|
(単位:百万ドル)
|
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
|
1Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
13
|
5
|
7
|
6
|
7
|
8
|
5
|
5
|
6
|
5
|
19
|
4
|
6
|
5
|
17
|
3
|
4
|
4
|
9
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
4
|
7
|
4
|
4
|
3
|
52
|
4
|
3
|
4
|
1,974
|
2,030
|
1,868
|
31
|
7
|
8
|
4
|
18
|
8
|
9
|
10
|
58
|
12
|
23
|
11
|
20
|
11
|
8
|
4
|
35
|
18
|
8
|
9
|
20
|
25
|
|
現金 + 有価証券
|
13
|
5
|
7
|
6
|
7
|
8
|
5
|
5
|
6
|
5
|
19
|
4
|
6
|
5
|
17
|
3
|
4
|
4
|
9
|
4
|
4
|
3
|
3
|
4
|
3
|
3
|
4
|
7
|
4
|
4
|
3
|
52
|
4
|
3
|
4
|
1,974
|
2,030
|
1,868
|
31
|
7
|
8
|
4
|
18
|
8
|
9
|
10
|
58
|
12
|
23
|
11
|
20
|
11
|
8
|
4
|
35
|
18
|
8
|
9
|
20
|
25
|
|
売掛金
|
96
|
85
|
79
|
93
|
86
|
81
|
77
|
99
|
103
|
92
|
89
|
98
|
98
|
95
|
89
|
100
|
105
|
96
|
95
|
109
|
111
|
99
|
91
|
99
|
109
|
97
|
89
|
98
|
104
|
98
|
91
|
103
|
114
|
101
|
96
|
110
|
75
|
67
|
179
|
152
|
126
|
154
|
168
|
129
|
108
|
141
|
182
|
143
|
119
|
206
|
213
|
149
|
133
|
144
|
164
|
139
|
124
|
166
|
244
|
198
|
|
商品及び製品
|
10
|
9
|
10
|
11
|
11
|
11
|
10
|
11
|
12
|
11
|
11
|
12
|
12
|
11
|
11
|
12
|
12
|
12
|
12
|
13
|
12
|
12
|
12
|
11
|
12
|
12
|
13
|
16
|
16
|
14
|
15
|
16
|
16
|
15
|
16
|
16
|
17
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
149
|
145
|
156
|
178
|
335
|
320
|
243
|
147
|
230
|
260
|
212
|
221
|
211
|
171
|
213
|
201
|
207
|
152
|
164
|
175
|
168
|
128
|
122
|
132
|
141
|
128
|
122
|
138
|
138
|
131
|
124
|
189
|
149
|
147
|
143
|
2,117
|
2,179
|
2,012
|
368
|
312
|
311
|
380
|
348
|
304
|
352
|
437
|
443
|
413
|
541
|
658
|
509
|
406
|
409
|
491
|
419
|
362
|
373
|
485
|
494
|
439
|
|
有形固定資産
|
3,397
|
3,469
|
3,497
|
3,556
|
3,513
|
3,613
|
3,658
|
3,865
|
3,863
|
3,936
|
3,971
|
4,025
|
4,090
|
4,167
|
4,159
|
4,234
|
4,314
|
4,402
|
4,433
|
4,522
|
4,606
|
4,689
|
4,753
|
4,823
|
4,901
|
5,002
|
5,058
|
5,159
|
5,276
|
5,400
|
5,460
|
5,542
|
5,741
|
5,930
|
6,020
|
6,115
|
6,197
|
6,346
|
8,890
|
9,051
|
9,260
|
9,513
|
9,569
|
9,707
|
9,957
|
10,252
|
10,395
|
10,592
|
10,876
|
11,131
|
11,295
|
11,591
|
11,847
|
12,097
|
12,256
|
12,519
|
12,816
|
13,143
|
13,320
|
13,579
|
|
固定資産合計
|
3,764
|
3,927
|
3,955
|
4,015
|
3,892
|
4,028
|
4,076
|
4,273
|
4,256
|
4,598
|
4,652
|
4,737
|
4,863
|
4,880
|
4,886
|
4,990
|
5,100
|
5,254
|
5,314
|
5,425
|
5,533
|
5,613
|
5,693
|
5,790
|
5,895
|
6,030
|
6,113
|
6,246
|
6,407
|
6,201
|
6,280
|
6,381
|
6,608
|
6,817
|
6,937
|
7,062
|
7,162
|
7,349
|
12,561
|
12,716
|
13,088
|
13,325
|
13,474
|
13,629
|
13,884
|
14,220
|
14,434
|
14,633
|
14,738
|
15,061
|
15,308
|
15,695
|
16,023
|
16,349
|
16,635
|
16,889
|
17,191
|
17,541
|
17,833
|
18,115
|
|
総資産
|
3,913
|
4,072
|
4,112
|
4,193
|
4,228
|
4,348
|
4,319
|
4,420
|
4,487
|
4,859
|
4,865
|
4,958
|
5,074
|
5,052
|
5,100
|
5,192
|
5,307
|
5,407
|
5,478
|
5,600
|
5,701
|
5,741
|
5,815
|
5,923
|
6,036
|
6,159
|
6,236
|
6,384
|
6,545
|
6,332
|
6,404
|
6,570
|
6,757
|
6,964
|
7,081
|
9,180
|
9,341
|
9,362
|
12,929
|
13,028
|
13,399
|
13,705
|
13,822
|
13,934
|
14,236
|
14,658
|
14,877
|
15,046
|
15,280
|
15,719
|
15,818
|
16,102
|
16,433
|
16,841
|
17,054
|
17,252
|
17,565
|
18,027
|
18,327
|
18,554
|
|
買掛金
|
36
|
45
|
29
|
42
|
38
|
68
|
33
|
42
|
45
|
55
|
31
|
46
|
41
|
65
|
31
|
38
|
48
|
63
|
34
|
47
|
45
|
56
|
33
|
40
|
44
|
59
|
50
|
46
|
63
|
59
|
40
|
42
|
56
|
77
|
55
|
57
|
57
|
74
|
115
|
124
|
158
|
177
|
121
|
131
|
163
|
192
|
161
|
194
|
217
|
238
|
155
|
178
|
191
|
221
|
161
|
204
|
231
|
258
|
182
|
198
|
|
一年内返済予定の長期借入金
|
12
|
28
|
28
|
90
|
95
|
80
|
39
|
44
|
40
|
45
|
83
|
46
|
81
|
86
|
97
|
118
|
86
|
58
|
47
|
38
|
47
|
35
|
29
|
38
|
83
|
150
|
119
|
143
|
84
|
113
|
103
|
118
|
108
|
144
|
156
|
221
|
178
|
105
|
115
|
87
|
205
|
84
|
80
|
79
|
63
|
132
|
131
|
120
|
149
|
199
|
198
|
198
|
218
|
67
|
67
|
71
|
29
|
142
|
142
|
132
|
|
流動負債合計
|
206
|
223
|
209
|
306
|
428
|
425
|
324
|
212
|
315
|
274
|
301
|
306
|
318
|
266
|
251
|
277
|
235
|
225
|
205
|
203
|
216
|
193
|
174
|
179
|
251
|
301
|
277
|
332
|
252
|
284
|
259
|
253
|
288
|
398
|
434
|
398
|
352
|
318
|
827
|
448
|
666
|
603
|
503
|
469
|
516
|
675
|
678
|
544
|
848
|
1,021
|
803
|
765
|
896
|
797
|
678
|
629
|
683
|
974
|
756
|
598
|
|
長期借入金
|
1,450
|
1,531
|
1,530
|
1,468
|
1,402
|
1,395
|
1,437
|
1,569
|
1,519
|
1,543
|
1,464
|
1,489
|
1,439
|
1,468
|
1,498
|
1,481
|
1,560
|
1,560
|
1,594
|
1,660
|
1,681
|
1,743
|
1,744
|
1,775
|
1,726
|
1,737
|
1,797
|
1,822
|
1,952
|
2,007
|
2,063
|
2,181
|
2,266
|
2,398
|
2,463
|
2,749
|
2,898
|
2,943
|
4,729
|
5,175
|
5,153
|
5,508
|
5,548
|
5,648
|
5,599
|
5,780
|
5,872
|
6,088
|
6,174
|
6,371
|
6,485
|
6,616
|
6,456
|
6,826
|
6,856
|
7,011
|
7,230
|
7,368
|
7,525
|
7,623
|
|
固定負債合計
|
661
|
697
|
730
|
757
|
743
|
831
|
837
|
873
|
881
|
1,194
|
1,215
|
1,265
|
1,344
|
1,304
|
1,328
|
1,356
|
1,400
|
1,467
|
1,497
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,614
|
1,645
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
70
|
70
|
70
|
70
|
71
|
88
|
88
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
109
|
109
|
111
|
124
|
124
|
124
|
124
|
124
|
124
|
127
|
128
|
128
|
132
|
132
|
133
|
133
|
133
|
138
|
138
|
138
|
138
|
138
|
139
|
140
|
141
|
|
利益剰余金
|
423
|
452
|
461
|
477
|
474
|
508
|
523
|
541
|
544
|
611
|
633
|
635
|
698
|
729
|
745
|
773
|
812
|
849
|
869
|
897
|
933
|
930
|
950
|
978
|
1,017
|
1,032
|
1,048
|
1,075
|
1,115
|
1,132
|
1,147
|
1,177
|
1,217
|
1,174
|
1,152
|
1,159
|
1,197
|
1,210
|
1,209
|
1,226
|
1,220
|
1,261
|
1,383
|
1,403
|
1,385
|
1,434
|
1,497
|
1,577
|
1,570
|
1,534
|
1,649
|
1,740
|
1,739
|
1,706
|
1,888
|
1,963
|
1,943
|
1,949
|
2,143
|
2,249
|
|
株主資本
|
1,139
|
1,174
|
1,192
|
1,212
|
1,212
|
1,251
|
1,273
|
1,302
|
1,314
|
1,385
|
1,418
|
1,428
|
1,500
|
1,535
|
1,554
|
1,586
|
1,615
|
1,655
|
1,676
|
1,702
|
1,728
|
1,725
|
1,760
|
1,791
|
1,832
|
1,850
|
1,867
|
1,896
|
1,938
|
1,957
|
1,972
|
2,004
|
2,045
|
2,009
|
1,992
|
3,825
|
3,863
|
3,881
|
4,613
|
4,636
|
4,636
|
4,684
|
4,810
|
4,837
|
5,128
|
5,184
|
5,255
|
5,342
|
5,343
|
5,377
|
5,516
|
5,615
|
5,923
|
5,896
|
6,081
|
6,163
|
6,181
|
6,199
|
6,460
|
6,720
|
|
有利子負債合計
|
1,463
|
1,519
|
1,558
|
1,559
|
1,497
|
1,475
|
1,476
|
1,613
|
1,560
|
1,588
|
1,547
|
1,536
|
1,520
|
1,554
|
1,595
|
1,599
|
1,647
|
1,619
|
1,642
|
1,699
|
1,728
|
1,756
|
1,773
|
1,814
|
1,810
|
1,888
|
1,916
|
1,966
|
2,037
|
2,121
|
2,167
|
2,300
|
2,375
|
2,543
|
2,619
|
2,971
|
3,076
|
3,048
|
4,844
|
5,262
|
5,359
|
5,592
|
5,628
|
5,728
|
5,662
|
5,912
|
6,004
|
6,209
|
6,324
|
6,570
|
6,683
|
6,814
|
6,675
|
6,894
|
6,923
|
7,083
|
7,259
|
7,511
|
7,668
|
7,755
|
|
純有利子負債
|
1,449
|
1,513
|
1,551
|
1,552
|
1,489
|
1,467
|
1,470
|
1,608
|
1,554
|
1,583
|
1,528
|
1,532
|
1,514
|
1,549
|
1,578
|
1,595
|
1,642
|
1,615
|
1,632
|
1,694
|
1,724
|
1,752
|
1,769
|
1,809
|
1,806
|
1,884
|
1,912
|
1,958
|
2,033
|
2,117
|
2,164
|
2,247
|
2,370
|
2,539
|
2,615
|
996
|
1,045
|
1,179
|
4,812
|
5,255
|
5,350
|
5,587
|
5,610
|
5,719
|
5,652
|
5,901
|
5,945
|
6,196
|
6,300
|
6,559
|
6,663
|
6,803
|
6,666
|
6,889
|
6,888
|
7,064
|
7,251
|
7,502
|
7,647
|
7,730
|
|
DEレシオ(%)
|
128.39
|
129.33
|
130.67
|
128.62
|
123.5
|
117.9
|
115.92
|
123.88
|
118.68
|
114.65
|
109.1
|
107.57
|
101.38
|
101.29
|
102.68
|
100.83
|
101.96
|
97.82
|
97.96
|
99.77
|
100.0
|
101.74
|
100.71
|
101.28
|
98.8
|
102.07
|
102.66
|
103.67
|
105.1
|
108.37
|
109.87
|
114.75
|
116.07
|
126.56
|
131.45
|
77.67
|
79.65
|
78.55
|
105.0
|
113.52
|
115.6
|
119.39
|
117.0
|
118.42
|
110.42
|
114.03
|
114.25
|
116.22
|
118.35
|
122.19
|
121.16
|
121.36
|
112.7
|
116.91
|
113.85
|
114.92
|
117.45
|
121.17
|
118.69
|
115.4
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|