|
(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
|
47
|
186
|
72
|
76
|
92
|
91
|
84
|
70
|
93
|
120
|
97
|
100
|
100
|
104
|
83
|
113
|
113
|
100
|
106
|
101
|
131
|
94
|
104
|
120
|
116
|
143
|
122
|
133
|
146
|
170
|
154
|
145
|
124
|
112
|
128
|
133
|
141
|
166
|
174
|
172
|
222
|
591
|
683
|
760
|
727
|
638
|
300
|
548
|
504
|
643
|
1,173
|
816
|
816
|
976
|
1,080
|
934
|
350
|
314
|
318
|
277
|
|
現金 + 有価証券
|
47
|
186
|
72
|
76
|
92
|
91
|
84
|
70
|
93
|
120
|
97
|
100
|
100
|
104
|
83
|
113
|
113
|
100
|
106
|
101
|
131
|
94
|
104
|
120
|
116
|
143
|
122
|
133
|
146
|
170
|
154
|
145
|
124
|
112
|
128
|
133
|
141
|
166
|
174
|
172
|
222
|
591
|
683
|
760
|
727
|
638
|
300
|
548
|
504
|
643
|
1,173
|
816
|
816
|
976
|
1,080
|
934
|
350
|
314
|
318
|
277
|
|
売掛金
|
736
|
761
|
697
|
913
|
958
|
1,019
|
896
|
1,044
|
1,013
|
978
|
807
|
940
|
1,143
|
1,073
|
983
|
1,160
|
1,169
|
1,253
|
1,144
|
1,214
|
1,117
|
1,074
|
916
|
1,009
|
1,036
|
1,042
|
960
|
1,147
|
1,177
|
1,166
|
1,087
|
1,323
|
1,379
|
1,425
|
1,242
|
1,422
|
1,350
|
1,250
|
1,067
|
1,216
|
922
|
943
|
926
|
1,272
|
1,492
|
1,693
|
1,683
|
2,078
|
2,053
|
1,856
|
1,565
|
1,800
|
1,729
|
1,666
|
1,472
|
1,686
|
1,650
|
1,566
|
1,342
|
1,671
|
|
商品及び製品
|
896
|
921
|
860
|
1,089
|
1,160
|
1,276
|
1,212
|
1,399
|
1,424
|
1,382
|
1,272
|
1,317
|
1,587
|
1,582
|
1,540
|
1,656
|
1,769
|
1,944
|
1,752
|
1,803
|
1,672
|
1,587
|
1,436
|
1,525
|
1,623
|
1,600
|
1,532
|
1,680
|
1,751
|
1,772
|
1,726
|
1,902
|
2,062
|
2,083
|
1,817
|
1,936
|
1,787
|
1,669
|
1,645
|
1,630
|
1,492
|
1,423
|
1,420
|
1,477
|
1,644
|
1,877
|
2,065
|
2,010
|
2,352
|
2,176
|
1,995
|
1,981
|
2,202
|
2,110
|
2,043
|
2,167
|
2,289
|
2,206
|
2,026
|
2,114
|
|
流動資産合計
|
1,722
|
1,921
|
1,700
|
2,116
|
2,257
|
2,430
|
2,275
|
2,586
|
2,608
|
2,580
|
2,277
|
2,426
|
2,933
|
2,869
|
2,739
|
3,025
|
3,155
|
3,394
|
3,121
|
3,215
|
3,039
|
2,890
|
2,554
|
2,740
|
2,854
|
2,849
|
2,689
|
3,026
|
3,144
|
3,169
|
3,051
|
3,438
|
3,648
|
3,693
|
3,285
|
3,561
|
3,366
|
3,165
|
3,010
|
3,086
|
2,727
|
3,032
|
3,113
|
3,585
|
3,945
|
4,284
|
4,160
|
4,744
|
5,024
|
4,811
|
4,887
|
4,712
|
4,858
|
4,859
|
4,772
|
4,923
|
4,433
|
4,213
|
3,896
|
4,211
|
|
有形固定資産
|
982
|
985
|
1,025
|
1,036
|
1,038
|
1,087
|
1,105
|
1,120
|
1,151
|
1,174
|
1,240
|
1,235
|
1,586
|
1,585
|
1,603
|
1,594
|
1,607
|
1,624
|
1,656
|
1,643
|
1,648
|
1,626
|
1,635
|
1,671
|
1,677
|
1,665
|
1,662
|
1,651
|
1,648
|
1,651
|
1,656
|
1,654
|
1,666
|
1,681
|
1,729
|
1,738
|
1,763
|
1,775
|
1,795
|
1,791
|
1,809
|
1,799
|
1,792
|
1,769
|
1,797
|
1,802
|
1,836
|
1,851
|
1,888
|
1,929
|
1,974
|
2,024
|
2,116
|
2,189
|
2,248
|
2,309
|
2,438
|
2,503
|
2,545
|
2,573
|
|
固定資産合計
|
2,896
|
2,896
|
2,968
|
2,972
|
2,962
|
3,298
|
3,331
|
3,346
|
3,427
|
3,450
|
3,580
|
3,555
|
4,643
|
4,623
|
4,602
|
4,572
|
4,559
|
4,640
|
4,716
|
4,673
|
4,652
|
4,566
|
4,567
|
4,780
|
4,791
|
4,736
|
4,723
|
4,699
|
4,687
|
4,678
|
4,700
|
4,710
|
4,704
|
4,680
|
4,760
|
4,943
|
4,961
|
4,966
|
5,121
|
4,999
|
4,997
|
4,967
|
4,994
|
4,964
|
4,985
|
4,968
|
5,376
|
5,370
|
5,379
|
5,391
|
5,443
|
5,491
|
5,582
|
5,634
|
5,709
|
5,789
|
6,016
|
6,088
|
6,126
|
6,154
|
|
総資産
|
4,619
|
4,818
|
4,669
|
5,089
|
5,219
|
5,728
|
5,606
|
5,932
|
6,035
|
6,030
|
5,858
|
5,981
|
7,576
|
7,492
|
7,341
|
7,597
|
7,715
|
8,035
|
7,837
|
7,888
|
7,691
|
7,456
|
7,122
|
7,520
|
7,645
|
7,585
|
7,411
|
7,724
|
7,831
|
7,847
|
7,751
|
8,148
|
8,353
|
8,373
|
8,045
|
8,504
|
8,327
|
8,131
|
8,131
|
8,086
|
7,724
|
7,999
|
8,107
|
8,549
|
8,930
|
9,252
|
9,536
|
10,114
|
10,403
|
10,202
|
10,330
|
10,203
|
10,440
|
10,493
|
10,480
|
10,712
|
10,448
|
10,301
|
10,022
|
10,365
|
|
買掛金
|
291
|
326
|
244
|
405
|
398
|
412
|
335
|
433
|
375
|
381
|
255
|
389
|
419
|
406
|
280
|
457
|
457
|
475
|
286
|
417
|
371
|
326
|
247
|
350
|
360
|
312
|
302
|
402
|
421
|
407
|
346
|
483
|
517
|
461
|
338
|
485
|
396
|
385
|
275
|
347
|
247
|
260
|
259
|
361
|
473
|
519
|
453
|
636
|
663
|
481
|
412
|
545
|
499
|
445
|
410
|
449
|
458
|
440
|
361
|
520
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
399
|
399
|
399
|
|
流動負債合計
|
538
|
658
|
508
|
695
|
702
|
644
|
576
|
675
|
575
|
699
|
578
|
671
|
776
|
713
|
573
|
746
|
762
|
878
|
662
|
784
|
711
|
698
|
989
|
1,071
|
1,078
|
1,003
|
656
|
766
|
747
|
781
|
703
|
874
|
899
|
840
|
699
|
877
|
760
|
788
|
675
|
735
|
642
|
601
|
613
|
823
|
904
|
1,007
|
1,065
|
1,198
|
1,665
|
1,479
|
1,375
|
975
|
937
|
878
|
843
|
857
|
883
|
1,272
|
1,213
|
1,329
|
|
長期借入金
|
923
|
944
|
855
|
990
|
1,012
|
1,463
|
1,319
|
1,419
|
1,519
|
1,278
|
1,123
|
1,063
|
2,220
|
2,112
|
2,072
|
2,091
|
2,093
|
2,230
|
2,222
|
2,269
|
2,094
|
1,986
|
1,427
|
1,640
|
1,684
|
1,679
|
1,846
|
1,951
|
1,990
|
1,896
|
1,809
|
1,947
|
1,932
|
1,981
|
2,138
|
2,122
|
1,944
|
1,578
|
1,523
|
1,772
|
1,426
|
1,638
|
1,638
|
1,639
|
1,640
|
1,641
|
1,642
|
1,642
|
1,138
|
1,138
|
1,139
|
1,140
|
1,140
|
1,141
|
1,141
|
1,142
|
1,143
|
867
|
742
|
1,073
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,903
|
1,912
|
1,931
|
1,667
|
1,578
|
1,921
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,748
|
2,770
|
2,815
|
2,940
|
2,791
|
3,251
|
|
資本金及び資本剰余金
|
608
|
616
|
624
|
633
|
644
|
650
|
657
|
666
|
678
|
694
|
722
|
760
|
779
|
805
|
818
|
831
|
852
|
866
|
1,638
|
656
|
641
|
532
|
533
|
553
|
575
|
582
|
590
|
597
|
607
|
616
|
594
|
549
|
561
|
495
|
136
|
135
|
99
|
114
|
122
|
0
|
9
|
11
|
0
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
2,114
|
2,156
|
2,189
|
2,272
|
2,361
|
2,437
|
2,496
|
2,600
|
2,698
|
2,777
|
2,838
|
2,898
|
2,956
|
3,026
|
3,063
|
3,123
|
3,193
|
3,261
|
3,329
|
3,398
|
3,458
|
3,480
|
3,480
|
3,543
|
3,615
|
3,633
|
3,663
|
3,742
|
3,812
|
3,877
|
4,144
|
4,276
|
4,471
|
4,583
|
4,638
|
4,790
|
4,936
|
5,062
|
5,190
|
5,029
|
5,069
|
5,126
|
5,193
|
5,415
|
5,701
|
5,944
|
6,155
|
6,600
|
6,943
|
6,961
|
7,174
|
7,432
|
7,702
|
7,824
|
7,799
|
8,026
|
7,724
|
7,434
|
7,335
|
7,215
|
|
株主資本
|
2,725
|
2,781
|
2,830
|
2,929
|
3,031
|
3,093
|
3,152
|
3,275
|
3,375
|
3,486
|
3,567
|
3,656
|
3,723
|
3,831
|
3,884
|
3,950
|
4,054
|
4,120
|
4,128
|
4,011
|
4,062
|
3,951
|
3,943
|
4,040
|
4,129
|
4,153
|
4,179
|
4,276
|
4,362
|
4,446
|
4,700
|
4,784
|
4,981
|
5,030
|
4,680
|
4,839
|
4,950
|
5,082
|
5,214
|
4,899
|
4,962
|
5,047
|
5,123
|
5,349
|
5,639
|
5,868
|
6,094
|
6,539
|
6,863
|
6,856
|
7,096
|
7,354
|
7,626
|
7,735
|
7,733
|
7,943
|
7,633
|
7,361
|
7,231
|
7,114
|
|
有利子負債合計
|
923
|
944
|
855
|
990
|
1,012
|
1,463
|
1,319
|
1,419
|
1,519
|
1,278
|
1,123
|
1,063
|
2,220
|
2,112
|
2,072
|
2,091
|
2,093
|
2,230
|
2,208
|
2,269
|
2,094
|
1,986
|
1,427
|
1,640
|
1,684
|
1,679
|
1,846
|
1,951
|
1,990
|
1,896
|
1,809
|
1,947
|
1,932
|
1,981
|
2,138
|
2,122
|
1,944
|
1,578
|
1,523
|
1,772
|
1,426
|
1,638
|
1,638
|
1,639
|
1,640
|
1,641
|
1,642
|
1,642
|
1,138
|
1,138
|
1,139
|
1,140
|
1,140
|
1,141
|
1,142
|
1,142
|
1,143
|
1,267
|
1,142
|
1,473
|
|
純有利子負債
|
876
|
757
|
782
|
913
|
920
|
1,372
|
1,234
|
1,349
|
1,425
|
1,158
|
1,026
|
963
|
2,119
|
2,008
|
1,988
|
1,977
|
1,979
|
2,129
|
2,101
|
2,167
|
1,962
|
1,892
|
1,323
|
1,519
|
1,568
|
1,536
|
1,723
|
1,818
|
1,843
|
1,725
|
1,655
|
1,801
|
1,808
|
1,869
|
2,010
|
1,988
|
1,803
|
1,412
|
1,349
|
1,600
|
1,204
|
1,046
|
955
|
879
|
913
|
1,003
|
1,341
|
1,094
|
633
|
495
|
-34
|
324
|
324
|
164
|
62
|
208
|
792
|
952
|
824
|
1,195
|
|
DEレシオ(%)
|
33.89
|
33.95
|
30.21
|
33.82
|
33.42
|
47.33
|
41.85
|
43.33
|
45.0
|
36.69
|
31.5
|
29.1
|
59.63
|
55.15
|
53.35
|
52.94
|
51.63
|
54.14
|
53.49
|
56.56
|
51.55
|
50.27
|
36.22
|
40.6
|
40.8
|
40.44
|
44.19
|
45.65
|
45.62
|
42.65
|
38.5
|
40.7
|
38.8
|
39.38
|
45.7
|
43.85
|
39.29
|
31.06
|
29.22
|
36.17
|
28.76
|
32.46
|
31.99
|
30.65
|
29.09
|
27.97
|
26.95
|
25.12
|
16.58
|
16.61
|
16.06
|
15.5
|
14.96
|
14.76
|
14.77
|
14.39
|
14.98
|
17.22
|
15.8
|
20.71
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|