|
(単位:百万ドル)
|
1Q10
|
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
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
3Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
818
|
838
|
1,090
|
294
|
625
|
417
|
546
|
221
|
286
|
297
|
443
|
279
|
179
|
117
|
147
|
118
|
292
|
190
|
194
|
163
|
190
|
195
|
178
|
176
|
190
|
246
|
212
|
210
|
175
|
172
|
343
|
214
|
316
|
387
|
937
|
234
|
363
|
389
|
489
|
1,670
|
504
|
463
|
438
|
324
|
359
|
1,426
|
451
|
725
|
621
|
577
|
556
|
393
|
350
|
407
|
379
|
281
|
247
|
299
|
246
|
292
|
|
有価証券
|
238
|
298
|
326
|
416
|
296
|
311
|
240
|
294
|
217
|
297
|
278
|
324
|
261
|
298
|
288
|
353
|
310
|
377
|
318
|
385
|
293
|
356
|
315
|
386
|
264
|
306
|
279
|
138
|
275
|
317
|
310
|
161
|
167
|
163
|
164
|
159
|
168
|
175
|
198
|
185
|
192
|
209
|
200
|
199
|
221
|
218
|
220
|
208
|
192
|
202
|
187
|
194
|
202
|
211
|
214
|
217
|
225
|
228
|
215
|
206
|
|
現金 + 有価証券
|
1,056
|
1,136
|
1,416
|
710
|
921
|
728
|
786
|
515
|
503
|
594
|
721
|
603
|
440
|
415
|
435
|
471
|
602
|
567
|
512
|
548
|
483
|
551
|
493
|
563
|
454
|
553
|
491
|
349
|
450
|
490
|
654
|
376
|
484
|
550
|
1,101
|
393
|
532
|
565
|
688
|
1,856
|
697
|
672
|
639
|
523
|
581
|
1,645
|
671
|
934
|
813
|
779
|
744
|
588
|
553
|
618
|
593
|
498
|
473
|
527
|
461
|
498
|
|
売掛金
|
1,656
|
1,847
|
1,816
|
1,923
|
1,749
|
1,866
|
1,860
|
1,834
|
1,670
|
1,762
|
1,855
|
1,871
|
1,869
|
1,931
|
1,856
|
1,860
|
1,943
|
1,926
|
1,855
|
1,926
|
1,889
|
1,920
|
1,853
|
1,640
|
1,650
|
1,815
|
1,880
|
1,916
|
1,711
|
1,661
|
1,740
|
1,891
|
1,851
|
2,271
|
2,118
|
1,926
|
1,882
|
1,781
|
1,825
|
1,741
|
1,791
|
1,850
|
1,842
|
1,858
|
2,073
|
2,050
|
1,941
|
1,936
|
2,349
|
2,401
|
2,570
|
2,304
|
2,386
|
2,565
|
2,447
|
2,415
|
2,652
|
2,597
|
2,632
|
2,618
|
|
流動資産合計
|
5,516
|
5,793
|
5,421
|
5,016
|
4,789
|
4,754
|
4,374
|
4,182
|
4,214
|
4,483
|
4,648
|
4,589
|
4,397
|
4,622
|
4,317
|
4,310
|
4,335
|
4,323
|
4,111
|
4,478
|
4,116
|
4,225
|
4,548
|
4,072
|
4,146
|
4,439
|
5,949
|
6,034
|
3,616
|
3,809
|
4,068
|
4,253
|
4,135
|
4,570
|
4,692
|
4,114
|
3,915
|
4,061
|
4,166
|
5,292
|
4,273
|
4,338
|
4,352
|
4,258
|
4,606
|
5,785
|
7,809
|
8,268
|
9,371
|
9,320
|
9,419
|
7,798
|
8,041
|
6,737
|
6,082
|
5,850
|
6,653
|
6,021
|
5,789
|
5,937
|
|
有形固定資産
|
34,526
|
34,718
|
34,998
|
35,674
|
35,766
|
36,064
|
36,417
|
36,971
|
37,432
|
37,828
|
38,133
|
38,763
|
39,130
|
39,425
|
39,870
|
40,997
|
41,530
|
42,273
|
43,064
|
44,117
|
44,810
|
45,013
|
45,238
|
46,133
|
46,833
|
47,436
|
44,262
|
45,639
|
46,236
|
47,227
|
48,317
|
50,262
|
51,365
|
52,442
|
53,356
|
55,099
|
55,969
|
57,203
|
58,693
|
61,049
|
61,927
|
62,786
|
63,902
|
64,696
|
65,665
|
66,691
|
66,001
|
67,878
|
68,708
|
69,813
|
71,283
|
73,347
|
74,681
|
75,821
|
76,693
|
77,796
|
78,860
|
80,074
|
-
|
-
|
|
固定資産合計
|
9,583
|
9,426
|
9,473
|
9,765
|
10,005
|
9,934
|
10,396
|
11,070
|
11,256
|
11,110
|
11,062
|
11,015
|
11,023
|
10,932
|
10,776
|
11,107
|
11,173
|
11,024
|
10,750
|
11,038
|
11,112
|
11,700
|
11,313
|
11,478
|
11,507
|
11,442
|
11,231
|
11,795
|
11,876
|
11,703
|
11,581
|
10,215
|
10,109
|
9,859
|
9,569
|
9,590
|
10,839
|
11,286
|
11,042
|
11,383
|
11,605
|
11,565
|
12,504
|
14,031
|
14,088
|
13,861
|
13,858
|
13,685
|
12,782
|
12,116
|
12,768
|
13,373
|
13,279
|
12,568
|
13,909
|
14,099
|
14,109
|
94,098
|
97,289
|
98,458
|
|
総資産
|
49,625
|
49,937
|
49,892
|
50,455
|
50,560
|
50,752
|
51,187
|
52,223
|
52,902
|
53,421
|
53,843
|
54,367
|
54,550
|
54,979
|
54,963
|
56,414
|
57,038
|
57,620
|
57,925
|
59,633
|
60,038
|
60,938
|
61,099
|
61,683
|
62,487
|
63,317
|
61,442
|
63,468
|
61,728
|
62,739
|
63,965
|
64,729
|
65,610
|
66,870
|
67,617
|
68,803
|
70,722
|
72,550
|
73,901
|
77,724
|
77,805
|
78,689
|
80,757
|
82,985
|
84,358
|
86,337
|
87,669
|
89,831
|
90,861
|
91,249
|
93,469
|
94,518
|
96,002
|
95,126
|
96,684
|
97,745
|
99,623
|
100,119
|
103,078
|
104,395
|
|
買掛金
|
954
|
863
|
884
|
1,061
|
884
|
969
|
1,003
|
1,095
|
978
|
906
|
988
|
1,169
|
1,004
|
987
|
1,044
|
1,266
|
1,213
|
1,228
|
1,259
|
1,287
|
1,283
|
1,236
|
1,274
|
1,418
|
1,219
|
1,242
|
1,340
|
1,688
|
1,116
|
1,268
|
1,537
|
2,065
|
1,449
|
1,635
|
1,579
|
1,874
|
1,497
|
1,689
|
1,766
|
1,593
|
1,628
|
1,659
|
1,709
|
1,703
|
1,641
|
1,597
|
2,054
|
1,694
|
2,198
|
2,240
|
2,613
|
2,269
|
2,434
|
2,259
|
2,032
|
1,990
|
2,332
|
2,266
|
2,638
|
2,381
|
|
一年内返済予定の長期借入金
|
1,253
|
1,043
|
1,286
|
1,309
|
1,421
|
1,071
|
1,267
|
1,433
|
1,980
|
1,983
|
2,272
|
2,171
|
1,674
|
1,819
|
1,366
|
1,549
|
1,612
|
2,524
|
2,381
|
2,503
|
2,451
|
1,817
|
1,826
|
1,831
|
2,033
|
2,006
|
2,385
|
2,878
|
2,514
|
2,755
|
2,359
|
1,753
|
2,616
|
2,281
|
1,904
|
1,698
|
1,528
|
1,257
|
1,327
|
2,109
|
2,137
|
1,911
|
2,086
|
2,130
|
2,459
|
2,522
|
2,154
|
3,008
|
2,477
|
1,403
|
1,996
|
2,905
|
3,380
|
2,774
|
2,491
|
1,198
|
2,071
|
2,827
|
3,335
|
4,179
|
|
流動負債合計
|
5,515
|
5,778
|
6,148
|
6,518
|
5,989
|
5,887
|
5,684
|
6,611
|
6,342
|
6,407
|
6,795
|
6,823
|
6,175
|
6,519
|
5,692
|
6,112
|
6,519
|
7,600
|
7,457
|
7,967
|
7,128
|
6,650
|
7,058
|
7,109
|
7,222
|
7,870
|
7,779
|
9,498
|
7,915
|
8,392
|
7,322
|
8,271
|
9,471
|
9,058
|
8,426
|
8,649
|
7,991
|
8,357
|
8,611
|
11,655
|
10,122
|
9,047
|
9,927
|
10,220
|
10,429
|
9,954
|
12,427
|
13,569
|
12,448
|
11,836
|
14,567
|
12,622
|
13,267
|
11,278
|
11,584
|
10,907
|
10,163
|
10,648
|
13,009
|
14,242
|
|
長期借入金
|
16,281
|
16,305
|
15,995
|
15,502
|
15,631
|
15,564
|
15,183
|
15,083
|
15,340
|
15,319
|
14,955
|
15,586
|
15,899
|
15,799
|
16,202
|
16,828
|
16,475
|
15,601
|
15,677
|
16,181
|
16,778
|
17,761
|
17,600
|
17,741
|
17,749
|
17,537
|
17,320
|
17,378
|
16,722
|
16,797
|
18,362
|
19,420
|
18,845
|
19,751
|
20,870
|
21,648
|
22,898
|
24,174
|
24,554
|
25,783
|
26,638
|
28,156
|
28,986
|
30,215
|
30,659
|
32,057
|
31,301
|
30,856
|
32,983
|
33,647
|
33,626
|
36,239
|
36,762
|
36,716
|
37,653
|
38,637
|
39,990
|
39,148
|
39,308
|
38,811
|
|
固定負債合計
|
30,725
|
30,829
|
30,028
|
30,255
|
30,732
|
30,866
|
30,790
|
30,947
|
31,703
|
32,006
|
31,742
|
32,307
|
32,954
|
32,923
|
33,508
|
34,216
|
34,100
|
33,435
|
33,596
|
34,842
|
35,662
|
36,846
|
36,332
|
36,670
|
37,123
|
37,042
|
36,320
|
36,550
|
36,101
|
36,492
|
38,528
|
38,132
|
37,539
|
38,966
|
40,044
|
40,986
|
43,388
|
44,644
|
45,154
|
45,944
|
47,272
|
48,935
|
50,011
|
51,490
|
52,235
|
53,783
|
52,519
|
52,170
|
54,053
|
54,827
|
54,734
|
57,872
|
58,547
|
58,423
|
59,772
|
60,943
|
63,227
|
62,747
|
63,045
|
62,742
|
|
総負債
|
36,240
|
36,607
|
36,176
|
36,773
|
36,721
|
36,753
|
36,474
|
37,558
|
38,045
|
38,413
|
38,537
|
39,130
|
39,129
|
39,442
|
39,200
|
40,328
|
40,619
|
41,035
|
41,053
|
42,809
|
42,790
|
43,496
|
43,390
|
43,778
|
44,345
|
44,912
|
44,099
|
46,048
|
44,015
|
44,884
|
45,850
|
46,404
|
47,010
|
48,025
|
48,470
|
49,635
|
51,379
|
53,001
|
53,765
|
57,598
|
57,394
|
57,982
|
59,938
|
61,710
|
62,663
|
63,737
|
64,945
|
65,738
|
66,501
|
66,664
|
69,301
|
70,494
|
71,814
|
69,701
|
71,356
|
71,849
|
73,390
|
73,395
|
76,054
|
76,984
|
|
資本金及び資本剰余金
|
9,091
|
9,108
|
9,133
|
9,161
|
9,179
|
9,198
|
9,223
|
9,244
|
9,278
|
9,297
|
9,316
|
9,338
|
9,357
|
9,380
|
9,404
|
9,434
|
9,449
|
9,463
|
9,503
|
9,517
|
9,568
|
9,591
|
9,604
|
9,621
|
9,636
|
9,653
|
9,658
|
9,661
|
9,664
|
9,709
|
9,713
|
9,728
|
9,777
|
9,794
|
9,809
|
9,824
|
9,781
|
9,796
|
9,809
|
9,906
|
9,958
|
9,880
|
9,948
|
10,111
|
10,183
|
10,480
|
10,581
|
11,376
|
11,396
|
11,414
|
11,464
|
11,493
|
11,532
|
12,421
|
12,502
|
12,528
|
12,964
|
13,004
|
13,078
|
13,131
|
|
利益剰余金
|
4,597
|
4,533
|
4,887
|
4,842
|
4,973
|
5,103
|
5,810
|
5,890
|
6,050
|
6,185
|
6,444
|
6,236
|
6,370
|
6,470
|
6,664
|
6,766
|
7,076
|
7,222
|
7,470
|
7,406
|
7,776
|
7,945
|
8,204
|
8,398
|
8,625
|
8,851
|
7,809
|
7,892
|
8,194
|
8,276
|
8,532
|
8,627
|
8,802
|
9,023
|
9,294
|
9,325
|
9,566
|
9,694
|
10,095
|
10,039
|
10,222
|
10,621
|
10,688
|
10,893
|
11,099
|
11,523
|
11,667
|
11,985
|
12,109
|
12,390
|
12,346
|
12,314
|
12,406
|
12,930
|
12,800
|
13,338
|
13,211
|
13,701
|
13,869
|
14,169
|
|
株主資本
|
13,324
|
13,270
|
13,656
|
13,622
|
13,779
|
13,939
|
14,653
|
14,665
|
14,857
|
15,008
|
15,306
|
15,237
|
15,421
|
15,537
|
15,763
|
16,086
|
16,419
|
16,585
|
16,872
|
16,824
|
17,248
|
17,442
|
17,709
|
17,905
|
18,142
|
18,405
|
17,343
|
17,420
|
17,712
|
17,850
|
18,106
|
18,314
|
18,512
|
18,751
|
19,047
|
19,059
|
19,229
|
19,423
|
19,998
|
20,008
|
20,278
|
20,635
|
20,775
|
21,220
|
21,630
|
22,527
|
22,680
|
24,038
|
24,297
|
24,512
|
24,122
|
23,968
|
24,124
|
25,350
|
25,286
|
25,844
|
26,176
|
26,659
|
26,986
|
27,364
|
|
有利子負債合計
|
17,534
|
17,348
|
17,281
|
16,811
|
17,052
|
16,635
|
16,450
|
16,516
|
17,320
|
17,302
|
17,227
|
17,757
|
17,573
|
17,618
|
17,568
|
18,377
|
18,087
|
18,125
|
18,058
|
18,512
|
19,229
|
19,578
|
19,426
|
19,573
|
19,783
|
19,544
|
19,705
|
20,256
|
19,236
|
19,552
|
20,722
|
21,173
|
21,461
|
22,032
|
22,774
|
23,347
|
24,427
|
25,432
|
25,881
|
27,893
|
28,775
|
30,067
|
31,073
|
32,345
|
33,118
|
34,578
|
33,455
|
33,864
|
35,459
|
35,050
|
36,801
|
39,144
|
40,142
|
39,489
|
40,143
|
39,836
|
42,062
|
41,974
|
42,643
|
42,990
|
|
純有利子負債
|
16,478
|
16,212
|
15,865
|
16,101
|
16,131
|
15,907
|
15,664
|
16,001
|
16,817
|
16,708
|
16,506
|
17,154
|
17,133
|
17,203
|
17,133
|
17,906
|
17,485
|
17,558
|
17,546
|
17,964
|
18,746
|
19,027
|
18,933
|
19,010
|
19,328
|
18,990
|
19,213
|
19,907
|
18,786
|
19,062
|
20,067
|
20,797
|
20,977
|
21,482
|
21,672
|
22,954
|
23,895
|
24,867
|
25,193
|
26,037
|
28,078
|
29,394
|
30,433
|
31,822
|
32,536
|
32,933
|
32,783
|
32,930
|
34,646
|
34,271
|
36,057
|
38,556
|
39,589
|
38,871
|
39,550
|
39,337
|
41,589
|
41,447
|
42,181
|
42,491
|
|
DEレシオ(%)
|
131.6
|
130.73
|
126.55
|
123.41
|
123.75
|
119.34
|
112.26
|
112.62
|
116.58
|
115.29
|
112.55
|
116.54
|
113.95
|
113.39
|
111.45
|
114.24
|
110.16
|
109.29
|
107.03
|
110.04
|
111.49
|
112.25
|
109.7
|
109.31
|
109.04
|
106.19
|
113.62
|
116.28
|
108.61
|
109.54
|
114.45
|
115.62
|
115.93
|
117.5
|
119.57
|
122.49
|
127.03
|
130.94
|
129.42
|
139.41
|
141.9
|
145.71
|
149.57
|
152.43
|
153.11
|
153.5
|
147.51
|
140.88
|
145.94
|
142.99
|
152.56
|
163.32
|
166.4
|
155.78
|
158.76
|
154.14
|
160.69
|
157.45
|
158.02
|
157.1
|