|
(単位:百万ドル)
|
2Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
747
|
639
|
569
|
528
|
275
|
398
|
354
|
320
|
471
|
524
|
564
|
508
|
395
|
389
|
326
|
410
|
404
|
501
|
586
|
436
|
251
|
254
|
200
|
233
|
177
|
264
|
200
|
196
|
190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
480
|
484
|
504
|
472
|
417
|
399
|
771
|
991
|
394
|
412
|
420
|
451
|
469
|
413
|
387
|
1,057
|
412
|
465
|
451
|
722
|
733
|
|
有価証券
|
145
|
132
|
160
|
144
|
119
|
140
|
139
|
134
|
148
|
253
|
125
|
99
|
96
|
117
|
97
|
75
|
60
|
35
|
35
|
33
|
25
|
20
|
20
|
22
|
23
|
31
|
27
|
35
|
29
|
28
|
26
|
43
|
41
|
34
|
40
|
28
|
22
|
16
|
9
|
9
|
8
|
9
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
1
|
6
|
15
|
19
|
12
|
12
|
7
|
7
|
7
|
7
|
|
現金 + 有価証券
|
892
|
772
|
730
|
673
|
395
|
539
|
493
|
455
|
619
|
778
|
690
|
607
|
491
|
507
|
424
|
486
|
464
|
536
|
621
|
469
|
276
|
274
|
221
|
255
|
200
|
295
|
228
|
232
|
220
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
489
|
494
|
513
|
481
|
417
|
399
|
771
|
991
|
394
|
417
|
425
|
452
|
475
|
429
|
406
|
1,070
|
425
|
473
|
459
|
730
|
741
|
|
売掛金
|
762
|
1,002
|
1,242
|
1,191
|
1,397
|
1,576
|
1,717
|
1,607
|
1,529
|
1,382
|
1,434
|
1,342
|
1,362
|
1,399
|
1,454
|
1,448
|
1,624
|
1,517
|
971
|
908
|
871
|
784
|
594
|
504
|
503
|
508
|
514
|
582
|
621
|
698
|
733
|
780
|
775
|
756
|
743
|
737
|
613
|
453
|
454
|
349
|
347
|
362
|
331
|
312
|
282
|
287
|
297
|
278
|
302
|
327
|
307
|
297
|
324
|
347
|
416
|
368
|
384
|
387
|
549
|
|
商品及び製品
|
107
|
142
|
195
|
199
|
233
|
272
|
265
|
259
|
257
|
251
|
245
|
235
|
229
|
209
|
194
|
216
|
242
|
230
|
190
|
183
|
177
|
153
|
153
|
151
|
141
|
103
|
109
|
108
|
119
|
166
|
174
|
173
|
166
|
165
|
166
|
178
|
186
|
176
|
173
|
166
|
164
|
160
|
154
|
147
|
136
|
126
|
132
|
120
|
129
|
127
|
144
|
152
|
146
|
147
|
149
|
147
|
141
|
129
|
117
|
|
流動資産合計
|
2,025
|
2,566
|
2,711
|
2,553
|
2,544
|
3,088
|
3,129
|
2,975
|
3,134
|
3,133
|
3,119
|
2,893
|
2,956
|
2,754
|
2,691
|
2,811
|
2,792
|
2,742
|
2,170
|
1,969
|
1,719
|
1,475
|
1,259
|
1,191
|
1,072
|
1,155
|
1,122
|
1,174
|
1,174
|
1,447
|
1,494
|
1,782
|
1,539
|
1,593
|
1,555
|
1,466
|
1,380
|
1,248
|
1,270
|
1,152
|
1,163
|
1,131
|
1,036
|
1,087
|
1,322
|
1,517
|
944
|
923
|
965
|
1,000
|
1,013
|
978
|
960
|
1,645
|
1,074
|
1,077
|
1,072
|
999
|
1,198
|
|
有形固定資産
|
7,642
|
7,885
|
7,976
|
8,372
|
8,577
|
8,630
|
8,814
|
8,904
|
8,894
|
8,712
|
8,642
|
8,578
|
8,464
|
8,598
|
8,691
|
8,833
|
9,017
|
8,599
|
7,334
|
7,405
|
7,288
|
7,028
|
6,942
|
6,765
|
6,617
|
6,268
|
6,219
|
6,142
|
6,052
|
6,110
|
5,969
|
5,710
|
5,609
|
5,468
|
5,400
|
5,301
|
5,152
|
4,931
|
4,597
|
4,396
|
4,225
|
3,986
|
3,829
|
3,562
|
3,444
|
3,332
|
3,246
|
3,187
|
3,100
|
3,026
|
2,977
|
2,964
|
2,946
|
2,899
|
2,841
|
2,813
|
2,766
|
2,831
|
3,075
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
8,475
|
9,055
|
9,179
|
9,563
|
9,774
|
9,824
|
10,019
|
9,868
|
9,791
|
9,523
|
9,467
|
9,374
|
9,246
|
9,406
|
9,496
|
9,625
|
9,827
|
9,138
|
8,434
|
8,548
|
8,210
|
8,062
|
7,691
|
7,465
|
7,352
|
7,031
|
6,973
|
6,918
|
6,914
|
6,955
|
6,805
|
6,518
|
6,422
|
6,260
|
6,218
|
6,048
|
5,893
|
5,512
|
5,038
|
4,829
|
4,654
|
4,372
|
4,219
|
3,955
|
3,852
|
4,008
|
3,913
|
3,878
|
3,803
|
3,729
|
3,687
|
3,485
|
3,766
|
3,632
|
3,571
|
3,538
|
3,481
|
3,505
|
3,851
|
|
総資産
|
10,500
|
11,621
|
11,890
|
12,116
|
12,318
|
12,912
|
13,148
|
12,843
|
12,925
|
12,656
|
12,585
|
12,267
|
12,202
|
12,160
|
12,187
|
12,436
|
12,619
|
11,880
|
10,605
|
10,517
|
9,929
|
9,538
|
8,950
|
8,656
|
8,425
|
8,187
|
8,095
|
8,092
|
8,089
|
8,402
|
8,300
|
8,300
|
7,961
|
7,854
|
7,774
|
7,515
|
7,273
|
6,761
|
6,309
|
5,982
|
5,817
|
5,503
|
5,255
|
5,042
|
5,175
|
5,525
|
4,857
|
4,801
|
4,769
|
4,730
|
4,700
|
4,463
|
4,727
|
5,278
|
4,645
|
4,616
|
4,554
|
4,504
|
5,050
|
|
買掛金
|
255
|
368
|
433
|
551
|
658
|
782
|
687
|
606
|
560
|
499
|
492
|
498
|
521
|
545
|
631
|
617
|
693
|
780
|
403
|
363
|
302
|
271
|
250
|
199
|
215
|
264
|
241
|
261
|
317
|
363
|
309
|
379
|
331
|
392
|
399
|
410
|
364
|
295
|
297
|
221
|
216
|
220
|
234
|
232
|
251
|
253
|
278
|
271
|
290
|
314
|
306
|
301
|
287
|
294
|
319
|
331
|
316
|
321
|
375
|
|
一年内返済予定の長期借入金
|
1,345
|
1,442
|
1,391
|
0
|
275
|
275
|
275
|
275
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
629
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,988
|
2,262
|
2,231
|
1,024
|
1,415
|
1,802
|
1,581
|
1,486
|
1,134
|
1,132
|
1,091
|
1,180
|
1,125
|
1,311
|
1,238
|
1,319
|
1,415
|
1,567
|
1,156
|
1,222
|
1,049
|
1,006
|
871
|
868
|
787
|
821
|
771
|
876
|
830
|
919
|
766
|
873
|
752
|
832
|
735
|
772
|
682
|
656
|
584
|
523
|
486
|
515
|
490
|
529
|
516
|
525
|
513
|
524
|
559
|
596
|
540
|
544
|
528
|
1,213
|
602
|
590
|
571
|
571
|
667
|
|
長期借入金
|
2,365
|
3,067
|
3,064
|
4,265
|
4,088
|
4,348
|
4,498
|
4,398
|
4,679
|
4,379
|
4,380
|
4,071
|
4,036
|
3,904
|
3,812
|
3,956
|
4,255
|
4,349
|
3,817
|
3,691
|
3,738
|
3,655
|
3,584
|
3,503
|
3,476
|
3,578
|
3,662
|
3,740
|
3,959
|
4,028
|
4,256
|
3,819
|
3,737
|
3,586
|
3,678
|
3,551
|
3,517
|
3,333
|
3,388
|
3,276
|
3,290
|
2,969
|
2,899
|
2,823
|
3,076
|
3,263
|
2,610
|
2,602
|
2,586
|
2,538
|
2,562
|
2,503
|
2,501
|
2,512
|
2,512
|
2,514
|
2,503
|
2,505
|
2,685
|
|
固定負債合計
|
3,284
|
4,069
|
4,116
|
5,353
|
5,190
|
5,439
|
5,675
|
5,559
|
5,865
|
5,497
|
5,440
|
5,084
|
5,170
|
4,798
|
4,908
|
5,034
|
5,331
|
5,394
|
4,480
|
4,355
|
4,368
|
4,237
|
4,163
|
4,065
|
4,038
|
4,110
|
4,137
|
4,143
|
4,331
|
4,340
|
4,590
|
4,129
|
4,034
|
3,867
|
3,978
|
3,872
|
3,830
|
3,629
|
3,653
|
3,517
|
3,533
|
3,288
|
3,240
|
3,178
|
3,424
|
3,606
|
2,985
|
2,996
|
2,930
|
2,918
|
2,886
|
2,814
|
2,816
|
2,783
|
2,769
|
2,762
|
2,748
|
2,726
|
2,937
|
|
総負債
|
5,272
|
6,331
|
6,347
|
6,378
|
6,606
|
7,242
|
7,256
|
7,045
|
6,999
|
6,630
|
6,532
|
6,264
|
6,295
|
6,109
|
6,147
|
6,354
|
6,746
|
6,961
|
5,637
|
5,578
|
5,418
|
5,244
|
5,034
|
4,934
|
4,826
|
4,932
|
4,909
|
5,020
|
5,161
|
5,259
|
5,356
|
5,003
|
4,786
|
4,699
|
4,714
|
4,644
|
4,512
|
4,285
|
4,238
|
4,041
|
4,019
|
3,804
|
3,731
|
3,707
|
3,940
|
4,131
|
3,499
|
3,520
|
3,489
|
3,514
|
3,426
|
3,358
|
3,344
|
3,997
|
3,372
|
3,353
|
3,320
|
3,298
|
3,604
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
3,697
|
3,657
|
3,791
|
3,983
|
4,057
|
3,956
|
4,090
|
4,018
|
4,093
|
4,120
|
4,207
|
4,192
|
4,074
|
4,213
|
4,343
|
4,394
|
4,482
|
3,573
|
3,679
|
3,625
|
3,312
|
3,131
|
2,716
|
2,514
|
2,386
|
2,033
|
1,872
|
1,722
|
1,556
|
1,423
|
1,232
|
1,006
|
864
|
650
|
519
|
303
|
171
|
-105
|
-509
|
-665
|
-830
|
-947
|
-1,090
|
-1,291
|
-1,416
|
-1,538
|
-1,726
|
-1,751
|
-1,767
|
-1,842
|
-1,805
|
-1,810
|
-1,862
|
-1,887
|
-1,928
|
-1,968
|
-2,031
|
-2,093
|
-2,067
|
|
株主資本
|
5,228
|
5,221
|
5,474
|
5,668
|
5,644
|
5,601
|
5,823
|
5,729
|
5,856
|
5,957
|
5,985
|
5,933
|
5,838
|
5,981
|
5,971
|
6,082
|
5,873
|
4,919
|
4,968
|
4,939
|
4,511
|
4,294
|
3,916
|
3,723
|
3,599
|
3,255
|
3,186
|
3,073
|
2,927
|
2,939
|
2,737
|
3,089
|
2,964
|
2,750
|
2,650
|
2,455
|
2,341
|
2,050
|
1,641
|
1,507
|
1,359
|
1,256
|
1,127
|
936
|
833
|
718
|
680
|
600
|
596
|
536
|
582
|
591
|
548
|
542
|
522
|
501
|
460
|
421
|
649
|
|
有利子負債合計
|
3,711
|
4,509
|
4,455
|
4,265
|
4,363
|
4,624
|
4,773
|
4,674
|
4,679
|
4,380
|
4,380
|
4,071
|
4,036
|
3,904
|
3,812
|
3,956
|
4,255
|
4,332
|
3,817
|
3,691
|
3,738
|
3,655
|
3,584
|
3,503
|
3,476
|
3,578
|
3,662
|
3,740
|
3,959
|
4,028
|
4,256
|
3,819
|
3,737
|
3,586
|
3,678
|
3,551
|
3,517
|
3,333
|
3,388
|
3,276
|
3,290
|
2,969
|
2,899
|
2,823
|
3,076
|
3,263
|
2,610
|
2,602
|
2,586
|
2,538
|
2,562
|
2,503
|
2,501
|
3,141
|
2,512
|
2,514
|
2,503
|
2,505
|
2,685
|
|
純有利子負債
|
2,818
|
3,737
|
3,725
|
3,592
|
3,968
|
4,084
|
4,279
|
4,219
|
4,060
|
3,601
|
3,690
|
3,463
|
3,544
|
3,397
|
3,388
|
3,470
|
3,790
|
3,796
|
3,196
|
3,221
|
3,461
|
3,381
|
3,363
|
3,247
|
3,275
|
3,283
|
3,433
|
3,508
|
3,738
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,898
|
2,782
|
2,776
|
2,487
|
2,481
|
2,423
|
2,304
|
2,271
|
2,216
|
2,184
|
2,160
|
2,085
|
2,086
|
2,074
|
2,094
|
2,070
|
2,086
|
2,040
|
2,043
|
1,774
|
1,944
|
|
DEレシオ(%)
|
70.97
|
86.38
|
81.39
|
75.25
|
77.32
|
82.55
|
81.97
|
81.58
|
79.9
|
73.52
|
73.19
|
68.62
|
69.14
|
65.27
|
63.85
|
65.05
|
72.45
|
88.07
|
76.83
|
74.73
|
82.85
|
85.13
|
91.53
|
94.1
|
96.59
|
109.94
|
114.92
|
121.72
|
135.23
|
137.06
|
155.5
|
123.63
|
126.1
|
130.38
|
138.77
|
144.62
|
150.22
|
162.58
|
206.45
|
217.32
|
241.98
|
236.21
|
257.0
|
301.31
|
368.85
|
453.84
|
383.43
|
433.01
|
433.69
|
472.72
|
439.97
|
423.08
|
456.31
|
579.54
|
480.5
|
501.23
|
543.5
|
594.71
|
413.27
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|