|
(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
|
|
現金同等物
|
7
|
8
|
2
|
4
|
5
|
5
|
4
|
1
|
1
|
10
|
1
|
7
|
0
|
0
|
6
|
2
|
2
|
0
|
5
|
1
|
0
|
43
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
2
|
0
|
90
|
94
|
0
|
-
|
13
|
-
|
145
|
67
|
32
|
1
|
-
|
-
|
1
|
-
|
-
|
4
|
456
|
88
|
307
|
0
|
2
|
0
|
4
|
0
|
9
|
0
|
26
|
|
現金 + 有価証券
|
7
|
8
|
2
|
4
|
5
|
5
|
4
|
1
|
1
|
10
|
1
|
7
|
0
|
0
|
6
|
2
|
2
|
0
|
5
|
1
|
0
|
43
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
2
|
0
|
90
|
94
|
0
|
-
|
13
|
-
|
145
|
67
|
32
|
1
|
-
|
-
|
1
|
-
|
-
|
4
|
456
|
88
|
307
|
0
|
2
|
0
|
4
|
0
|
9
|
0
|
26
|
|
売掛金
|
315
|
339
|
277
|
269
|
324
|
396
|
322
|
269
|
302
|
390
|
295
|
286
|
186
|
257
|
179
|
191
|
187
|
238
|
188
|
169
|
185
|
222
|
173
|
135
|
163
|
224
|
173
|
136
|
185
|
261
|
188
|
177
|
221
|
245
|
174
|
163
|
163
|
226
|
153
|
143
|
160
|
209
|
157
|
139
|
173
|
242
|
162
|
164
|
249
|
320
|
250
|
215
|
262
|
351
|
208
|
181
|
220
|
330
|
240
|
274
|
|
商品及び製品
|
140
|
126
|
158
|
139
|
122
|
91
|
100
|
96
|
101
|
84
|
93
|
99
|
98
|
75
|
74
|
82
|
58
|
45
|
58
|
82
|
89
|
86
|
113
|
105
|
107
|
87
|
79
|
86
|
77
|
77
|
84
|
95
|
81
|
64
|
57
|
48
|
47
|
43
|
46
|
45
|
42
|
36
|
36
|
39
|
-
|
-
|
40
|
64
|
80
|
85
|
108
|
128
|
117
|
123
|
158
|
157
|
145
|
123
|
148
|
135
|
|
流動資産合計
|
697
|
709
|
632
|
596
|
705
|
726
|
652
|
601
|
727
|
856
|
794
|
626
|
607
|
758
|
694
|
702
|
696
|
740
|
705
|
653
|
682
|
753
|
570
|
455
|
527
|
547
|
549
|
538
|
632
|
599
|
497
|
493
|
560
|
642
|
557
|
454
|
455
|
549
|
430
|
522
|
499
|
488
|
428
|
502
|
484
|
627
|
613
|
657
|
1,703
|
1,712
|
1,340
|
1,401
|
951
|
905
|
771
|
725
|
787
|
896
|
895
|
1,008
|
|
有形固定資産
|
6,057
|
6,288
|
6,464
|
6,600
|
6,934
|
7,149
|
7,474
|
7,705
|
7,864
|
8,098
|
8,345
|
8,580
|
6,383
|
6,496
|
6,673
|
6,762
|
6,820
|
6,927
|
6,980
|
7,012
|
7,086
|
7,167
|
7,322
|
7,388
|
7,470
|
7,534
|
7,696
|
7,900
|
8,088
|
8,200
|
8,340
|
8,393
|
8,473
|
8,557
|
8,644
|
8,769
|
8,878
|
8,961
|
9,045
|
9,091
|
9,172
|
9,234
|
9,375
|
9,475
|
9,575
|
9,696
|
9,833
|
9,971
|
10,118
|
10,268
|
10,547
|
10,720
|
10,940
|
11,114
|
11,301
|
11,469
|
11,687
|
11,832
|
12,087
|
12,213
|
|
固定資産合計
|
6,597
|
6,818
|
7,037
|
7,094
|
7,430
|
7,652
|
8,253
|
8,473
|
8,624
|
8,850
|
9,128
|
9,355
|
8,242
|
8,386
|
8,440
|
8,548
|
8,628
|
8,723
|
8,822
|
8,849
|
8,912
|
8,865
|
9,027
|
9,067
|
9,132
|
9,237
|
9,390
|
9,597
|
9,788
|
9,864
|
9,916
|
9,943
|
9,983
|
10,061
|
10,191
|
10,308
|
10,431
|
10,535
|
10,594
|
9,848
|
9,940
|
10,009
|
10,290
|
11,286
|
11,415
|
11,551
|
11,993
|
12,436
|
11,134
|
10,891
|
11,204
|
11,389
|
11,654
|
11,838
|
12,019
|
12,193
|
12,425
|
12,579
|
12,821
|
12,944
|
|
総資産
|
7,294
|
7,527
|
7,669
|
7,691
|
8,136
|
8,379
|
8,906
|
9,075
|
9,351
|
9,706
|
9,922
|
9,982
|
8,849
|
9,144
|
9,135
|
9,251
|
9,324
|
9,463
|
9,528
|
9,502
|
9,594
|
9,618
|
9,597
|
9,523
|
9,659
|
9,784
|
9,940
|
10,135
|
10,421
|
10,464
|
10,413
|
10,436
|
10,544
|
10,703
|
10,749
|
10,762
|
10,886
|
11,084
|
11,024
|
10,371
|
10,439
|
10,498
|
10,719
|
11,789
|
11,900
|
12,178
|
12,606
|
13,094
|
12,838
|
12,604
|
12,545
|
12,790
|
12,605
|
12,743
|
12,791
|
12,918
|
13,212
|
13,476
|
13,716
|
13,953
|
|
買掛金
|
277
|
266
|
321
|
294
|
372
|
297
|
388
|
304
|
274
|
280
|
396
|
409
|
219
|
171
|
251
|
209
|
174
|
143
|
179
|
151
|
145
|
125
|
262
|
172
|
159
|
129
|
205
|
244
|
188
|
145
|
230
|
181
|
161
|
171
|
239
|
194
|
151
|
159
|
194
|
157
|
144
|
123
|
251
|
244
|
189
|
243
|
274
|
300
|
297
|
299
|
448
|
327
|
337
|
281
|
276
|
211
|
256
|
269
|
305
|
224
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
100
|
240
|
0
|
0
|
110
|
110
|
110
|
110
|
0
|
0
|
124
|
224
|
224
|
224
|
349
|
249
|
499
|
499
|
249
|
250
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
999
|
999
|
999
|
1,000
|
-
|
-
|
-
|
79
|
79
|
32
|
32
|
-
|
|
流動負債合計
|
870
|
872
|
814
|
838
|
933
|
934
|
998
|
1,115
|
1,268
|
1,195
|
1,276
|
1,482
|
1,016
|
941
|
1,093
|
949
|
1,093
|
869
|
573
|
641
|
662
|
586
|
752
|
706
|
773
|
795
|
1,027
|
915
|
926
|
953
|
950
|
1,215
|
1,250
|
840
|
869
|
884
|
702
|
696
|
657
|
855
|
594
|
517
|
697
|
1,836
|
911
|
993
|
1,089
|
1,342
|
2,125
|
1,876
|
1,802
|
1,665
|
1,127
|
1,107
|
1,179
|
1,429
|
1,109
|
1,041
|
1,229
|
1,382
|
|
長期借入金
|
2,403
|
2,373
|
2,363
|
2,338
|
2,587
|
2,587
|
2,737
|
2,737
|
2,738
|
2,848
|
2,849
|
2,849
|
2,400
|
2,400
|
2,300
|
2,549
|
2,410
|
2,510
|
2,755
|
2,645
|
2,645
|
2,646
|
2,646
|
2,629
|
2,630
|
2,505
|
2,406
|
2,703
|
2,863
|
2,750
|
2,750
|
2,500
|
2,500
|
2,897
|
2,897
|
2,897
|
3,194
|
3,195
|
3,195
|
3,196
|
3,493
|
3,494
|
3,494
|
3,495
|
4,495
|
4,496
|
4,496
|
4,497
|
3,548
|
3,548
|
3,549
|
3,994
|
4,339
|
4,340
|
4,341
|
4,262
|
4,822
|
5,021
|
5,021
|
5,122
|
|
固定負債合計
|
4,304
|
4,407
|
4,455
|
4,383
|
4,653
|
4,746
|
5,088
|
5,149
|
5,204
|
5,474
|
5,573
|
5,447
|
5,021
|
5,208
|
5,004
|
5,264
|
5,131
|
5,351
|
5,710
|
5,619
|
5,645
|
5,678
|
5,519
|
5,519
|
5,564
|
5,544
|
5,469
|
5,776
|
6,002
|
5,893
|
5,611
|
5,379
|
5,403
|
5,833
|
5,874
|
5,901
|
6,176
|
6,201
|
6,227
|
5,963
|
6,280
|
6,320
|
6,390
|
6,347
|
7,347
|
7,369
|
7,461
|
7,488
|
6,456
|
6,287
|
6,329
|
6,754
|
7,098
|
7,095
|
7,100
|
7,043
|
7,624
|
7,817
|
7,845
|
7,955
|
|
総負債
|
5,174
|
5,279
|
5,269
|
5,222
|
5,587
|
5,680
|
6,087
|
6,264
|
6,473
|
6,670
|
6,850
|
6,930
|
6,037
|
6,150
|
6,098
|
6,213
|
6,225
|
6,220
|
6,283
|
6,260
|
6,308
|
6,264
|
6,271
|
6,225
|
6,337
|
6,339
|
6,496
|
6,691
|
6,929
|
6,847
|
6,562
|
6,594
|
6,654
|
6,673
|
6,744
|
6,785
|
6,879
|
6,898
|
6,885
|
6,818
|
6,875
|
6,837
|
7,087
|
8,183
|
8,259
|
8,363
|
8,550
|
8,831
|
8,581
|
8,163
|
8,131
|
8,420
|
8,226
|
8,203
|
8,279
|
8,473
|
8,734
|
8,859
|
9,075
|
9,338
|
|
資本金及び資本剰余金
|
902
|
908
|
969
|
988
|
994
|
999
|
1,035
|
1,022
|
1,028
|
1,034
|
2,094
|
1,039
|
1,059
|
1,067
|
1,073
|
1,069
|
1,075
|
1,080
|
1,087
|
1,091
|
1,097
|
1,104
|
1,101
|
1,102
|
1,104
|
1,104
|
1,105
|
1,107
|
1,110
|
1,110
|
1,114
|
1,117
|
1,120
|
1,124
|
1,127
|
1,120
|
1,123
|
1,128
|
1,131
|
1,116
|
1,119
|
1,121
|
1,124
|
1,118
|
1,120
|
1,123
|
1,125
|
1,127
|
1,129
|
1,131
|
1,134
|
1,135
|
1,138
|
1,141
|
1,145
|
1,142
|
1,156
|
1,161
|
1,167
|
1,166
|
|
利益剰余金
|
1,258
|
1,386
|
1,380
|
1,368
|
1,434
|
1,576
|
1,574
|
1,573
|
1,628
|
1,775
|
1,772
|
1,754
|
1,804
|
1,978
|
1,991
|
1,996
|
2,052
|
2,190
|
2,198
|
2,192
|
2,229
|
2,285
|
2,260
|
2,230
|
2,247
|
2,370
|
2,367
|
2,365
|
2,410
|
2,527
|
2,760
|
2,748
|
2,792
|
2,925
|
2,906
|
2,878
|
2,905
|
3,078
|
3,036
|
2,465
|
2,473
|
2,570
|
2,545
|
2,516
|
2,548
|
2,718
|
2,955
|
3,153
|
3,144
|
3,324
|
3,291
|
3,246
|
3,251
|
3,409
|
3,374
|
3,306
|
3,324
|
3,459
|
3,476
|
3,452
|
|
株主資本
|
2,119
|
2,248
|
2,400
|
2,469
|
2,548
|
2,699
|
2,819
|
2,810
|
2,878
|
3,037
|
3,072
|
3,052
|
2,811
|
2,995
|
3,037
|
3,038
|
3,100
|
3,243
|
3,244
|
3,242
|
3,286
|
3,353
|
3,326
|
3,298
|
3,322
|
3,445
|
3,444
|
3,444
|
3,492
|
3,617
|
3,851
|
3,842
|
3,890
|
4,030
|
4,005
|
3,976
|
4,007
|
4,186
|
4,140
|
3,553
|
3,564
|
3,661
|
3,632
|
3,606
|
3,641
|
3,815
|
4,056
|
4,263
|
4,257
|
4,441
|
4,413
|
4,370
|
4,379
|
4,541
|
4,512
|
4,445
|
4,478
|
4,617
|
4,641
|
4,616
|
|
有利子負債合計
|
2,403
|
2,373
|
2,363
|
2,338
|
2,587
|
2,587
|
2,737
|
2,737
|
2,738
|
2,848
|
2,849
|
2,849
|
2,400
|
2,400
|
2,400
|
2,649
|
2,650
|
2,510
|
2,755
|
2,755
|
2,755
|
2,756
|
2,739
|
2,629
|
2,630
|
2,630
|
2,631
|
2,928
|
3,088
|
3,099
|
2,999
|
3,000
|
3,000
|
3,147
|
3,147
|
2,897
|
3,194
|
3,195
|
3,195
|
3,196
|
3,493
|
3,494
|
3,494
|
3,495
|
4,495
|
4,496
|
4,496
|
4,497
|
4,547
|
4,548
|
4,549
|
4,994
|
4,339
|
4,340
|
4,341
|
4,341
|
4,901
|
5,053
|
5,053
|
5,122
|
|
純有利子負債
|
2,395
|
2,364
|
2,361
|
2,334
|
2,582
|
2,581
|
2,733
|
2,736
|
2,736
|
2,838
|
2,847
|
2,842
|
2,400
|
2,400
|
2,393
|
2,647
|
2,647
|
2,510
|
2,750
|
2,754
|
2,755
|
2,712
|
2,664
|
2,629
|
2,630
|
2,630
|
2,630
|
2,928
|
3,088
|
3,099
|
2,985
|
2,998
|
3,000
|
3,056
|
3,053
|
2,897
|
-
|
3,182
|
-
|
3,050
|
3,426
|
3,462
|
3,493
|
-
|
-
|
4,494
|
-
|
-
|
4,543
|
4,092
|
4,461
|
4,687
|
4,339
|
4,337
|
4,340
|
4,337
|
4,901
|
5,043
|
5,053
|
5,095
|
|
DEレシオ(%)
|
113.35
|
105.54
|
98.45
|
94.7
|
101.51
|
95.85
|
97.08
|
97.4
|
95.11
|
93.81
|
92.72
|
93.33
|
85.38
|
80.14
|
79.03
|
87.21
|
85.47
|
77.39
|
84.92
|
85.0
|
83.85
|
82.17
|
82.35
|
79.72
|
79.16
|
76.34
|
76.38
|
85.01
|
88.43
|
85.69
|
77.88
|
78.08
|
77.13
|
78.09
|
78.57
|
72.87
|
79.7
|
76.32
|
77.19
|
89.95
|
98.01
|
95.44
|
96.22
|
96.94
|
123.47
|
117.85
|
110.85
|
105.5
|
106.82
|
102.42
|
103.06
|
114.28
|
99.08
|
95.57
|
96.21
|
97.66
|
109.46
|
109.45
|
108.89
|
110.96
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|