|
(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
|
32
|
60
|
70
|
176
|
26
|
56
|
26
|
44
|
41
|
35
|
25
|
37
|
43
|
57
|
42
|
35
|
34
|
73
|
108
|
56
|
44
|
436
|
168
|
27
|
28
|
60
|
50
|
55
|
36
|
35
|
1,446
|
1,422
|
33
|
53
|
44
|
37
|
53
|
49
|
21
|
424
|
70
|
116
|
207
|
313
|
53
|
2,381
|
258
|
189
|
772
|
135
|
358
|
229
|
421
|
647
|
1,282
|
2,650
|
109
|
52
|
670
|
101
|
236
|
|
現金 + 有価証券
|
32
|
60
|
70
|
176
|
26
|
56
|
26
|
44
|
41
|
35
|
25
|
37
|
43
|
57
|
42
|
35
|
34
|
73
|
108
|
56
|
44
|
436
|
168
|
27
|
28
|
60
|
50
|
55
|
36
|
35
|
1,446
|
1,422
|
33
|
53
|
44
|
37
|
53
|
49
|
21
|
424
|
70
|
116
|
207
|
313
|
53
|
2,381
|
258
|
189
|
772
|
135
|
358
|
229
|
421
|
647
|
1,282
|
2,650
|
109
|
52
|
670
|
101
|
236
|
|
売掛金
|
257
|
249
|
183
|
203
|
269
|
259
|
203
|
212
|
275
|
296
|
224
|
202
|
287
|
331
|
245
|
242
|
343
|
523
|
421
|
381
|
497
|
577
|
410
|
448
|
534
|
566
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
644
|
523
|
550
|
710
|
763
|
573
|
562
|
690
|
686
|
575
|
563
|
722
|
801
|
774
|
759
|
1,026
|
1,011
|
785
|
796
|
979
|
1,047
|
753
|
703
|
909
|
916
|
678
|
733
|
904
|
|
商品及び製品
|
319
|
323
|
331
|
331
|
336
|
337
|
322
|
333
|
331
|
335
|
332
|
347
|
348
|
350
|
347
|
354
|
348
|
475
|
484
|
505
|
479
|
464
|
469
|
485
|
504
|
508
|
521
|
537
|
549
|
576
|
600
|
606
|
650
|
651
|
663
|
646
|
646
|
649
|
690
|
700
|
712
|
714
|
709
|
690
|
729
|
717
|
752
|
782
|
835
|
823
|
873
|
948
|
954
|
993
|
988
|
1,077
|
1,105
|
1,089
|
1,115
|
1,173
|
1,155
|
|
流動資産合計
|
708
|
732
|
696
|
840
|
745
|
767
|
657
|
701
|
760
|
785
|
700
|
715
|
806
|
845
|
755
|
758
|
876
|
1,212
|
1,288
|
1,281
|
1,765
|
1,641
|
1,082
|
998
|
1,121
|
1,191
|
1,086
|
1,123
|
1,244
|
1,277
|
2,631
|
2,602
|
1,457
|
1,454
|
1,365
|
1,370
|
1,533
|
1,578
|
1,426
|
1,833
|
1,587
|
1,652
|
1,668
|
1,675
|
1,616
|
4,001
|
2,025
|
1,987
|
2,760
|
2,847
|
2,877
|
2,813
|
3,192
|
2,817
|
3,919
|
4,518
|
2,229
|
2,319
|
2,542
|
2,103
|
2,393
|
|
有形固定資産
|
1,694
|
1,693
|
1,687
|
1,676
|
1,697
|
1,686
|
1,774
|
1,768
|
1,753
|
1,750
|
1,753
|
1,732
|
1,717
|
1,782
|
1,799
|
1,793
|
1,775
|
3,378
|
3,403
|
3,365
|
3,050
|
3,074
|
3,156
|
3,263
|
3,322
|
3,380
|
3,423
|
3,468
|
3,505
|
3,522
|
3,593
|
3,582
|
5,113
|
5,103
|
5,157
|
5,147
|
5,133
|
5,132
|
5,206
|
5,185
|
5,161
|
5,181
|
5,242
|
5,335
|
5,549
|
5,611
|
6,338
|
6,209
|
6,164
|
6,154
|
6,317
|
6,280
|
6,313
|
6,353
|
6,186
|
6,600
|
8,610
|
8,714
|
10,109
|
10,095
|
10,127
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,388
|
2,384
|
2,379
|
2,368
|
2,403
|
2,391
|
2,490
|
2,480
|
2,466
|
2,458
|
2,461
|
2,439
|
2,425
|
2,491
|
2,504
|
2,497
|
2,479
|
6,126
|
6,176
|
6,136
|
5,734
|
5,796
|
5,880
|
6,060
|
6,111
|
6,182
|
6,215
|
6,271
|
6,272
|
6,289
|
6,361
|
6,346
|
8,140
|
8,133
|
8,186
|
8,678
|
8,631
|
8,645
|
8,705
|
8,670
|
8,640
|
8,783
|
8,913
|
8,984
|
9,607
|
9,786
|
12,367
|
12,254
|
11,783
|
11,882
|
12,117
|
12,078
|
12,054
|
12,100
|
11,206
|
11,722
|
14,104
|
14,150
|
15,628
|
15,621
|
15,677
|
|
総資産
|
3,096
|
3,116
|
3,075
|
3,209
|
3,149
|
3,159
|
3,148
|
3,182
|
3,227
|
3,243
|
3,161
|
3,155
|
3,231
|
3,337
|
3,260
|
3,255
|
3,356
|
7,339
|
7,464
|
7,418
|
7,500
|
7,438
|
6,962
|
7,058
|
7,233
|
7,373
|
7,301
|
7,394
|
7,516
|
7,567
|
8,993
|
8,948
|
9,597
|
9,588
|
9,551
|
10,048
|
10,164
|
10,223
|
10,132
|
10,503
|
10,227
|
10,435
|
10,581
|
10,659
|
11,223
|
13,786
|
14,393
|
14,242
|
14,543
|
14,730
|
14,994
|
14,891
|
15,246
|
14,918
|
15,125
|
16,240
|
16,333
|
16,469
|
18,170
|
17,724
|
18,070
|
|
買掛金
|
80
|
76
|
60
|
74
|
85
|
86
|
92
|
100
|
113
|
99
|
83
|
77
|
99
|
111
|
103
|
98
|
139
|
230
|
202
|
184
|
201
|
226
|
164
|
174
|
197
|
192
|
178
|
188
|
187
|
163
|
183
|
162
|
188
|
191
|
210
|
184
|
199
|
238
|
229
|
202
|
197
|
210
|
207
|
200
|
243
|
249
|
356
|
383
|
359
|
333
|
385
|
302
|
346
|
342
|
343
|
266
|
304
|
315
|
375
|
298
|
336
|
|
一年内返済予定の長期借入金
|
244
|
245
|
248
|
7
|
106
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
6
|
6
|
12
|
12
|
12
|
14
|
-
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
180
|
-
|
140
|
80
|
299
|
300
|
320
|
380
|
390
|
360
|
385
|
190
|
340
|
639
|
130
|
-
|
-
|
-
|
240
|
20
|
-
|
-
|
-
|
698
|
699
|
699
|
700
|
399
|
399
|
400
|
400
|
95
|
125
|
125
|
125
|
|
流動負債合計
|
414
|
426
|
385
|
158
|
262
|
197
|
173
|
185
|
199
|
217
|
173
|
168
|
192
|
226
|
210
|
193
|
244
|
436
|
396
|
343
|
363
|
575
|
367
|
492
|
601
|
604
|
546
|
631
|
534
|
468
|
694
|
650
|
709
|
772
|
786
|
757
|
822
|
688
|
838
|
1,075
|
595
|
506
|
499
|
448
|
758
|
601
|
752
|
712
|
761
|
1,419
|
1,445
|
1,328
|
1,442
|
1,141
|
1,170
|
1,429
|
1,196
|
993
|
1,016
|
935
|
1,019
|
|
長期借入金
|
811
|
785
|
782
|
1,161
|
978
|
1,038
|
1,052
|
1,127
|
1,137
|
1,092
|
1,042
|
1,072
|
1,087
|
1,107
|
1,018
|
1,055
|
1,072
|
1,603
|
1,571
|
1,566
|
1,642
|
1,557
|
1,553
|
1,575
|
1,541
|
1,536
|
1,506
|
1,556
|
1,641
|
1,642
|
2,727
|
2,728
|
2,899
|
2,830
|
2,730
|
2,801
|
2,732
|
2,733
|
2,434
|
2,624
|
2,625
|
2,625
|
2,626
|
2,627
|
2,627
|
5,099
|
5,101
|
5,102
|
5,044
|
4,340
|
4,341
|
4,342
|
4,343
|
3,945
|
3,946
|
3,947
|
3,947
|
3,948
|
5,288
|
5,289
|
5,291
|
|
固定負債合計
|
1,264
|
1,231
|
1,220
|
1,615
|
1,435
|
1,475
|
1,525
|
1,598
|
1,610
|
1,556
|
1,537
|
1,576
|
1,597
|
1,611
|
1,474
|
1,517
|
1,544
|
2,526
|
2,715
|
2,732
|
2,825
|
2,610
|
2,534
|
2,621
|
2,615
|
2,610
|
2,612
|
2,686
|
2,781
|
2,764
|
3,616
|
3,617
|
4,032
|
3,873
|
3,815
|
4,315
|
4,244
|
4,230
|
3,940
|
4,128
|
4,138
|
4,170
|
4,188
|
4,284
|
4,337
|
6,827
|
7,103
|
7,098
|
7,009
|
6,372
|
6,375
|
6,385
|
6,380
|
5,972
|
5,919
|
5,934
|
6,297
|
6,305
|
7,698
|
7,705
|
7,685
|
|
総負債
|
1,679
|
1,658
|
1,606
|
1,773
|
1,698
|
1,673
|
1,698
|
1,783
|
1,809
|
1,773
|
1,710
|
1,744
|
1,790
|
1,838
|
1,684
|
1,710
|
1,789
|
2,963
|
3,112
|
3,075
|
3,189
|
3,186
|
2,902
|
3,113
|
3,217
|
3,215
|
3,158
|
3,318
|
3,315
|
3,233
|
4,310
|
4,268
|
4,741
|
4,646
|
4,602
|
5,073
|
5,066
|
4,919
|
4,778
|
5,204
|
4,733
|
4,677
|
4,688
|
4,733
|
5,095
|
7,428
|
7,855
|
7,810
|
7,771
|
7,792
|
7,821
|
7,713
|
7,823
|
7,113
|
7,089
|
7,363
|
7,493
|
7,298
|
8,714
|
8,640
|
8,704
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
1,052
|
1,085
|
1,082
|
1,046
|
1,063
|
1,094
|
1,090
|
1,035
|
1,054
|
1,098
|
1,101
|
1,055
|
1,077
|
1,131
|
1,148
|
1,108
|
1,149
|
1,176
|
1,213
|
1,190
|
1,146
|
1,079
|
874
|
743
|
800
|
932
|
935
|
851
|
967
|
1,090
|
1,440
|
1,422
|
1,579
|
1,669
|
1,693
|
1,705
|
1,814
|
2,021
|
2,077
|
2,018
|
2,202
|
2,461
|
2,608
|
2,637
|
2,827
|
3,043
|
3,162
|
3,095
|
3,423
|
3,577
|
3,719
|
3,725
|
3,955
|
4,326
|
4,563
|
5,411
|
5,356
|
5,670
|
5,915
|
5,529
|
5,809
|
|
株主資本
|
1,416
|
1,457
|
1,468
|
1,434
|
1,450
|
1,485
|
1,448
|
1,398
|
1,416
|
1,470
|
1,450
|
1,410
|
1,440
|
1,498
|
1,574
|
1,544
|
1,566
|
4,376
|
4,353
|
4,342
|
4,310
|
4,253
|
4,060
|
3,946
|
4,017
|
4,158
|
4,143
|
4,076
|
4,201
|
4,334
|
4,682
|
4,680
|
4,855
|
4,942
|
4,949
|
4,975
|
5,097
|
5,304
|
5,353
|
5,299
|
5,494
|
5,759
|
5,893
|
5,927
|
6,128
|
6,358
|
6,538
|
6,431
|
6,772
|
6,938
|
7,173
|
7,178
|
7,423
|
7,805
|
8,036
|
8,877
|
8,840
|
9,171
|
9,456
|
9,084
|
9,366
|
|
有利子負債合計
|
1,056
|
1,031
|
1,030
|
1,168
|
1,085
|
1,045
|
1,060
|
1,134
|
1,144
|
1,098
|
1,047
|
1,078
|
1,093
|
1,113
|
1,030
|
1,067
|
1,084
|
1,618
|
1,585
|
1,562
|
1,637
|
1,553
|
1,568
|
1,575
|
1,779
|
1,764
|
1,686
|
1,846
|
1,781
|
1,722
|
3,027
|
3,028
|
3,219
|
3,210
|
3,120
|
3,161
|
3,117
|
2,923
|
2,774
|
3,264
|
2,755
|
2,625
|
2,626
|
2,627
|
2,867
|
5,120
|
5,101
|
5,102
|
5,044
|
5,039
|
5,040
|
5,042
|
5,043
|
4,344
|
4,346
|
4,347
|
4,347
|
4,043
|
5,413
|
5,414
|
5,416
|
|
純有利子負債
|
1,023
|
970
|
960
|
991
|
1,059
|
988
|
1,034
|
1,089
|
1,102
|
1,063
|
1,022
|
1,041
|
1,049
|
1,056
|
988
|
1,032
|
1,050
|
1,544
|
1,476
|
1,505
|
1,593
|
1,117
|
1,400
|
1,548
|
1,750
|
1,704
|
1,636
|
1,790
|
1,745
|
1,687
|
1,580
|
1,605
|
3,185
|
3,156
|
3,076
|
3,124
|
3,063
|
2,874
|
2,753
|
2,840
|
2,684
|
2,509
|
2,419
|
2,313
|
2,814
|
2,738
|
4,843
|
4,913
|
4,272
|
4,903
|
4,681
|
4,812
|
4,622
|
3,697
|
3,064
|
1,697
|
4,238
|
3,991
|
4,743
|
5,313
|
5,180
|
|
DEレシオ(%)
|
74.54
|
70.76
|
70.2
|
81.45
|
74.86
|
70.38
|
73.17
|
81.16
|
80.76
|
74.75
|
72.25
|
76.49
|
75.89
|
74.28
|
65.46
|
69.15
|
69.23
|
36.98
|
36.42
|
35.98
|
38.0
|
36.54
|
38.64
|
39.93
|
44.3
|
42.44
|
40.7
|
45.3
|
42.42
|
39.74
|
64.65
|
64.71
|
66.29
|
64.94
|
63.05
|
63.54
|
61.15
|
55.1
|
51.81
|
61.59
|
50.14
|
45.59
|
44.56
|
44.32
|
46.79
|
80.52
|
78.02
|
79.34
|
74.49
|
72.63
|
70.27
|
70.24
|
67.94
|
55.66
|
54.08
|
48.97
|
49.17
|
44.08
|
57.24
|
59.6
|
57.83
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|