Automatic Data Processing, Inc.【ADP】 業績推移・財務諸表

(単位:百万ドル) 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 2Q25 3Q25 4Q25
現金同等物 1,643 1,176 1,305 1,600 1,389 1,248 1,331 1,665 1,548 1,117 1,390 1,647 1,699 1,149 1,267 1,671 1,983 2,176 1,850 1,808 1,639 3,185 2,795 2,941 3,191 2,777 2,705 2,996 2,780 2,364 1,773 2,294 6,542 1,490 5,484 14,212 6,796 2,272 13,315 8,519 7,054 10,362 16,129 20,122 13,143 23,192 20,534 31,731 22,783 5,576 13,283 18,041 8,772 6,962 13,879 20,125 10,086 2,792 16,604 8,199 5,055
有価証券 27 40 36 43 36 19 23 28 30 35 43 32 28 541 22 22 4,064 2,262 101 26 26 27 26 23 23 41 - - - - - - - - - - - 3,545 7 3 - - - - - - - - - - - - - - - - - 5,242 - - 4,499
現金 + 有価証券 1,671 1,217 1,342 1,644 1,425 1,268 1,355 1,693 1,578 1,153 1,434 1,680 1,727 1,690 1,289 1,693 6,048 4,437 1,952 1,835 1,665 3,212 2,822 2,965 3,215 2,818 2,705 2,996 2,780 2,364 1,773 2,294 6,542 1,490 5,484 14,212 6,796 5,817 13,322 8,522 7,054 10,362 16,129 20,122 13,143 23,192 20,534 31,731 22,783 5,576 13,283 18,041 8,772 6,962 13,879 20,125 10,086 8,034 16,604 8,199 9,553
売掛金 1,127 1,161 1,136 1,293 1,364 1,236 1,353 1,372 1,399 1,463 1,604 1,723 1,598 1,585 1,730 1,835 1,800 1,390 1,595 1,580 1,546 1,565 1,634 2,074 1,742 1,620 1,839 1,811 1,703 1,788 2,045 2,043 1,984 2,216 2,638 2,485 2,439 2,490 2,588 2,621 - 2,489 2,510 2,765 2,727 2,770 2,736 3,251 3,171 2,939 3,162 3,072 3,010 3,095 3,372 3,461 3,428 3,317 3,504 3,548 3,579
流動資産合計 22,317 25,679 27,372 36,083 28,584 22,454 26,727 33,554 25,156 23,973 27,552 34,433 26,201 21,036 32,301 30,533 25,833 25,793 39,116 32,793 28,809 30,176 35,659 46,819 39,500 30,124 35,808 39,514 32,659 31,003 39,350 38,714 32,050 29,956 31,683 40,924 34,342 29,509 41,365 35,709 - 34,815 41,662 46,752 40,742 52,048 51,107 63,904 54,805 37,969 46,144 51,518 42,171 40,480 48,543 55,640 45,543 39,911 54,254 46,537 43,252
有形固定資産 673 664 676 685 716 708 707 710 706 703 712 716 728 735 739 767 777 650 650 646 672 680 679 668 685 701 733 750 779 800 799 794 793 787 772 765 764 767 761 743 - 701 692 701 684 648 644 650 652 645 655 663 681 660 671 676 685 692 682 670 655
投資有価証券 104 99 99 96 98 99 98 96 86 522 82 77 314 2,549 59 54 54 46 46 29 28 21 21 7 7 7 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 940 - - -
固定資産合計 4,546 5,200 5,289 5,513 5,655 5,566 5,757 5,823 5,660 6,172 5,778 5,733 6,067 8,446 6,021 6,064 6,218 4,415 4,387 4,315 4,301 4,204 4,240 4,307 4,170 4,213 4,191 4,342 4,521 4,659 5,196 5,352 5,039 7,461 7,124 7,272 7,545 8,206 7,694 7,675 - 7,575 7,664 7,655 8,031 7,939 7,995 8,164 8,263 8,396 8,309 8,364 8,800 8,844 8,526 8,542 8,820 9,600 9,842 9,912 10,117
総資産 26,862 30,879 32,660 41,596 34,238 28,020 32,484 39,376 30,816 30,144 33,330 40,166 32,268 29,481 38,322 36,597 32,052 30,208 43,503 37,107 33,111 34,380 39,900 51,126 43,670 34,337 39,999 43,856 37,180 35,661 44,546 44,066 37,089 37,417 38,806 48,196 41,888 37,715 49,059 43,383 - 42,390 49,326 54,408 48,773 59,987 59,103 72,068 63,068 46,365 54,453 59,882 50,971 49,324 57,069 64,182 54,363 49,511 64,097 56,449 53,369
買掛金 150 132 116 131 153 123 137 137 167 138 141 149 157 148 140 145 169 146 136 130 194 146 138 158 152 117 137 126 149 112 136 105 135 131 151 156 125 108 132 115 - 111 113 112 141 77 103 81 110 82 85 74 96 67 76 84 100 145 186 146 169
流動負債合計 20,052 23,677 25,493 33,974 26,787 20,512 24,798 31,424 23,239 22,351 25,439 32,119 24,733 21,899 30,645 28,578 23,908 23,159 36,770 30,715 27,114 26,587 32,468 43,250 35,847 26,719 32,956 36,419 29,816 28,287 37,251 36,741 30,414 29,037 30,297 39,166 32,628 29,201 40,522 34,673 - 32,330 39,177 44,615 38,095 49,670 49,084 63,107 55,159 39,166 46,814 51,536 42,768 41,229 48,098 54,902 45,080 39,372 54,303 45,845 41,278
長期借入金 - - - - - - - - - - - - - - - - - - - - - 1,995 1,994 2,007 - 2,007 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 1,003 1,003 1,002 - 1,993 1,994 1,994 2,985 2,986 2,986 2,987 2,987 2,988 2,988 2,989 2,989 2,990 2,990 2,991 2,991 2,981 2,982 2,983 3,975
固定負債合計 1,331 1,444 1,391 1,427 1,441 1,489 1,504 1,495 1,462 1,500 1,496 1,486 1,345 1,389 1,418 1,402 1,473 1,221 1,240 1,214 1,188 3,163 3,225 3,372 3,341 3,368 3,228 3,334 3,387 3,421 3,363 3,295 3,216 3,701 3,746 3,784 3,860 3,153 3,173 3,220 - 4,252 4,249 4,119 5,008 4,967 4,969 4,769 4,684 4,622 4,653 4,652 4,694 4,622 4,652 4,653 4,735 4,790 4,716 4,748 5,903
総負債 21,383 25,122 26,885 35,402 28,228 22,001 26,302 32,920 24,702 23,851 26,935 33,605 26,078 23,289 32,063 29,980 25,382 24,381 38,011 31,929 28,302 29,750 35,693 46,622 39,188 30,087 36,184 39,753 33,203 31,708 40,614 40,036 33,629 32,738 34,042 42,950 36,488 32,354 43,695 37,893 - 36,581 43,426 48,734 43,102 54,637 54,053 67,875 59,843 43,788 51,466 56,188 47,462 45,851 52,750 59,555 49,815 44,163 59,019 50,593 47,181
資本金及び資本剰余金 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 - 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63 63
利益剰余金 11,252 11,363 11,495 11,740 11,804 11,931 12,113 12,372 12,438 12,552 12,732 13,004 13,020 13,139 13,285 13,575 13,633 12,990 13,090 13,348 13,460 13,569 13,666 13,957 14,003 14,130 14,385 14,718 14,728 14,872 15,060 15,466 15,271 16,741 16,959 17,369 17,501 17,730 17,988 18,417 - 18,645 18,894 19,308 19,451 19,755 20,012 20,505 20,696 21,039 21,333 21,858 22,118 22,455 22,757 23,366 23,622 24,001 24,336 24,957 25,241
株主資本 5,479 5,757 5,776 6,195 6,010 6,019 6,182 6,457 6,114 6,293 6,395 6,561 6,190 6,193 6,259 6,616 6,670 5,827 5,492 5,178 4,809 4,630 4,206 4,503 4,482 4,250 3,815 4,103 3,977 3,953 3,931 4,029 3,460 4,679 4,764 5,246 5,400 5,361 5,364 5,491 - 5,809 5,900 5,674 5,670 5,351 5,050 4,193 3,225 2,577 2,987 3,694 3,509 3,473 4,320 4,627 4,548 5,349 5,078 5,855 6,188
有利子負債合計 - - - - - - - - - - - - - - - - - - - - - 1,995 1,994 2,007 - 2,007 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 2,002 1,003 1,003 1,002 - 1,993 1,994 1,994 2,985 2,986 2,986 2,987 2,987 2,988 2,988 2,989 2,989 2,990 2,990 2,991 2,991 2,981 2,982 2,983 3,975
純有利子負債 - - - - - - - - - - - - - - - - - - - - - -1,217 -827 -958 - -810 -703 -993 -778 -362 229 -292 -4,540 512 -3,482 -12,209 -4,794 -4,814 -12,319 -7,519 - -8,368 -14,134 -18,128 -10,158 -20,207 -17,548 -28,744 -19,796 -2,588 -10,294 -15,052 -5,783 -3,972 -10,889 -17,134 -7,095 -5,052 -13,622 -5,217 -5,579
DEレシオ(%) - - - - - - - - - - - - - - - - - - - - - 43.09 47.43 44.58 - 47.24 52.49 48.8 50.35 50.64 50.94 49.7 57.88 42.8 42.03 38.17 37.08 18.72 18.7 18.26 - 34.32 33.8 35.15 52.64 55.8 59.14 71.23 92.61 115.96 100.05 80.91 85.18 86.09 69.22 64.64 65.78 55.74 58.72 50.94 64.23