|
(単位:百万ドル)
|
1Q10
|
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
|
167
|
50
|
31
|
870
|
477
|
148
|
65
|
781
|
114
|
978
|
583
|
143
|
33
|
779
|
149
|
210
|
358
|
151
|
172
|
239
|
226
|
38
|
97
|
137
|
180
|
237
|
248
|
310
|
332
|
11
|
37
|
17
|
15
|
84
|
11
|
27
|
273
|
673
|
20
|
531
|
945
|
447
|
524
|
402
|
374
|
224
|
146
|
14
|
135
|
22
|
220
|
680
|
106
|
284
|
338
|
65
|
36
|
6,464
|
733
|
141
|
|
現金 + 有価証券
|
167
|
50
|
31
|
870
|
477
|
148
|
65
|
781
|
114
|
978
|
583
|
143
|
33
|
779
|
149
|
210
|
358
|
151
|
172
|
239
|
226
|
38
|
97
|
137
|
180
|
237
|
248
|
310
|
332
|
11
|
37
|
17
|
15
|
84
|
11
|
27
|
273
|
673
|
20
|
531
|
945
|
447
|
524
|
402
|
374
|
224
|
146
|
14
|
135
|
22
|
220
|
680
|
106
|
284
|
338
|
65
|
36
|
6,464
|
733
|
141
|
|
商品及び製品
|
397
|
703
|
708
|
407
|
574
|
658
|
549
|
299
|
561
|
644
|
517
|
302
|
434
|
664
|
417
|
231
|
335
|
338
|
134
|
218
|
150
|
142
|
128
|
156
|
245
|
217
|
140
|
193
|
200
|
314
|
342
|
185
|
285
|
426
|
296
|
243
|
184
|
283
|
304
|
131
|
201
|
300
|
227
|
369
|
454
|
628
|
427
|
584
|
619
|
538
|
431
|
399
|
314
|
869
|
639
|
798
|
671
|
616
|
748
|
905
|
|
流動資産合計
|
2,108
|
1,988
|
2,379
|
2,796
|
2,529
|
2,312
|
2,319
|
2,609
|
1,807
|
2,956
|
2,765
|
1,949
|
1,889
|
2,882
|
2,371
|
1,656
|
2,059
|
1,712
|
1,307
|
1,321
|
1,263
|
952
|
975
|
991
|
1,281
|
1,369
|
1,429
|
1,378
|
1,447
|
1,518
|
1,764
|
1,290
|
1,433
|
1,807
|
1,398
|
1,342
|
1,401
|
1,967
|
1,470
|
1,488
|
2,180
|
1,721
|
1,869
|
1,997
|
2,236
|
2,667
|
2,374
|
2,641
|
3,026
|
2,765
|
2,548
|
2,569
|
1,863
|
3,188
|
3,108
|
2,950
|
2,475
|
2,876
|
4,238
|
4,116
|
|
有形固定資産
|
7,794
|
7,139
|
7,313
|
7,439
|
7,713
|
8,019
|
8,444
|
8,701
|
9,098
|
9,490
|
10,114
|
10,521
|
10,979
|
11,771
|
12,298
|
9,511
|
9,871
|
10,242
|
11,662
|
11,891
|
12,076
|
12,279
|
12,374
|
12,437
|
12,485
|
12,527
|
12,571
|
12,554
|
12,547
|
12,579
|
12,698
|
12,878
|
13,304
|
13,961
|
14,767
|
15,518
|
16,336
|
17,363
|
18,349
|
18,629
|
18,981
|
19,029
|
19,155
|
19,125
|
19,182
|
19,222
|
19,320
|
19,425
|
19,601
|
19,790
|
19,953
|
20,040
|
20,229
|
32,089
|
32,697
|
32,807
|
33,415
|
33,613
|
45,935
|
46,230
|
|
固定資産合計
|
10,220
|
9,941
|
10,120
|
10,244
|
10,507
|
10,859
|
11,378
|
11,643
|
12,010
|
12,408
|
13,091
|
13,497
|
13,953
|
14,728
|
15,337
|
11,997
|
12,325
|
12,599
|
13,997
|
14,211
|
14,387
|
14,556
|
14,471
|
14,510
|
14,542
|
14,613
|
14,709
|
14,689
|
15,225
|
15,246
|
15,081
|
15,142
|
15,480
|
16,103
|
16,833
|
17,592
|
18,350
|
19,368
|
20,342
|
20,481
|
20,813
|
21,060
|
21,209
|
21,182
|
21,202
|
21,205
|
21,247
|
21,351
|
21,500
|
21,674
|
21,831
|
21,895
|
22,175
|
40,751
|
41,158
|
41,440
|
42,060
|
48,174
|
59,831
|
60,147
|
|
総資産
|
12,329
|
11,930
|
12,499
|
13,040
|
13,036
|
13,171
|
13,697
|
14,252
|
13,817
|
15,364
|
15,855
|
15,446
|
15,842
|
17,610
|
17,708
|
13,653
|
14,385
|
14,312
|
15,305
|
15,533
|
15,651
|
15,508
|
15,446
|
15,501
|
15,823
|
15,982
|
16,139
|
16,068
|
16,673
|
16,765
|
16,846
|
16,432
|
16,914
|
17,911
|
18,232
|
18,934
|
19,752
|
21,336
|
21,812
|
21,969
|
22,992
|
22,781
|
23,079
|
23,180
|
23,437
|
23,872
|
23,622
|
23,993
|
24,527
|
24,439
|
24,379
|
24,464
|
24,038
|
43,939
|
44,266
|
44,390
|
44,535
|
51,050
|
64,069
|
64,263
|
|
買掛金
|
965
|
885
|
1,215
|
1,131
|
1,194
|
1,241
|
1,341
|
1,110
|
911
|
1,153
|
1,333
|
1,205
|
1,214
|
1,382
|
1,503
|
1,155
|
1,271
|
1,221
|
891
|
721
|
694
|
620
|
615
|
522
|
697
|
711
|
874
|
703
|
696
|
922
|
1,140
|
773
|
1,027
|
1,339
|
1,118
|
1,027
|
907
|
1,129
|
1,209
|
742
|
755
|
624
|
719
|
929
|
1,052
|
1,442
|
1,332
|
1,729
|
1,923
|
1,658
|
1,359
|
1,074
|
880
|
1,619
|
1,564
|
1,480
|
1,271
|
1,247
|
2,187
|
2,437
|
|
一年内返済予定の長期借入金
|
493
|
643
|
643
|
418
|
368
|
365
|
364
|
364
|
12
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
660
|
660
|
660
|
110
|
460
|
460
|
460
|
410
|
410
|
494
|
432
|
432
|
932
|
932
|
507
|
507
|
307
|
307
|
7
|
7
|
7
|
7
|
7
|
7
|
543
|
536
|
536
|
895
|
895
|
895
|
925
|
925
|
500
|
-
|
500
|
484
|
1,200
|
1,354
|
1,257
|
1,059
|
2,059
|
|
流動負債合計
|
2,672
|
2,597
|
3,151
|
2,302
|
2,841
|
2,977
|
3,246
|
2,600
|
2,257
|
2,439
|
2,813
|
2,337
|
2,649
|
2,622
|
2,696
|
1,891
|
1,851
|
1,781
|
2,392
|
2,549
|
2,607
|
1,960
|
1,638
|
1,764
|
2,188
|
2,342
|
2,837
|
2,732
|
2,861
|
2,741
|
2,667
|
2,050
|
2,572
|
2,450
|
2,108
|
1,689
|
1,737
|
1,567
|
2,020
|
1,091
|
1,273
|
1,094
|
1,344
|
2,047
|
2,395
|
2,803
|
3,185
|
3,483
|
3,655
|
4,139
|
3,052
|
2,182
|
1,517
|
3,298
|
3,452
|
4,194
|
3,979
|
3,557
|
4,719
|
6,183
|
|
長期借入金
|
4,103
|
3,692
|
3,687
|
4,976
|
4,623
|
4,532
|
4,530
|
5,226
|
5,225
|
6,517
|
6,515
|
6,513
|
6,511
|
7,757
|
7,755
|
7,199
|
7,197
|
7,195
|
7,193
|
7,340
|
7,291
|
7,774
|
8,324
|
8,320
|
8,320
|
8,320
|
7,920
|
7,920
|
7,836
|
8,092
|
8,092
|
7,092
|
7,091
|
8,326
|
8,873
|
10,004
|
10,754
|
12,479
|
12,480
|
14,147
|
14,276
|
14,249
|
14,228
|
13,639
|
13,638
|
13,640
|
12,748
|
12,750
|
12,873
|
11,951
|
12,696
|
12,728
|
12,742
|
21,450
|
21,183
|
20,447
|
20,339
|
26,880
|
31,018
|
29,781
|
|
資本金及び資本剰余金
|
1,366
|
1,383
|
1,393
|
1,385
|
1,397
|
1,405
|
1,419
|
1,318
|
1,328
|
1,339
|
1,327
|
1,270
|
1,280
|
1,406
|
1,436
|
1,379
|
1,506
|
1,517
|
1,544
|
1,539
|
1,566
|
1,480
|
1,380
|
1,330
|
1,297
|
1,266
|
1,236
|
1,234
|
6,467
|
6,422
|
6,593
|
7,740
|
7,704
|
7,667
|
7,620
|
7,532
|
7,500
|
7,453
|
7,408
|
6,994
|
7,555
|
7,453
|
7,358
|
7,310
|
7,252
|
7,240
|
7,219
|
7,182
|
7,195
|
7,223
|
7,258
|
7,258
|
7,275
|
16,321
|
16,326
|
16,309
|
16,344
|
16,368
|
16,360
|
20,728
|
|
利益剰余金
|
1,793
|
1,794
|
1,826
|
1,901
|
-
|
1,903
|
1,960
|
2,019
|
2,017
|
2,015
|
2,059
|
2,097
|
2,024
|
2,008
|
2,020
|
280
|
225
|
170
|
138
|
72
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-142
|
-8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50
|
672
|
711
|
737
|
868
|
927
|
1,126
|
1,237
|
1,579
|
1,569
|
|
株主資本
|
3,880
|
3,895
|
3,921
|
3,957
|
3,698
|
3,682
|
3,800
|
4,379
|
4,206
|
4,176
|
4,232
|
4,204
|
4,174
|
4,691
|
4,845
|
3,128
|
3,793
|
3,759
|
4,006
|
3,893
|
3,999
|
4,037
|
3,766
|
3,646
|
3,492
|
3,440
|
3,429
|
3,470
|
5,565
|
5,516
|
5,685
|
6,869
|
6,838
|
6,653
|
6,580
|
6,442
|
6,348
|
6,219
|
6,226
|
5,561
|
6,241
|
6,146
|
6,042
|
6,097
|
5,910
|
5,841
|
6,015
|
5,994
|
6,115
|
6,312
|
6,494
|
7,132
|
7,218
|
16,299
|
16,484
|
16,445
|
16,709
|
16,887
|
22,133
|
22,120
|
|
有利子負債合計
|
4,597
|
4,335
|
4,330
|
5,395
|
4,991
|
4,897
|
4,894
|
5,590
|
5,237
|
6,529
|
6,526
|
6,524
|
6,522
|
7,768
|
7,764
|
7,210
|
7,208
|
7,206
|
7,161
|
8,000
|
7,952
|
8,434
|
8,434
|
8,781
|
8,781
|
8,781
|
8,331
|
8,330
|
8,330
|
8,525
|
8,524
|
8,024
|
8,024
|
8,833
|
9,381
|
10,312
|
11,062
|
12,487
|
12,487
|
14,154
|
14,284
|
14,257
|
14,236
|
14,183
|
14,174
|
14,177
|
13,643
|
13,646
|
13,769
|
12,876
|
13,621
|
13,228
|
12,742
|
21,950
|
21,667
|
21,647
|
21,693
|
28,137
|
32,077
|
31,840
|
|
純有利子負債
|
4,429
|
4,285
|
4,299
|
4,525
|
4,513
|
4,749
|
4,828
|
4,809
|
5,122
|
5,550
|
5,943
|
6,380
|
6,488
|
6,988
|
7,615
|
6,999
|
6,849
|
7,054
|
6,988
|
7,761
|
7,726
|
8,396
|
8,337
|
8,644
|
8,600
|
8,543
|
8,082
|
8,020
|
7,998
|
8,513
|
8,487
|
8,007
|
8,009
|
8,749
|
9,369
|
10,284
|
10,788
|
11,814
|
12,466
|
13,623
|
13,338
|
13,810
|
13,712
|
13,780
|
13,799
|
13,952
|
13,497
|
13,632
|
13,633
|
12,853
|
13,401
|
12,548
|
12,636
|
21,666
|
21,329
|
21,582
|
21,657
|
21,673
|
31,344
|
31,699
|
|
DEレシオ(%)
|
118.48
|
111.29
|
110.43
|
136.33
|
134.97
|
133.0
|
128.8
|
127.65
|
124.51
|
156.35
|
154.2
|
155.18
|
156.24
|
165.6
|
160.25
|
230.51
|
190.01
|
191.67
|
178.76
|
205.49
|
198.83
|
208.91
|
223.94
|
240.87
|
251.45
|
255.24
|
242.95
|
240.11
|
149.68
|
154.53
|
149.93
|
116.82
|
117.33
|
132.78
|
142.58
|
160.07
|
174.25
|
200.79
|
200.57
|
254.54
|
228.88
|
231.97
|
235.6
|
232.62
|
239.81
|
242.71
|
226.82
|
227.68
|
225.17
|
203.98
|
209.75
|
185.47
|
176.53
|
134.67
|
131.44
|
131.63
|
129.83
|
166.62
|
144.93
|
143.94
|