|
(単位:百万ドル)
|
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
|
2Q25
|
|
現金同等物
|
180
|
131
|
0
|
153
|
117
|
131
|
85
|
47
|
27
|
64
|
124
|
65
|
31
|
66
|
194
|
136
|
51
|
42
|
123
|
95
|
43
|
28
|
78
|
47
|
66
|
47
|
44
|
45
|
69
|
26
|
54
|
71
|
20
|
13
|
218
|
108
|
46
|
24
|
189
|
320
|
208
|
20
|
457
|
865
|
524
|
116
|
264
|
582
|
328
|
51
|
171
|
95
|
58
|
19
|
285
|
263
|
679
|
308
|
589
|
545
|
|
現金 + 有価証券
|
180
|
131
|
0
|
153
|
117
|
131
|
85
|
47
|
27
|
64
|
124
|
65
|
31
|
66
|
194
|
136
|
51
|
42
|
123
|
95
|
43
|
28
|
78
|
47
|
66
|
47
|
44
|
45
|
69
|
26
|
54
|
71
|
20
|
13
|
218
|
108
|
46
|
24
|
189
|
320
|
208
|
20
|
457
|
865
|
524
|
116
|
264
|
582
|
328
|
51
|
171
|
95
|
58
|
19
|
285
|
263
|
679
|
308
|
589
|
545
|
|
売掛金
|
299
|
273
|
0
|
458
|
342
|
273
|
489
|
350
|
216
|
234
|
500
|
485
|
350
|
301
|
661
|
671
|
388
|
343
|
607
|
511
|
301
|
295
|
456
|
361
|
277
|
300
|
458
|
336
|
250
|
222
|
489
|
407
|
253
|
253
|
478
|
419
|
285
|
230
|
435
|
377
|
236
|
230
|
492
|
469
|
291
|
342
|
514
|
565
|
375
|
363
|
826
|
523
|
330
|
328
|
646
|
596
|
391
|
365
|
628
|
660
|
|
流動資産合計
|
873
|
875
|
1
|
984
|
989
|
1,010
|
1,261
|
893
|
775
|
827
|
1,164
|
1,002
|
682
|
683
|
1,299
|
1,059
|
774
|
775
|
1,118
|
817
|
616
|
630
|
863
|
652
|
648
|
681
|
979
|
563
|
534
|
539
|
778
|
622
|
452
|
478
|
912
|
671
|
503
|
458
|
812
|
829
|
602
|
471
|
1,192
|
1,620
|
1,115
|
2,839
|
3,274
|
3,529
|
3,282
|
3,048
|
3,628
|
1,073
|
888
|
885
|
1,679
|
1,432
|
1,708
|
1,132
|
1,828
|
1,591
|
|
有形固定資産
|
4,669
|
4,793
|
4
|
4,915
|
4,916
|
5,148
|
5,246
|
5,334
|
5,442
|
5,476
|
5,595
|
5,710
|
5,841
|
6,031
|
6,153
|
6,270
|
6,461
|
6,726
|
6,913
|
7,026
|
7,212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
5,712
|
5,889
|
5
|
6,012
|
6,004
|
6,272
|
6,374
|
6,475
|
6,574
|
6,668
|
6,800
|
6,951
|
7,121
|
7,257
|
7,317
|
7,428
|
7,583
|
7,819
|
7,996
|
8,109
|
8,268
|
8,462
|
8,691
|
8,891
|
9,078
|
9,329
|
9,600
|
9,798
|
9,964
|
10,210
|
10,486
|
10,734
|
11,055
|
11,396
|
11,703
|
12,004
|
12,378
|
12,910
|
13,576
|
13,887
|
14,269
|
14,888
|
15,284
|
17,788
|
18,200
|
16,770
|
17,272
|
17,742
|
18,374
|
19,145
|
19,738
|
20,239
|
20,883
|
21,631
|
22,005
|
22,572
|
23,183
|
24,062
|
24,669
|
25,389
|
|
総資産
|
6,586
|
6,764
|
7
|
6,996
|
6,993
|
7,283
|
7,636
|
7,369
|
7,350
|
7,496
|
7,964
|
7,954
|
7,803
|
7,940
|
8,616
|
8,488
|
8,357
|
8,595
|
9,115
|
8,927
|
8,884
|
9,093
|
9,555
|
9,544
|
9,727
|
10,011
|
10,579
|
10,361
|
10,499
|
10,750
|
11,265
|
11,356
|
11,508
|
11,874
|
12,616
|
12,675
|
12,881
|
13,368
|
14,388
|
14,716
|
14,871
|
15,359
|
16,476
|
19,409
|
19,315
|
19,609
|
20,546
|
21,271
|
21,655
|
22,193
|
23,366
|
21,312
|
21,772
|
22,517
|
23,684
|
24,005
|
24,891
|
25,194
|
26,497
|
26,980
|
|
一年内返済予定の長期借入金
|
360
|
360
|
0
|
352
|
2
|
2
|
0
|
250
|
250
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
500
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
250
|
250
|
250
|
0
|
0
|
-
|
450
|
450
|
575
|
575
|
125
|
125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,007
|
1,166
|
1
|
1,077
|
648
|
867
|
1,179
|
1,108
|
1,110
|
1,275
|
1,645
|
926
|
720
|
978
|
2,013
|
1,363
|
1,155
|
910
|
1,420
|
1,018
|
916
|
1,154
|
1,515
|
1,227
|
1,529
|
1,788
|
1,949
|
1,496
|
745
|
1,013
|
959
|
1,349
|
1,465
|
1,915
|
1,455
|
864
|
901
|
1,209
|
845
|
933
|
702
|
782
|
797
|
871
|
1,062
|
3,510
|
3,426
|
3,208
|
3,259
|
3,603
|
3,532
|
1,112
|
1,034
|
1,352
|
1,170
|
1,055
|
984
|
1,205
|
1,174
|
1,198
|
|
長期借入金
|
1,809
|
1,809
|
1
|
1,807
|
2,206
|
2,206
|
2,206
|
1,956
|
1,956
|
1,956
|
1,956
|
2,456
|
2,456
|
2,456
|
1,955
|
1,955
|
1,955
|
2,456
|
2,455
|
2,455
|
2,455
|
2,455
|
2,455
|
2,456
|
2,206
|
2,189
|
2,314
|
2,315
|
3,067
|
3,067
|
3,067
|
2,618
|
2,618
|
2,494
|
3,085
|
3,529
|
3,529
|
3,529
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
515
|
486
|
0
|
631
|
599
|
570
|
607
|
685
|
684
|
660
|
709
|
793
|
800
|
775
|
828
|
924
|
932
|
917
|
975
|
1,075
|
1,092
|
1,073
|
1,132
|
1,245
|
1,273
|
1,262
|
1,339
|
1,456
|
1,480
|
1,467
|
1,729
|
1,854
|
1,871
|
1,878
|
1,985
|
2,138
|
2,157
|
2,152
|
2,261
|
2,430
|
2,477
|
2,471
|
2,610
|
2,826
|
2,847
|
2,813
|
2,971
|
3,203
|
3,236
|
3,211
|
3,378
|
3,630
|
3,659
|
3,667
|
3,858
|
4,168
|
4,209
|
4,217
|
4,433
|
4,780
|
|
株主資本
|
2,314
|
2,178
|
2
|
2,374
|
2,336
|
2,255
|
2,268
|
2,361
|
2,355
|
2,359
|
2,424
|
2,543
|
2,581
|
2,580
|
2,661
|
3,125
|
3,117
|
3,086
|
3,064
|
3,140
|
3,238
|
3,195
|
3,272
|
3,345
|
3,467
|
3,463
|
3,699
|
3,835
|
3,902
|
3,899
|
4,564
|
4,721
|
4,760
|
4,770
|
5,348
|
5,508
|
5,642
|
5,750
|
6,128
|
6,304
|
6,461
|
6,791
|
7,213
|
7,821
|
7,774
|
7,907
|
8,290
|
8,983
|
9,268
|
9,419
|
9,836
|
10,205
|
10,602
|
10,870
|
11,273
|
11,619
|
12,183
|
12,158
|
12,780
|
13,138
|
|
有利子負債合計
|
2,170
|
2,170
|
2
|
2,160
|
2,209
|
2,209
|
2,206
|
2,206
|
2,206
|
1,956
|
1,956
|
2,456
|
2,456
|
2,456
|
2,456
|
2,456
|
2,456
|
2,456
|
2,455
|
2,455
|
2,455
|
2,438
|
2,455
|
2,456
|
2,456
|
2,439
|
2,564
|
2,565
|
3,067
|
3,067
|
3,067
|
3,068
|
3,068
|
3,069
|
3,660
|
3,654
|
3,654
|
3,529
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,989
|
2,037
|
2
|
2,006
|
2,091
|
2,077
|
2,121
|
2,159
|
2,179
|
1,892
|
1,831
|
2,390
|
2,424
|
2,389
|
2,261
|
2,319
|
2,404
|
2,414
|
2,331
|
2,360
|
2,412
|
2,409
|
2,377
|
2,408
|
2,389
|
2,391
|
2,520
|
2,519
|
2,997
|
3,041
|
3,013
|
2,997
|
3,047
|
3,055
|
3,442
|
3,545
|
3,608
|
3,505
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
93.77
|
99.6
|
94.94
|
90.98
|
94.55
|
97.92
|
97.29
|
93.46
|
93.69
|
82.93
|
80.71
|
96.54
|
95.12
|
95.17
|
92.28
|
78.59
|
78.8
|
79.58
|
80.13
|
78.2
|
75.82
|
76.3
|
75.04
|
73.42
|
70.83
|
70.42
|
69.32
|
66.88
|
78.6
|
78.67
|
67.22
|
64.98
|
64.47
|
64.33
|
68.43
|
66.33
|
64.77
|
61.38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|