|
(単位:百万ドル)
|
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
|
11
|
17
|
12
|
19
|
6
|
245
|
185
|
143
|
27
|
23
|
39
|
28
|
18
|
31
|
-
|
40
|
23
|
28
|
23
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
11
|
17
|
12
|
19
|
6
|
245
|
185
|
143
|
27
|
23
|
39
|
28
|
18
|
31
|
-
|
40
|
23
|
28
|
23
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
33
|
30
|
27
|
46
|
66
|
116
|
118
|
79
|
60
|
79
|
78
|
71
|
59
|
29
|
36
|
16
|
43
|
34
|
26
|
35
|
46
|
51
|
48
|
49
|
29
|
46
|
91
|
57
|
88
|
28
|
86
|
36
|
34
|
78
|
45
|
25
|
23
|
35
|
30
|
36
|
36
|
42
|
40
|
23
|
26
|
34
|
40
|
|
流動資産合計
|
359
|
333
|
321
|
387
|
502
|
1,252
|
1,188
|
1,017
|
1,040
|
1,248
|
1,238
|
669
|
695
|
402
|
503
|
735
|
610
|
833
|
800
|
834
|
906
|
806
|
544
|
713
|
729
|
922
|
1,120
|
842
|
521
|
574
|
586
|
550
|
708
|
686
|
724
|
1,015
|
977
|
787
|
437
|
384
|
422
|
475
|
402
|
408
|
368
|
507
|
574
|
|
有形固定資産
|
4,757
|
5,560
|
6,266
|
7,212
|
8,287
|
9,352
|
9,750
|
10,130
|
10,461
|
10,732
|
10,918
|
11,098
|
11,837
|
12,027
|
12,305
|
12,810
|
13,035
|
13,236
|
13,494
|
13,681
|
13,784
|
13,870
|
10,971
|
10,915
|
9,915
|
9,979
|
9,995
|
9,937
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
5,313
|
6,280
|
6,813
|
7,658
|
8,813
|
10,321
|
11,294
|
11,515
|
12,537
|
12,907
|
13,050
|
12,889
|
13,934
|
13,853
|
14,385
|
14,706
|
14,238
|
14,428
|
14,623
|
14,856
|
14,896
|
14,713
|
16,744
|
16,618
|
15,391
|
14,275
|
13,406
|
12,902
|
12,828
|
12,577
|
12,414
|
12,298
|
12,763
|
13,210
|
13,079
|
13,197
|
13,436
|
13,331
|
13,434
|
13,382
|
13,314
|
13,144
|
13,146
|
13,007
|
12,855
|
12,503
|
12,475
|
|
総資産
|
5,672
|
6,614
|
7,134
|
8,045
|
9,316
|
11,573
|
12,482
|
12,532
|
13,577
|
14,155
|
14,289
|
13,559
|
14,629
|
14,256
|
14,889
|
15,442
|
14,849
|
15,261
|
15,423
|
15,691
|
15,803
|
15,519
|
17,289
|
17,331
|
16,120
|
15,198
|
14,526
|
13,744
|
13,350
|
13,151
|
13,000
|
12,848
|
13,472
|
13,897
|
13,804
|
14,213
|
14,413
|
14,118
|
13,871
|
13,767
|
13,737
|
13,619
|
13,548
|
13,416
|
13,224
|
13,010
|
13,049
|
|
買掛金
|
311
|
370
|
428
|
500
|
598
|
531
|
352
|
326
|
337
|
364
|
250
|
211
|
172
|
38
|
37
|
51
|
47
|
62
|
73
|
96
|
91
|
66
|
48
|
44
|
32
|
14
|
37
|
36
|
55
|
26
|
41
|
39
|
60
|
24
|
67
|
87
|
103
|
77
|
83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
586
|
622
|
760
|
860
|
1,064
|
1,155
|
1,053
|
966
|
1,025
|
707
|
645
|
569
|
611
|
817
|
723
|
693
|
717
|
762
|
789
|
788
|
813
|
853
|
1,266
|
1,221
|
1,171
|
1,040
|
971
|
864
|
1,035
|
983
|
1,221
|
1,883
|
2,803
|
2,068
|
2,551
|
2,475
|
2,544
|
1,774
|
1,497
|
1,506
|
1,461
|
1,452
|
1,382
|
1,406
|
1,323
|
1,445
|
1,485
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
4,407
|
4,709
|
4,703
|
4,244
|
4,760
|
4,704
|
4,775
|
5,292
|
4,511
|
4,800
|
4,877
|
5,288
|
5,487
|
5,462
|
3,476
|
3,602
|
3,704
|
3,759
|
3,708
|
3,518
|
3,158
|
3,002
|
2,569
|
2,415
|
2,341
|
2,125
|
1,959
|
1,577
|
1,172
|
1,183
|
1,312
|
1,492
|
1,606
|
1,537
|
1,510
|
1,591
|
1,622
|
1,489
|
1,285
|
|
固定負債合計
|
3,207
|
2,393
|
2,841
|
3,661
|
4,500
|
4,945
|
4,994
|
5,257
|
5,441
|
6,161
|
6,223
|
5,388
|
6,037
|
5,710
|
5,911
|
6,446
|
5,744
|
5,623
|
5,712
|
6,099
|
6,318
|
6,178
|
7,729
|
7,770
|
7,502
|
7,187
|
6,961
|
6,447
|
6,330
|
6,078
|
5,551
|
5,247
|
5,534
|
5,762
|
5,524
|
5,463
|
5,399
|
5,326
|
5,203
|
5,192
|
5,177
|
4,953
|
4,894
|
4,818
|
4,718
|
4,348
|
4,155
|
|
総負債
|
3,794
|
3,015
|
3,601
|
4,522
|
5,564
|
6,100
|
6,048
|
6,223
|
6,467
|
6,869
|
6,868
|
5,958
|
6,649
|
6,527
|
6,635
|
7,139
|
6,462
|
6,385
|
6,502
|
6,888
|
7,131
|
7,032
|
8,996
|
8,991
|
8,674
|
8,227
|
7,933
|
7,311
|
7,366
|
7,061
|
6,772
|
7,130
|
8,336
|
7,830
|
8,075
|
7,939
|
7,943
|
7,101
|
6,701
|
6,698
|
6,638
|
6,405
|
6,277
|
6,224
|
6,042
|
5,794
|
5,641
|
|
資本金及び資本剰余金
|
-
|
3,405
|
3,434
|
3,466
|
3,491
|
3,516
|
4,081
|
4,102
|
4,126
|
4,126
|
4,255
|
5,026
|
5,135
|
5,303
|
6,410
|
6,438
|
6,567
|
6,574
|
6,591
|
6,601
|
6,615
|
6,488
|
6,136
|
6,141
|
6,127
|
6,133
|
6,094
|
6,101
|
6,168
|
6,198
|
6,321
|
6,367
|
6,369
|
6,375
|
6,270
|
6,123
|
5,945
|
5,842
|
5,809
|
5,807
|
5,825
|
5,850
|
5,883
|
5,883
|
5,898
|
5,912
|
5,906
|
|
利益剰余金
|
416
|
193
|
99
|
56
|
260
|
867
|
1,261
|
1,116
|
1,650
|
1,808
|
1,803
|
1,207
|
1,445
|
959
|
1,228
|
1,223
|
1,088
|
1,575
|
1,589
|
1,453
|
1,299
|
1,177
|
2,156
|
2,198
|
1,319
|
837
|
498
|
35
|
-501
|
-431
|
-446
|
-970
|
-1,519
|
-618
|
-796
|
-120
|
266
|
913
|
1,102
|
1,019
|
1,037
|
1,131
|
1,168
|
1,102
|
1,082
|
1,109
|
1,312
|
|
株主資本
|
1,877
|
3,599
|
3,533
|
3,523
|
3,751
|
5,474
|
6,434
|
6,309
|
7,110
|
7,287
|
7,420
|
7,601
|
7,980
|
7,729
|
8,254
|
8,303
|
8,387
|
8,876
|
8,921
|
8,803
|
8,671
|
8,487
|
8,293
|
8,340
|
7,447
|
6,971
|
6,593
|
6,433
|
5,984
|
6,090
|
6,228
|
5,718
|
5,135
|
6,066
|
5,729
|
6,274
|
6,470
|
7,017
|
7,170
|
7,068
|
7,098
|
7,214
|
7,272
|
7,192
|
7,181
|
7,217
|
7,409
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
4,407
|
4,669
|
4,703
|
4,244
|
4,760
|
4,704
|
4,775
|
5,292
|
4,511
|
4,800
|
4,877
|
5,288
|
5,487
|
5,462
|
3,476
|
3,602
|
3,704
|
3,759
|
3,708
|
3,518
|
3,158
|
3,002
|
2,569
|
2,415
|
2,341
|
2,125
|
1,959
|
1,577
|
1,172
|
1,183
|
1,312
|
1,492
|
1,606
|
1,537
|
1,510
|
1,591
|
1,622
|
1,489
|
1,285
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,357
|
4,379
|
4,645
|
4,663
|
4,216
|
4,741
|
4,672
|
-
|
5,252
|
4,487
|
4,772
|
4,854
|
5,238
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,411
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71.32
|
61.98
|
64.07
|
63.38
|
55.84
|
59.65
|
60.86
|
57.85
|
63.74
|
53.78
|
54.08
|
54.66
|
60.07
|
63.28
|
64.35
|
41.92
|
43.2
|
49.74
|
53.92
|
56.24
|
54.69
|
52.78
|
49.29
|
41.24
|
42.23
|
45.59
|
35.04
|
34.21
|
25.14
|
18.13
|
16.87
|
18.3
|
21.11
|
22.64
|
21.31
|
20.77
|
22.12
|
22.59
|
20.64
|
17.35
|