|
(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
|
344
|
405
|
349
|
317
|
314
|
362
|
78
|
236
|
189
|
215
|
280
|
266
|
343
|
260
|
199
|
156
|
222
|
182
|
161
|
139
|
91
|
65
|
51
|
76
|
129
|
110
|
85
|
219
|
136
|
104
|
112
|
177
|
176
|
191
|
156
|
164
|
134
|
59
|
69
|
132
|
95
|
78
|
87
|
83
|
315
|
481
|
369
|
265
|
296
|
279
|
115
|
103
|
93
|
109
|
208
|
160
|
142
|
77
|
343
|
216
|
|
現金 + 有価証券
|
344
|
405
|
349
|
317
|
314
|
362
|
78
|
236
|
189
|
215
|
280
|
266
|
343
|
260
|
199
|
156
|
222
|
182
|
161
|
139
|
91
|
65
|
51
|
76
|
129
|
110
|
85
|
219
|
136
|
104
|
112
|
177
|
176
|
191
|
156
|
164
|
134
|
59
|
69
|
132
|
95
|
78
|
87
|
83
|
315
|
481
|
369
|
265
|
296
|
279
|
115
|
103
|
93
|
109
|
208
|
160
|
142
|
77
|
343
|
216
|
|
売掛金
|
95
|
114
|
82
|
-
|
-
|
-
|
95
|
97
|
109
|
109
|
100
|
105
|
116
|
124
|
94
|
111
|
19
|
28
|
24
|
19
|
19
|
19
|
20
|
27
|
30
|
24
|
20
|
33
|
30
|
39
|
27
|
37
|
54
|
43
|
26
|
32
|
44
|
26
|
27
|
28
|
36
|
45
|
49
|
51
|
51
|
42
|
30
|
52
|
40
|
37
|
42
|
35
|
31
|
31
|
28
|
35
|
31
|
37
|
26
|
10
|
|
商品及び製品
|
92
|
86
|
110
|
-
|
-
|
-
|
121
|
102
|
112
|
121
|
127
|
113
|
99
|
133
|
138
|
141
|
18
|
12
|
9
|
13
|
13
|
14
|
15
|
17
|
14
|
16
|
21
|
27
|
26
|
24
|
24
|
19
|
19
|
26
|
15
|
26
|
23
|
8
|
14
|
13
|
10
|
13
|
10
|
24
|
29
|
18
|
28
|
33
|
25
|
31
|
23
|
30
|
32
|
33
|
31
|
43
|
23
|
18
|
32
|
33
|
|
流動資産合計
|
594
|
661
|
609
|
-
|
-
|
-
|
344
|
498
|
500
|
525
|
566
|
590
|
682
|
641
|
519
|
495
|
360
|
251
|
214
|
190
|
145
|
123
|
105
|
135
|
194
|
214
|
164
|
384
|
285
|
260
|
183
|
196
|
198
|
234
|
207
|
230
|
220
|
106
|
125
|
189
|
161
|
168
|
170
|
190
|
530
|
619
|
451
|
375
|
369
|
355
|
202
|
187
|
197
|
222
|
316
|
279
|
229
|
277
|
436
|
767
|
|
有形固定資産
|
371
|
371
|
385
|
-
|
-
|
-
|
461
|
522
|
562
|
629
|
707
|
760
|
852
|
868
|
860
|
861
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
9
|
11
|
14
|
16
|
21
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
29
|
28
|
30
|
29
|
29
|
28
|
29
|
28
|
28
|
27
|
27
|
26
|
26
|
26
|
27
|
26
|
26
|
24
|
18
|
17
|
|
固定資産合計
|
1,757
|
1,730
|
1,754
|
-
|
-
|
-
|
2,225
|
2,296
|
2,316
|
2,389
|
2,557
|
2,612
|
3,146
|
3,177
|
3,166
|
3,149
|
2,276
|
2,226
|
2,239
|
2,222
|
2,221
|
2,191
|
2,214
|
2,197
|
2,437
|
2,457
|
2,521
|
2,534
|
2,668
|
2,651
|
2,675
|
2,682
|
2,652
|
2,608
|
2,573
|
2,653
|
2,640
|
2,661
|
2,735
|
2,599
|
3,608
|
3,558
|
3,558
|
3,560
|
3,428
|
3,086
|
3,185
|
3,185
|
3,141
|
3,117
|
3,587
|
3,560
|
3,525
|
3,485
|
3,331
|
3,290
|
3,309
|
3,202
|
3,038
|
2,584
|
|
総資産
|
2,353
|
2,392
|
2,364
|
-
|
-
|
-
|
2,569
|
2,794
|
2,817
|
2,914
|
3,123
|
3,202
|
3,828
|
3,818
|
3,686
|
3,645
|
2,636
|
2,478
|
2,453
|
2,413
|
2,366
|
2,314
|
2,319
|
2,332
|
2,632
|
2,671
|
2,686
|
2,919
|
2,953
|
2,912
|
2,858
|
2,878
|
2,851
|
2,842
|
2,781
|
2,884
|
2,861
|
2,767
|
2,861
|
2,788
|
3,769
|
3,727
|
3,729
|
3,750
|
3,959
|
3,706
|
3,636
|
3,560
|
3,511
|
3,472
|
3,789
|
3,747
|
3,722
|
3,708
|
3,648
|
3,570
|
3,539
|
3,479
|
3,474
|
3,351
|
|
買掛金
|
64
|
50
|
57
|
-
|
-
|
-
|
72
|
100
|
72
|
91
|
70
|
108
|
133
|
98
|
69
|
86
|
27
|
23
|
20
|
22
|
22
|
19
|
21
|
22
|
22
|
23
|
22
|
30
|
28
|
27
|
25
|
27
|
27
|
22
|
18
|
25
|
24
|
19
|
18
|
20
|
21
|
24
|
24
|
35
|
29
|
27
|
23
|
31
|
28
|
27
|
22
|
32
|
22
|
25
|
26
|
34
|
25
|
29
|
26
|
11
|
|
一年内返済予定の長期借入金
|
-
|
-
|
93
|
-
|
-
|
-
|
28
|
50
|
0
|
41
|
150
|
50
|
75
|
10
|
112
|
114
|
0
|
130
|
129
|
130
|
30
|
0
|
0
|
12
|
-
|
31
|
31
|
42
|
31
|
0
|
3
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
82
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
19
|
-
|
|
流動負債合計
|
177
|
175
|
244
|
-
|
-
|
-
|
178
|
233
|
196
|
287
|
307
|
260
|
330
|
239
|
276
|
297
|
91
|
211
|
202
|
196
|
112
|
81
|
59
|
68
|
68
|
100
|
91
|
182
|
178
|
150
|
68
|
65
|
83
|
81
|
63
|
78
|
86
|
83
|
151
|
69
|
109
|
92
|
91
|
100
|
310
|
368
|
231
|
92
|
108
|
112
|
95
|
96
|
102
|
110
|
140
|
113
|
116
|
139
|
388
|
282
|
|
長期借入金
|
764
|
766
|
675
|
-
|
-
|
-
|
819
|
973
|
1,018
|
967
|
1,120
|
1,150
|
1,591
|
1,646
|
1,461
|
1,393
|
770
|
605
|
621
|
612
|
722
|
791
|
833
|
857
|
1,052
|
1,033
|
1,030
|
1,028
|
1,033
|
1,030
|
1,022
|
996
|
972
|
972
|
972
|
972
|
972
|
972
|
973
|
1,055
|
1,346
|
1,378
|
1,360
|
1,359
|
1,252
|
1,167
|
1,242
|
1,243
|
1,263
|
1,257
|
1,514
|
1,514
|
1,512
|
1,511
|
1,365
|
1,361
|
1,363
|
1,285
|
1,089
|
1,044
|
|
資本金及び資本剰余金
|
580
|
594
|
602
|
-
|
-
|
-
|
630
|
634
|
640
|
662
|
670
|
673
|
679
|
687
|
692
|
694
|
698
|
700
|
702
|
703
|
694
|
707
|
708
|
704
|
706
|
707
|
709
|
865
|
868
|
870
|
872
|
878
|
880
|
882
|
884
|
886
|
884
|
886
|
888
|
889
|
1,063
|
1,065
|
1,101
|
1,146
|
1,231
|
1,296
|
1,389
|
1,421
|
1,424
|
1,430
|
1,462
|
1,489
|
1,489
|
1,493
|
1,497
|
1,512
|
1,515
|
1,519
|
1,522
|
1,725
|
|
利益剰余金
|
679
|
701
|
717
|
-
|
-
|
-
|
806
|
810
|
829
|
855
|
876
|
968
|
1,000
|
995
|
1,015
|
996
|
891
|
820
|
790
|
776
|
743
|
657
|
612
|
595
|
674
|
683
|
700
|
689
|
683
|
675
|
707
|
715
|
716
|
705
|
672
|
662
|
645
|
602
|
583
|
570
|
531
|
485
|
446
|
407
|
411
|
450
|
402
|
389
|
382
|
384
|
366
|
330
|
311
|
295
|
338
|
296
|
264
|
243
|
257
|
204
|
|
株主資本
|
1,181
|
1,222
|
1,251
|
-
|
-
|
-
|
1,323
|
1,342
|
1,360
|
1,417
|
1,438
|
1,539
|
1,650
|
1,684
|
1,755
|
1,759
|
1,719
|
1,610
|
1,575
|
1,548
|
1,477
|
1,376
|
1,361
|
1,335
|
1,420
|
1,448
|
1,496
|
1,647
|
1,668
|
1,657
|
1,692
|
1,736
|
1,712
|
1,701
|
1,654
|
1,641
|
1,600
|
1,515
|
1,537
|
1,399
|
1,913
|
1,851
|
1,862
|
1,909
|
1,997
|
1,792
|
1,815
|
1,881
|
1,820
|
1,824
|
1,880
|
1,854
|
1,838
|
1,832
|
1,877
|
1,845
|
1,821
|
1,802
|
1,780
|
1,925
|
|
有利子負債合計
|
764
|
766
|
768
|
-
|
-
|
-
|
847
|
1,024
|
1,018
|
1,009
|
1,270
|
1,200
|
1,667
|
1,656
|
1,574
|
1,508
|
770
|
735
|
751
|
743
|
752
|
791
|
830
|
869
|
1,052
|
1,065
|
1,061
|
1,070
|
1,065
|
1,030
|
1,025
|
996
|
972
|
972
|
972
|
972
|
972
|
972
|
1,055
|
1,055
|
1,346
|
1,378
|
1,360
|
1,359
|
1,252
|
1,167
|
1,367
|
1,245
|
1,264
|
1,257
|
1,514
|
1,514
|
1,512
|
1,511
|
1,365
|
1,361
|
1,363
|
1,307
|
1,063
|
1,044
|
|
純有利子負債
|
419
|
360
|
418
|
-
|
-
|
-
|
768
|
787
|
828
|
793
|
989
|
934
|
1,323
|
1,395
|
1,374
|
1,352
|
548
|
552
|
589
|
603
|
660
|
725
|
778
|
793
|
922
|
955
|
975
|
851
|
928
|
926
|
912
|
818
|
796
|
780
|
816
|
808
|
838
|
913
|
985
|
922
|
1,250
|
1,299
|
1,273
|
1,276
|
937
|
686
|
998
|
979
|
967
|
978
|
1,399
|
1,410
|
1,418
|
1,401
|
1,157
|
1,201
|
1,221
|
1,230
|
720
|
828
|
|
DEレシオ(%)
|
64.65
|
62.66
|
61.38
|
-
|
-
|
-
|
64.04
|
76.3
|
74.85
|
71.16
|
88.32
|
77.99
|
101.04
|
98.31
|
89.69
|
85.71
|
44.78
|
45.67
|
47.71
|
47.99
|
50.93
|
57.49
|
60.99
|
65.1
|
74.08
|
73.52
|
70.95
|
65.02
|
63.85
|
62.17
|
60.57
|
57.38
|
56.76
|
57.16
|
58.78
|
59.27
|
60.79
|
64.2
|
68.62
|
75.39
|
70.33
|
74.47
|
73.04
|
71.18
|
62.71
|
65.16
|
75.34
|
66.21
|
69.43
|
68.93
|
80.54
|
81.63
|
82.24
|
82.49
|
72.74
|
73.79
|
74.88
|
72.51
|
59.75
|
54.26
|
|
運転資本
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|