|
(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
|
197
|
202
|
168
|
286
|
318
|
304
|
283
|
375
|
371
|
508
|
480
|
606
|
604
|
717
|
1,140
|
1,259
|
1,210
|
1,178
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400
|
305
|
314
|
286
|
348
|
330
|
323
|
290
|
486
|
467
|
297
|
399
|
434
|
465
|
431
|
408
|
512
|
537
|
476
|
586
|
584
|
779
|
687
|
681
|
703
|
740
|
933
|
902
|
931
|
|
有価証券
|
4,887
|
4,355
|
4,328
|
5,513
|
4,858
|
3,992
|
3,718
|
4,444
|
4,609
|
3,718
|
3,412
|
3,638
|
5,606
|
6,046
|
8,111
|
8,405
|
8,249
|
6,721
|
6,309
|
8,125
|
7,967
|
7,857
|
5,864
|
6,435
|
6,672
|
6,374
|
6,037
|
6,302
|
6,500
|
5,428
|
9,542
|
4,994
|
4,381
|
4,552
|
4,485
|
4,012
|
5,088
|
4,856
|
3,546
|
3,102
|
9,351
|
8,031
|
6,619
|
13,762
|
17,625
|
14,243
|
12,158
|
12,108
|
12,121
|
10,900
|
8,525
|
11,041
|
11,447
|
10,005
|
7,000
|
7,696
|
7,841
|
7,638
|
6,180
|
6,631
|
|
現金 + 有価証券
|
5,084
|
4,557
|
4,496
|
5,799
|
5,176
|
4,296
|
4,001
|
4,819
|
4,980
|
4,226
|
3,892
|
4,244
|
6,210
|
6,763
|
9,251
|
9,664
|
9,459
|
7,899
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,394
|
4,686
|
4,866
|
4,771
|
4,360
|
5,418
|
5,179
|
3,836
|
3,588
|
9,818
|
8,328
|
7,018
|
14,196
|
18,090
|
14,674
|
12,566
|
12,620
|
12,658
|
11,376
|
9,111
|
11,625
|
12,226
|
10,692
|
7,681
|
8,399
|
8,581
|
8,571
|
7,082
|
7,562
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,073
|
2,021
|
2,026
|
2,070
|
2,067
|
1,820
|
2,006
|
1,928
|
|
流動資産合計
|
7,344
|
6,837
|
6,838
|
8,825
|
7,997
|
6,838
|
6,757
|
7,778
|
7,984
|
7,303
|
7,072
|
7,525
|
9,635
|
10,241
|
14,323
|
15,193
|
14,966
|
13,450
|
12,112
|
14,129
|
14,109
|
13,706
|
9,985
|
10,802
|
11,184
|
11,048
|
10,324
|
10,626
|
11,016
|
10,002
|
9,146
|
9,673
|
9,176
|
9,498
|
8,637
|
8,654
|
9,850
|
9,572
|
8,206
|
7,175
|
13,789
|
12,340
|
11,095
|
18,089
|
22,647
|
19,195
|
17,336
|
17,762
|
18,525
|
17,377
|
15,269
|
17,652
|
18,220
|
16,708
|
13,572
|
14,542
|
14,795
|
14,456
|
13,154
|
13,603
|
|
有形固定資産
|
14,996
|
15,041
|
14,838
|
14,757
|
14,752
|
14,742
|
13,913
|
13,596
|
13,471
|
13,322
|
13,119
|
13,036
|
13,289
|
13,225
|
19,259
|
19,944
|
21,236
|
22,163
|
23,084
|
24,042
|
25,288
|
26,292
|
27,510
|
28,633
|
29,611
|
30,304
|
31,159
|
32,291
|
32,993
|
33,311
|
34,156
|
34,333
|
34,424
|
34,223
|
34,098
|
34,410
|
34,702
|
34,619
|
34,995
|
34,206
|
33,351
|
32,256
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
18,541
|
18,520
|
18,250
|
18,288
|
17,790
|
17,881
|
17,091
|
16,733
|
16,742
|
16,624
|
16,438
|
16,327
|
16,581
|
16,539
|
27,955
|
28,544
|
29,845
|
30,723
|
31,659
|
32,625
|
33,759
|
35,009
|
38,430
|
39,107
|
39,867
|
40,060
|
40,950
|
42,001
|
42,320
|
42,399
|
42,250
|
43,607
|
43,446
|
43,137
|
51,943
|
52,133
|
52,117
|
51,603
|
51,789
|
51,405
|
50,755
|
50,433
|
50,913
|
50,560
|
49,817
|
49,242
|
49,131
|
49,639
|
49,438
|
49,275
|
49,447
|
49,134
|
49,040
|
49,003
|
49,486
|
49,842
|
49,330
|
49,072
|
48,629
|
49,006
|
|
総資産
|
25,885
|
25,357
|
25,088
|
27,113
|
25,787
|
24,719
|
23,848
|
24,511
|
24,726
|
23,927
|
23,510
|
23,852
|
26,216
|
26,780
|
42,278
|
43,737
|
44,811
|
44,173
|
43,771
|
46,754
|
47,868
|
48,715
|
48,415
|
49,909
|
51,051
|
51,108
|
51,274
|
52,627
|
53,336
|
52,401
|
51,396
|
53,280
|
52,622
|
52,635
|
60,580
|
60,787
|
61,967
|
61,175
|
59,995
|
58,580
|
64,544
|
62,773
|
62,008
|
68,649
|
72,464
|
68,437
|
66,467
|
67,401
|
67,963
|
66,652
|
64,716
|
66,786
|
67,260
|
65,711
|
63,058
|
64,384
|
64,125
|
63,528
|
61,783
|
62,609
|
|
買掛金
|
1,305
|
1,220
|
1,156
|
1,267
|
1,291
|
1,150
|
1,007
|
1,336
|
1,362
|
1,283
|
1,244
|
1,440
|
1,507
|
1,307
|
1,368
|
1,646
|
1,653
|
1,498
|
1,377
|
1,587
|
1,683
|
1,525
|
1,563
|
1,913
|
1,944
|
1,673
|
1,592
|
1,882
|
1,924
|
1,638
|
1,688
|
1,953
|
2,053
|
1,886
|
1,773
|
2,139
|
2,118
|
1,932
|
2,062
|
1,648
|
1,175
|
1,077
|
1,196
|
1,624
|
2,172
|
1,835
|
1,772
|
2,546
|
2,733
|
2,117
|
2,149
|
2,455
|
2,406
|
2,123
|
2,353
|
2,927
|
3,016
|
2,623
|
2,455
|
3,114
|
|
一年内返済予定の長期借入金
|
1,727
|
1,669
|
1,776
|
1,862
|
1,741
|
1,374
|
1,518
|
1,593
|
1,598
|
1,508
|
1,388
|
1,256
|
1,298
|
1,335
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
9,359
|
8,939
|
8,780
|
9,853
|
9,766
|
8,923
|
8,630
|
9,543
|
10,066
|
9,586
|
9,304
|
9,990
|
10,669
|
10,098
|
13,806
|
15,079
|
15,088
|
13,888
|
13,435
|
14,233
|
15,045
|
14,161
|
13,605
|
15,277
|
14,917
|
14,533
|
13,872
|
15,286
|
16,112
|
15,307
|
14,964
|
17,008
|
16,669
|
16,348
|
18,096
|
19,849
|
20,123
|
19,560
|
18,311
|
19,213
|
18,000
|
16,584
|
16,569
|
17,333
|
21,521
|
18,938
|
19,006
|
21,866
|
22,770
|
21,970
|
21,496
|
24,590
|
24,316
|
24,380
|
22,062
|
24,993
|
24,610
|
25,532
|
24,295
|
26,112
|
|
長期借入金
|
9,142
|
9,010
|
8,756
|
9,568
|
9,428
|
9,552
|
6,702
|
6,575
|
6,323
|
6,097
|
6,735
|
6,646
|
7,987
|
8,863
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,203
|
27,563
|
25,637
|
25,314
|
28,315
|
29,757
|
29,187
|
30,792
|
29,175
|
29,922
|
31,822
|
32,184
|
33,617
|
33,884
|
33,509
|
33,146
|
32,506
|
37,290
|
36,822
|
36,855
|
42,653
|
41,574
|
41,866
|
41,455
|
41,802
|
42,003
|
49,713
|
51,717
|
52,306
|
59,261
|
58,610
|
56,936
|
54,801
|
54,475
|
53,615
|
52,575
|
49,019
|
47,967
|
47,329
|
46,467
|
46,198
|
44,891
|
44,261
|
42,850
|
41,465
|
41,005
|
|
資本金及び資本剰余金
|
339
|
339
|
339
|
339
|
341
|
341
|
341
|
341
|
341
|
341
|
127
|
341
|
341
|
342
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
利益剰余金
|
-5,652
|
-5,509
|
-5,607
|
-6,043
|
-6,329
|
-6,491
|
-7,586
|
-9,246
|
-9,487
|
-9,725
|
-9,462
|
-9,803
|
-9,584
|
-9,295
|
-11,296
|
-10,816
|
-9,953
|
-9,086
|
-8,562
|
-7,702
|
-6,070
|
-4,445
|
-1,230
|
-591
|
719
|
1,403
|
1,640
|
1,823
|
2,577
|
3,152
|
3,361
|
-1,130
|
-610
|
-316
|
136
|
897
|
1,514
|
1,894
|
2,264
|
-21
|
-2,088
|
-4,487
|
-6,664
|
-7,895
|
-7,876
|
-7,707
|
-8,638
|
-10,273
|
-9,797
|
-9,314
|
-8,511
|
-8,501
|
-7,163
|
-7,708
|
-7,689
|
-8,001
|
-7,284
|
-7,433
|
-6,843
|
-7,316
|
|
株主資本
|
-3,930
|
-3,643
|
-3,945
|
-3,949
|
-4,509
|
-4,833
|
-7,111
|
-8,686
|
-8,968
|
-7,375
|
-7,987
|
-8,376
|
-8,216
|
-7,922
|
-2,731
|
1,095
|
4,086
|
4,971
|
2,021
|
2,764
|
3,636
|
3,762
|
5,635
|
4,710
|
4,312
|
4,391
|
3,785
|
3,457
|
3,715
|
3,948
|
3,926
|
-1,018
|
-869
|
-568
|
-169
|
-636
|
-22
|
160
|
-118
|
-2,636
|
-3,169
|
-5,528
|
-6,867
|
-7,945
|
-7,667
|
-7,437
|
-7,340
|
-8,940
|
-8,422
|
-7,893
|
-5,799
|
-5,771
|
-4,385
|
-5,136
|
-5,202
|
-5,500
|
-4,746
|
-4,854
|
-3,977
|
-4,508
|
|
有利子負債合計
|
10,869
|
10,679
|
10,532
|
11,430
|
11,169
|
10,926
|
8,220
|
8,168
|
7,921
|
7,605
|
8,123
|
7,902
|
9,285
|
10,198
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
5,785
|
6,122
|
6,036
|
5,631
|
5,993
|
6,630
|
4,219
|
3,349
|
2,941
|
3,379
|
4,231
|
3,658
|
3,075
|
3,435
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-276.56
|
-293.14
|
-266.97
|
-289.44
|
-247.7
|
-226.07
|
-115.6
|
-94.04
|
-88.33
|
-103.12
|
-101.7
|
-94.34
|
-113.01
|
-128.73
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|