|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
2Q11
|
1Q12
|
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
|
286
|
166
|
2
|
288
|
122
|
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
|
214
|
112
|
0
|
157
|
0
|
227
|
162
|
162
|
211
|
343
|
251
|
277
|
304
|
344
|
|
現金 + 有価証券
|
286
|
166
|
2
|
288
|
122
|
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
|
214
|
112
|
0
|
157
|
0
|
227
|
162
|
162
|
211
|
343
|
251
|
277
|
304
|
344
|
|
売掛金
|
113
|
101
|
97
|
66
|
108
|
120
|
167
|
152
|
159
|
151
|
179
|
221
|
183
|
172
|
188
|
134
|
115
|
110
|
123
|
104
|
81
|
183
|
241
|
246
|
261
|
285
|
348
|
294
|
362
|
397
|
490
|
356
|
289
|
249
|
272
|
188
|
169
|
182
|
252
|
286
|
299
|
366
|
471
|
413
|
608
|
634
|
481
|
256
|
187
|
217
|
274
|
167
|
205
|
181
|
302
|
330
|
|
商品及び製品
|
21
|
21
|
23
|
11
|
14
|
18
|
22
|
16
|
16
|
12
|
12
|
17
|
18
|
16
|
17
|
17
|
20
|
23
|
33
|
25
|
20
|
36
|
26
|
20
|
18
|
21
|
21
|
30
|
21
|
24
|
22
|
25
|
26
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
560
|
373
|
276
|
443
|
462
|
270
|
327
|
370
|
273
|
222
|
248
|
279
|
247
|
236
|
570
|
510
|
373
|
423
|
439
|
391
|
145
|
379
|
281
|
297
|
360
|
337
|
429
|
337
|
384
|
422
|
602
|
388
|
459
|
412
|
427
|
467
|
331
|
209
|
289
|
308
|
339
|
412
|
736
|
575
|
669
|
862
|
539
|
693
|
561
|
595
|
870
|
861
|
716
|
655
|
721
|
720
|
|
有形固定資産
|
81
|
80
|
78
|
57
|
50
|
44
|
41
|
38
|
36
|
34
|
32
|
32
|
38
|
38
|
37
|
34
|
32
|
29
|
19
|
17
|
16
|
18
|
16
|
16
|
16
|
15
|
14
|
13
|
13
|
11
|
9
|
8
|
7
|
6
|
5
|
5
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
固定資産合計
|
5,081
|
5,389
|
5,560
|
4,866
|
5,815
|
6,387
|
6,401
|
6,496
|
6,657
|
6,808
|
7,051
|
7,203
|
7,553
|
7,798
|
8,176
|
8,334
|
8,432
|
7,974
|
6,461
|
6,313
|
6,234
|
10,948
|
11,000
|
11,124
|
11,261
|
11,300
|
11,300
|
11,392
|
11,441
|
11,444
|
9,106
|
9,247
|
9,269
|
8,442
|
6,185
|
6,123
|
6,120
|
5,804
|
5,847
|
5,866
|
5,890
|
5,892
|
5,924
|
5,984
|
5,946
|
6,057
|
6,086
|
6,189
|
6,229
|
6,250
|
6,334
|
6,510
|
6,549
|
6,586
|
6,626
|
6,662
|
|
総資産
|
5,642
|
5,763
|
5,837
|
5,310
|
6,278
|
6,658
|
6,729
|
6,867
|
6,930
|
7,031
|
7,299
|
7,483
|
7,801
|
8,034
|
8,747
|
8,845
|
8,806
|
8,398
|
6,900
|
6,705
|
6,380
|
11,327
|
11,282
|
11,422
|
11,621
|
11,638
|
11,729
|
11,730
|
11,826
|
11,866
|
9,708
|
9,635
|
9,728
|
8,854
|
6,612
|
6,590
|
6,452
|
6,013
|
6,137
|
6,175
|
6,229
|
6,304
|
6,661
|
6,560
|
6,615
|
6,920
|
6,626
|
6,882
|
6,790
|
6,846
|
7,204
|
7,372
|
7,266
|
7,241
|
7,348
|
7,383
|
|
買掛金
|
214
|
254
|
232
|
246
|
300
|
318
|
234
|
363
|
303
|
251
|
258
|
273
|
291
|
266
|
396
|
278
|
206
|
147
|
117
|
133
|
92
|
124
|
229
|
299
|
286
|
317
|
343
|
314
|
248
|
225
|
227
|
215
|
193
|
163
|
155
|
163
|
97
|
84
|
132
|
160
|
144
|
151
|
178
|
234
|
229
|
220
|
206
|
179
|
139
|
132
|
110
|
150
|
123
|
96
|
133
|
139
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59
|
45
|
45
|
45
|
-
|
217
|
218
|
749
|
531
|
528
|
-
|
-
|
-
|
-
|
-
|
-
|
620
|
617
|
608
|
606
|
|
流動負債合計
|
337
|
351
|
378
|
352
|
554
|
545
|
455
|
607
|
504
|
453
|
495
|
548
|
558
|
466
|
755
|
611
|
506
|
465
|
351
|
338
|
339
|
462
|
702
|
631
|
596
|
671
|
755
|
678
|
740
|
753
|
754
|
670
|
613
|
557
|
566
|
490
|
530
|
630
|
706
|
695
|
925
|
1,646
|
1,152
|
2,337
|
2,027
|
2,089
|
1,020
|
756
|
652
|
643
|
583
|
638
|
1,240
|
1,223
|
1,274
|
1,283
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
3,330
|
3,830
|
3,916
|
4,001
|
4,040
|
4,186
|
4,389
|
4,485
|
4,222
|
4,399
|
4,534
|
4,744
|
4,918
|
4,847
|
3,789
|
3,696
|
3,576
|
5,404
|
5,171
|
5,208
|
5,362
|
5,429
|
5,199
|
5,217
|
5,322
|
5,295
|
4,894
|
4,902
|
4,932
|
4,139
|
3,698
|
3,625
|
3,586
|
3,720
|
3,793
|
3,815
|
3,780
|
3,477
|
3,422
|
2,623
|
2,610
|
2,667
|
2,729
|
2,820
|
2,751
|
2,755
|
2,855
|
2,907
|
2,164
|
2,149
|
2,136
|
2,159
|
|
総負債
|
-
|
-
|
-
|
-
|
3,885
|
4,376
|
4,371
|
4,609
|
4,544
|
4,640
|
4,885
|
5,033
|
4,780
|
4,866
|
5,289
|
5,355
|
5,425
|
5,313
|
4,140
|
4,034
|
3,915
|
5,866
|
5,874
|
5,839
|
5,959
|
6,100
|
5,955
|
5,896
|
6,062
|
6,049
|
5,649
|
5,572
|
5,546
|
4,696
|
4,265
|
4,115
|
4,116
|
4,350
|
4,499
|
4,511
|
4,706
|
5,123
|
4,575
|
4,960
|
4,638
|
4,756
|
3,750
|
3,577
|
3,403
|
3,398
|
3,438
|
3,545
|
3,405
|
3,373
|
3,411
|
3,443
|
|
資本金及び資本剰余金
|
1,806
|
1,811
|
1,817
|
1,850
|
1,873
|
1,904
|
1,917
|
1,926
|
1,936
|
1,946
|
1,961
|
1,971
|
2,380
|
2,391
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
677
|
680
|
665
|
355
|
325
|
314
|
360
|
278
|
416
|
428
|
450
|
476
|
641
|
781
|
1,058
|
1,079
|
953
|
646
|
317
|
222
|
-6
|
-53
|
-118
|
47
|
112
|
-21
|
195
|
240
|
155
|
198
|
-1,571
|
-1,575
|
-1,464
|
-1,497
|
-3,307
|
-3,162
|
-3,309
|
-3,989
|
-4,019
|
-3,992
|
-4,148
|
-4,498
|
-3,607
|
-4,064
|
-3,611
|
-3,258
|
-2,462
|
-2,001
|
-1,990
|
-1,960
|
-1,669
|
-1,597
|
-1,588
|
-1,557
|
-1,481
|
-1,406
|
|
株主資本
|
2,535
|
2,527
|
2,575
|
2,245
|
2,393
|
2,282
|
2,357
|
2,257
|
2,386
|
2,391
|
2,414
|
2,450
|
3,020
|
3,169
|
3,457
|
3,489
|
3,381
|
3,085
|
2,760
|
2,671
|
2,465
|
5,461
|
5,408
|
5,582
|
5,662
|
5,537
|
5,774
|
5,835
|
5,764
|
5,817
|
4,059
|
4,063
|
4,182
|
4,158
|
2,347
|
2,475
|
2,336
|
1,662
|
1,637
|
1,663
|
1,523
|
1,181
|
2,085
|
1,600
|
1,977
|
2,163
|
2,876
|
3,305
|
3,388
|
3,448
|
3,766
|
3,827
|
3,861
|
3,868
|
3,937
|
3,939
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59
|
45
|
45
|
45
|
-
|
217
|
218
|
749
|
531
|
528
|
-
|
-
|
-
|
-
|
-
|
-
|
620
|
617
|
608
|
606
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
58
|
44
|
44
|
44
|
-
|
217
|
3
|
636
|
531
|
371
|
-
|
-
|
-
|
-
|
-
|
-
|
369
|
339
|
303
|
261
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.54
|
2.73
|
2.77
|
2.73
|
-
|
18.45
|
10.45
|
46.84
|
26.89
|
24.41
|
-
|
-
|
-
|
-
|
-
|
-
|
16.06
|
15.96
|
15.45
|
15.39
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|