|
17,991
|
24,122
|
23,353
|
26,010
|
26,007
|
25,879
|
26,984
|
28,151
|
28,403
|
29,536
|
30,870
|
30,688
|
31,895
|
31,075
|
32,892
|
32,654
|
32,850
|
34,118
|
38,047
|
34,676
|
35,143
|
35,197
|
34,823
|
34,923
|
34,628
|
35,623
|
33,989
|
34,577
|
34,866
|
35,904
|
36,604
|
35,710
|
37,275
|
37,153
|
36,764
|
38,524
|
38,990
|
38,424
|
38,845
|
40,801
|
|
資本金及び資本剰余金
|
4,977
|
5,045
|
5,125
|
5,213
|
5,277
|
5,379
|
5,447
|
5,504
|
5,581
|
5,636
|
5,706
|
5,796
|
5,869
|
5,937
|
5,979
|
6,011
|
6,080
|
6,154
|
6,204
|
6,256
|
6,329
|
6,380
|
6,435
|
6,550
|
6,105
|
6,154
|
6,729
|
6,775
|
6,826
|
6,933
|
7,011
|
7,089
|
7,139
|
7,212
|
7,274
|
7,393
|
7,455
|
7,566
|
7,636
|
7,671
|
7,730
|
7,797
|
7,871
|
7,920
|
7,976
|
8,063
|
8,142
|
8,248
|
8,324
|
8,395
|
8,477
|
8,564
|
8,652
|
8,752
|
8,841
|
8,910
|
9,018
|
9,072
|
9,211
|
9,298
|
9,440
|
9,517
|
|
利益剰余金
|
31,769
|
32,407
|
32,569
|
33,812
|
34,386
|
35,165
|
35,330
|
36,708
|
37,263
|
37,901
|
37,883
|
39,278
|
39,776
|
40,402
|
40,355
|
41,751
|
42,155
|
42,742
|
42,202
|
43,295
|
43,290
|
43,682
|
44,202
|
44,595
|
44,912
|
45,273
|
45,030
|
46,223
|
46,667
|
47,301
|
47,632
|
48,326
|
48,397
|
49,107
|
49,076
|
50,487
|
50,929
|
51,563
|
51,360
|
52,931
|
53,107
|
52,661
|
53,493
|
53,908
|
54,483
|
55,739
|
55,898
|
57,535
|
57,614
|
57,785
|
58,752
|
59,544
|
60,235
|
61,437
|
62,649
|
63,480
|
64,203
|
65,026
|
64,819
|
66,834
|
67,436
|
68,424
|
|
株主資本
|
14,117
|
13,132
|
13,638
|
14,634
|
14,454
|
14,953
|
13,338
|
14,390
|
14,661
|
14,035
|
13,884
|
15,294
|
15,228
|
15,171
|
15,165
|
16,010
|
16,148
|
16,155
|
13,626
|
12,853
|
11,403
|
10,561
|
8,310
|
7,088
|
3,863
|
640
|
-1,625
|
-2,204
|
-2,031
|
-2,001
|
-3,478
|
-3,268
|
-4,719
|
-5,851
|
-6,793
|
-6,258
|
-6,551
|
-6,809
|
-8,599
|
-8,210
|
-9,293
|
-9,463
|
-8,472
|
-7,825
|
-7,236
|
-5,808
|
-5,675
|
-4,601
|
-5,991
|
-6,370
|
-6,566
|
-6,003
|
-5,776
|
-4,999
|
-4,855
|
-4,707
|
-4,833
|
-4,824
|
-5,177
|
-3,797
|
-3,454
|
-2,760
|
|
有利子負債合計
|
10,501
|
10,626
|
11,436
|
11,505
|
11,443
|
11,385
|
11,714
|
12,500
|
12,780
|
13,573
|
13,264
|
13,633
|
12,798
|
13,370
|
13,488
|
14,130
|
13,927
|
15,431
|
15,130
|
14,936
|
14,292
|
17,902
|
17,991
|
24,122
|
23,353
|
26,010
|
26,007
|
25,956
|
27,207
|
28,361
|
28,618
|
29,536
|
30,870
|
30,980
|
31,895
|
31,075
|
32,892
|
32,654
|
32,850
|
34,177
|
38,153
|
37,762
|
37,832
|
37,440
|
35,723
|
35,423
|
35,128
|
35,623
|
33,989
|
34,577
|
34,866
|
35,904
|
36,604
|
35,710
|
37,275
|
37,153
|
36,764
|
38,524
|
38,990
|
38,424
|
38,845
|
40,801
|
|
純有利子負債
|
8,493
|
8,961
|
8,941
|
9,118
|
9,504
|
9,315
|
9,325
|
10,165
|
10,491
|
11,089
|
11,086
|
11,296
|
10,929
|
11,091
|
10,944
|
11,331
|
11,183
|
11,760
|
11,897
|
12,858
|
12,657
|
13,903
|
15,538
|
16,437
|
20,043
|
22,882
|
23,740
|
24,732
|
24,795
|
25,968
|
25,947
|
27,073
|
28,402
|
29,356
|
29,321
|
30,209
|
30,603
|
31,520
|
31,673
|
33,279
|
32,773
|
34,507
|
34,148
|
33,991
|
32,704
|
32,373
|
30,822
|
30,914
|
31,653
|
32,704
|
32,038
|
33,304
|
32,896
|
34,085
|
33,778
|
32,574
|
35,926
|
37,732
|
37,769
|
37,339
|
37,607
|
38,925
|
|
DEレシオ(%)
|
74.38
|
80.92
|
83.86
|
78.62
|
79.17
|
76.14
|
87.82
|
86.87
|
87.17
|
96.71
|
95.53
|
89.14
|
84.04
|
88.13
|
88.94
|
88.26
|
86.25
|
95.52
|
111.04
|
116.2
|
125.33
|
169.51
|
216.5
|
340.33
|
604.52
|
4064.06
|
-1601.32
|
-1177.5
|
-1339.72
|
-1417.61
|
-822.94
|
-903.81
|
-654.18
|
-529.48
|
-469.56
|
-496.54
|
-502.1
|
-479.59
|
-382.01
|
-416.27
|
-410.53
|
-399.05
|
-446.55
|
-478.48
|
-493.72
|
-609.89
|
-619.0
|
-774.24
|
-567.35
|
-542.82
|
-531.0
|
-598.05
|
-633.71
|
-714.33
|
-767.79
|
-789.36
|
-760.69
|
-798.59
|
-753.14
|
-1011.96
|
-1124.64
|
-1478.3
|