|
(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
|
2,160
|
1,368
|
1,467
|
1,463
|
881
|
971
|
953
|
728
|
861
|
608
|
898
|
639
|
2,362
|
1,397
|
835
|
780
|
845
|
1,620
|
1,580
|
1,158
|
1,121
|
1,048
|
1,012
|
415
|
485
|
769
|
676
|
455
|
701
|
497
|
824
|
598
|
901
|
348
|
334
|
259
|
212
|
153
|
139
|
1,458
|
643
|
840
|
495
|
1,016
|
1,777
|
2,446
|
1,999
|
1,205
|
1,731
|
1,920
|
1,581
|
797
|
1,095
|
1,173
|
1,164
|
903
|
997
|
899
|
684
|
560
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
665
|
668
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
2,160
|
1,368
|
1,467
|
1,463
|
881
|
971
|
953
|
728
|
861
|
608
|
898
|
639
|
2,362
|
1,397
|
835
|
780
|
845
|
1,620
|
1,580
|
1,158
|
1,121
|
1,048
|
1,012
|
415
|
485
|
769
|
676
|
455
|
701
|
497
|
824
|
598
|
901
|
348
|
334
|
259
|
212
|
153
|
139
|
1,458
|
643
|
840
|
495
|
1,016
|
1,777
|
2,446
|
1,999
|
1,205
|
1,731
|
1,920
|
1,581
|
797
|
1,760
|
1,841
|
1,164
|
903
|
997
|
899
|
684
|
560
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
368
|
309
|
390
|
420
|
500
|
450
|
589
|
702
|
497
|
507
|
745
|
547
|
425
|
357
|
440
|
462
|
443
|
354
|
405
|
410
|
373
|
306
|
382
|
|
商品及び製品
|
-
|
479
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
531
|
-
|
-
|
-
|
542
|
626
|
596
|
578
|
595
|
645
|
603
|
590
|
568
|
677
|
387
|
368
|
358
|
386
|
349
|
340
|
383
|
445
|
414
|
389
|
389
|
451
|
425
|
393
|
416
|
480
|
409
|
411
|
443
|
505
|
499
|
499
|
520
|
611
|
571
|
542
|
550
|
586
|
539
|
528
|
566
|
630
|
614
|
592
|
607
|
675
|
|
流動資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,326
|
2,315
|
3,290
|
3,012
|
3,033
|
2,652
|
2,517
|
2,502
|
2,174
|
1,830
|
3,328
|
3,356
|
1,622
|
1,465
|
2,088
|
1,517
|
1,715
|
1,919
|
2,228
|
1,714
|
1,602
|
1,774
|
1,696
|
1,817
|
1,611
|
2,493
|
1,651
|
2,046
|
1,609
|
2,258
|
3,355
|
3,540
|
3,135
|
2,775
|
3,012
|
3,048
|
2,746
|
2,053
|
2,967
|
3,016
|
2,313
|
2,111
|
2,183
|
1,994
|
1,748
|
1,771
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,704
|
2,611
|
2,599
|
2,534
|
2,623
|
2,524
|
2,557
|
2,484
|
2,586
|
2,763
|
1,462
|
1,476
|
1,562
|
1,544
|
1,534
|
1,534
|
1,618
|
1,573
|
1,597
|
1,672
|
1,857
|
1,917
|
1,901
|
1,860
|
1,969
|
1,911
|
1,958
|
1,945
|
2,013
|
1,971
|
1,965
|
1,924
|
2,057
|
2,026
|
2,000
|
1,997
|
2,171
|
2,157
|
2,133
|
2,106
|
2,269
|
2,283
|
2,240
|
2,247
|
2,329
|
2,333
|
|
固定資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,172
|
12,190
|
12,416
|
10,428
|
10,424
|
10,357
|
10,366
|
10,318
|
10,312
|
-
|
18,661
|
17,590
|
17,621
|
17,536
|
16,902
|
16,885
|
16,344
|
15,966
|
15,820
|
15,713
|
15,647
|
15,358
|
15,333
|
15,015
|
14,795
|
14,735
|
14,603
|
14,310
|
14,702
|
14,616
|
14,475
|
14,552
|
14,517
|
14,341
|
14,568
|
14,542
|
14,594
|
14,527
|
14,503
|
14,534
|
14,670
|
14,645
|
14,617
|
14,674
|
14,788
|
14,749
|
|
総資産
|
15,175
|
14,053
|
13,429
|
13,580
|
13,039
|
12,835
|
12,598
|
12,474
|
12,475
|
12,338
|
12,592
|
12,510
|
13,908
|
15,609
|
14,498
|
14,505
|
15,706
|
13,440
|
13,457
|
13,009
|
12,883
|
12,820
|
12,486
|
-
|
21,989
|
20,946
|
19,243
|
19,001
|
18,990
|
18,402
|
18,059
|
17,885
|
18,048
|
17,427
|
17,249
|
17,132
|
17,029
|
16,832
|
16,406
|
17,228
|
16,254
|
16,356
|
16,311
|
16,874
|
17,830
|
18,092
|
17,652
|
17,116
|
17,580
|
17,590
|
17,340
|
16,580
|
17,470
|
17,550
|
16,983
|
16,756
|
16,800
|
16,668
|
16,536
|
16,520
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
384
|
409
|
335
|
351
|
331
|
319
|
343
|
344
|
326
|
385
|
300
|
234
|
233
|
227
|
252
|
259
|
249
|
245
|
270
|
271
|
222
|
243
|
271
|
242
|
246
|
241
|
199
|
215
|
204
|
236
|
253
|
264
|
281
|
310
|
283
|
272
|
247
|
266
|
254
|
288
|
287
|
310
|
281
|
275
|
255
|
288
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,981
|
281
|
343
|
668
|
62
|
62
|
0
|
0
|
0
|
500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,128
|
1,072
|
1,069
|
957
|
918
|
852
|
919
|
898
|
875
|
984
|
1,557
|
3,327
|
1,206
|
1,022
|
1,524
|
1,023
|
1,165
|
911
|
1,022
|
1,273
|
1,939
|
1,201
|
1,223
|
1,169
|
1,006
|
1,816
|
724
|
832
|
950
|
935
|
1,178
|
1,524
|
954
|
984
|
941
|
1,054
|
1,740
|
1,650
|
1,707
|
1,686
|
788
|
944
|
995
|
992
|
977
|
868
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
7,803
|
8,013
|
6,329
|
6,329
|
6,263
|
5,936
|
5,933
|
5,930
|
5,928
|
5,924
|
5,921
|
5,419
|
6,156
|
6,153
|
6,150
|
6,147
|
6,299
|
6,299
|
5,974
|
5,325
|
5,325
|
5,100
|
5,100
|
5,099
|
5,053
|
5,053
|
4,935
|
4,071
|
4,072
|
4,817
|
4,818
|
5,069
|
4,861
|
4,862
|
4,864
|
4,866
|
5,017
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,538
|
6,548
|
7,494
|
6,627
|
7,235
|
7,130
|
7,039
|
7,044
|
6,742
|
10,514
|
11,002
|
8,429
|
8,857
|
8,764
|
8,376
|
8,334
|
7,995
|
7,983
|
7,745
|
7,097
|
6,264
|
7,130
|
7,082
|
7,064
|
7,223
|
7,330
|
7,328
|
6,997
|
6,630
|
6,611
|
6,252
|
6,199
|
5,931
|
5,895
|
5,823
|
5,698
|
4,851
|
4,854
|
5,622
|
5,636
|
5,959
|
5,758
|
5,760
|
5,749
|
5,838
|
6,007
|
|
総負債
|
11,118
|
9,437
|
8,815
|
8,876
|
8,303
|
8,036
|
8,331
|
8,269
|
8,278
|
7,985
|
8,479
|
8,234
|
8,002
|
9,492
|
7,666
|
7,620
|
8,563
|
7,584
|
8,153
|
7,982
|
7,958
|
7,942
|
7,617
|
11,498
|
12,559
|
11,756
|
10,063
|
9,786
|
9,900
|
9,357
|
9,160
|
8,894
|
8,767
|
8,370
|
8,203
|
8,331
|
8,305
|
8,233
|
8,229
|
9,146
|
8,052
|
7,829
|
7,580
|
7,546
|
7,430
|
7,723
|
6,885
|
6,879
|
6,764
|
6,752
|
6,591
|
6,504
|
7,329
|
7,322
|
6,747
|
6,702
|
6,755
|
6,741
|
6,815
|
6,875
|
|
資本金及び資本剰余金
|
1,789
|
4,547
|
4,552
|
4,597
|
4,607
|
4,587
|
4,595
|
4,611
|
4,620
|
4,692
|
4,731
|
4,827
|
6,290
|
6,420
|
6,444
|
6,464
|
6,513
|
4,548
|
4,519
|
4,299
|
4,163
|
4,089
|
4,080
|
9,305
|
8,527
|
8,264
|
8,282
|
8,340
|
8,374
|
8,391
|
8,439
|
8,466
|
8,496
|
8,234
|
8,172
|
8,121
|
8,130
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
2,628
|
36
|
181
|
187
|
116
|
192
|
176
|
128
|
132
|
169
|
219
|
264
|
350
|
379
|
294
|
344
|
495
|
1,494
|
1,508
|
1,445
|
1,428
|
1,449
|
1,349
|
1,177
|
1,106
|
1,101
|
1,421
|
1,364
|
1,154
|
1,050
|
1,078
|
1,365
|
1,441
|
1,439
|
1,093
|
543
|
418
|
264
|
-3
|
-109
|
-37
|
246
|
411
|
962
|
1,861
|
1,842
|
2,131
|
1,679
|
2,333
|
2,510
|
2,389
|
1,738
|
1,828
|
1,929
|
2,009
|
1,870
|
1,897
|
1,780
|
1,715
|
1,643
|
|
株主資本
|
4,057
|
4,616
|
4,614
|
4,704
|
4,736
|
4,799
|
4,267
|
4,205
|
4,197
|
4,353
|
4,113
|
4,276
|
5,906
|
6,117
|
6,832
|
6,885
|
7,143
|
5,856
|
5,304
|
5,027
|
4,925
|
4,878
|
4,869
|
10,281
|
9,430
|
9,190
|
9,180
|
9,215
|
9,090
|
9,045
|
8,899
|
8,991
|
9,281
|
9,057
|
9,046
|
8,801
|
8,724
|
8,599
|
8,177
|
8,082
|
8,202
|
8,527
|
8,731
|
9,328
|
10,400
|
10,369
|
10,767
|
10,237
|
10,816
|
10,838
|
10,749
|
10,076
|
10,141
|
10,228
|
10,236
|
10,054
|
10,045
|
9,927
|
9,721
|
9,645
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,891
|
4,787
|
7,803
|
8,013
|
8,310
|
6,610
|
6,606
|
6,604
|
5,995
|
5,992
|
5,928
|
5,924
|
5,921
|
5,919
|
6,156
|
6,153
|
6,150
|
6,147
|
6,299
|
6,299
|
5,974
|
5,325
|
5,325
|
5,100
|
5,100
|
5,099
|
5,053
|
5,053
|
4,935
|
4,071
|
4,072
|
4,817
|
4,818
|
5,069
|
4,861
|
4,862
|
4,864
|
4,866
|
5,017
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,056
|
4,111
|
4,046
|
3,271
|
3,311
|
3,733
|
3,770
|
3,843
|
3,775
|
7,388
|
7,528
|
7,541
|
5,934
|
6,151
|
5,903
|
5,498
|
5,168
|
5,330
|
5,023
|
5,573
|
5,585
|
5,897
|
5,941
|
5,997
|
6,008
|
4,841
|
5,656
|
5,134
|
4,830
|
4,309
|
3,323
|
2,654
|
3,100
|
3,848
|
3,322
|
3,015
|
2,490
|
3,275
|
3,057
|
2,977
|
3,905
|
3,958
|
3,865
|
3,965
|
4,182
|
4,457
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71.59
|
71.04
|
68.47
|
83.52
|
92.21
|
97.29
|
99.31
|
100.27
|
98.32
|
75.9
|
84.97
|
90.42
|
72.0
|
71.69
|
72.65
|
66.28
|
67.33
|
65.93
|
63.83
|
65.37
|
65.43
|
69.95
|
70.53
|
71.52
|
75.17
|
77.94
|
76.8
|
70.06
|
60.99
|
57.09
|
49.04
|
49.19
|
47.36
|
49.36
|
46.72
|
45.53
|
37.87
|
40.41
|
47.5
|
47.11
|
49.52
|
48.35
|
48.4
|
49.0
|
50.06
|
52.02
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|