|
(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
|
95
|
98
|
98
|
107
|
100
|
97
|
96
|
103
|
103
|
103
|
99
|
115
|
133
|
142
|
125
|
139
|
145
|
124
|
117
|
151
|
153
|
175
|
165
|
207
|
213
|
189
|
195
|
210
|
227
|
293
|
257
|
288
|
218
|
217
|
252
|
195
|
174
|
176
|
158
|
152
|
509
|
1,750
|
1,664
|
1,026
|
975
|
1,171
|
961
|
239
|
263
|
264
|
269
|
301
|
274
|
277
|
282
|
304
|
275
|
298
|
304
|
300
|
|
現金 + 有価証券
|
95
|
98
|
98
|
107
|
100
|
97
|
96
|
103
|
103
|
103
|
99
|
115
|
133
|
142
|
125
|
139
|
145
|
124
|
117
|
151
|
153
|
175
|
165
|
207
|
213
|
189
|
195
|
210
|
227
|
293
|
257
|
288
|
218
|
217
|
252
|
195
|
174
|
176
|
158
|
152
|
509
|
1,750
|
1,664
|
1,026
|
975
|
1,171
|
961
|
239
|
263
|
264
|
269
|
301
|
274
|
277
|
282
|
304
|
275
|
298
|
304
|
300
|
|
売掛金
|
121
|
125
|
116
|
140
|
136
|
140
|
135
|
144
|
133
|
161
|
173
|
160
|
155
|
171
|
173
|
191
|
190
|
200
|
195
|
196
|
212
|
247
|
248
|
295
|
294
|
287
|
270
|
246
|
276
|
280
|
272
|
282
|
261
|
258
|
275
|
298
|
281
|
308
|
333
|
340
|
266
|
364
|
350
|
352
|
359
|
378
|
379
|
405
|
439
|
504
|
501
|
484
|
471
|
520
|
511
|
501
|
586
|
545
|
533
|
597
|
|
流動資産合計
|
2,579
|
2,612
|
2,661
|
2,738
|
2,807
|
2,792
|
2,843
|
2,909
|
2,944
|
2,979
|
3,062
|
3,123
|
3,178
|
3,278
|
3,370
|
3,538
|
3,588
|
3,581
|
3,708
|
3,914
|
3,950
|
3,970
|
4,054
|
4,210
|
4,225
|
4,240
|
4,369
|
4,493
|
4,507
|
4,611
|
4,717
|
4,826
|
4,671
|
4,636
|
4,814
|
4,997
|
4,971
|
5,029
|
5,157
|
5,301
|
5,398
|
6,812
|
6,837
|
6,327
|
6,224
|
6,415
|
6,349
|
5,904
|
6,255
|
6,628
|
6,633
|
6,795
|
6,709
|
6,779
|
6,957
|
7,157
|
7,289
|
7,307
|
7,421
|
7,803
|
|
有形固定資産
|
2,425
|
2,520
|
2,532
|
2,555
|
2,615
|
2,669
|
2,667
|
2,724
|
2,767
|
2,856
|
2,890
|
2,945
|
3,003
|
3,071
|
3,109
|
3,135
|
3,193
|
3,310
|
3,358
|
3,376
|
3,426
|
3,506
|
3,537
|
3,545
|
3,619
|
3,733
|
3,751
|
3,804
|
3,904
|
4,031
|
4,061
|
4,081
|
4,123
|
4,218
|
4,229
|
4,270
|
4,325
|
4,399
|
4,451
|
4,476
|
4,385
|
4,509
|
4,586
|
4,628
|
4,683
|
4,857
|
4,858
|
4,879
|
4,972
|
5,170
|
5,195
|
5,236
|
5,334
|
5,597
|
5,713
|
5,907
|
6,049
|
6,184
|
6,281
|
6,449
|
|
固定資産合計
|
2,874
|
2,960
|
2,980
|
3,027
|
3,078
|
3,077
|
3,090
|
3,148
|
3,205
|
3,287
|
3,336
|
3,539
|
3,605
|
3,614
|
3,653
|
3,724
|
3,784
|
3,937
|
4,010
|
4,036
|
4,082
|
4,132
|
4,164
|
4,157
|
4,239
|
4,360
|
4,374
|
4,410
|
4,521
|
4,649
|
4,680
|
4,577
|
4,630
|
4,711
|
4,709
|
4,748
|
4,802
|
4,867
|
7,543
|
7,563
|
7,504
|
7,612
|
7,732
|
7,833
|
7,914
|
8,101
|
8,112
|
8,175
|
8,266
|
8,647
|
8,683
|
8,750
|
8,889
|
9,206
|
9,336
|
9,561
|
9,819
|
9,870
|
10,045
|
10,314
|
|
総資産
|
5,453
|
5,572
|
5,640
|
5,766
|
5,885
|
5,870
|
5,933
|
6,056
|
6,149
|
6,266
|
6,398
|
6,662
|
6,783
|
6,892
|
7,023
|
7,263
|
7,372
|
7,518
|
7,717
|
7,950
|
8,032
|
8,102
|
8,218
|
8,366
|
8,464
|
8,600
|
8,743
|
8,903
|
9,028
|
9,260
|
9,397
|
9,404
|
9,302
|
9,347
|
9,524
|
9,745
|
9,774
|
9,896
|
12,700
|
12,864
|
12,902
|
14,424
|
14,569
|
14,160
|
14,138
|
14,516
|
14,461
|
14,078
|
14,521
|
15,275
|
15,316
|
15,545
|
15,598
|
15,986
|
16,293
|
16,718
|
17,108
|
17,177
|
17,466
|
18,116
|
|
買掛金
|
2,236
|
2,433
|
2,520
|
2,525
|
2,710
|
2,756
|
2,844
|
2,825
|
2,867
|
2,927
|
3,022
|
3,034
|
3,117
|
3,308
|
3,407
|
3,478
|
3,575
|
3,609
|
3,691
|
3,717
|
3,845
|
3,864
|
3,890
|
3,912
|
3,991
|
4,096
|
4,162
|
4,115
|
4,141
|
4,169
|
4,327
|
4,366
|
4,297
|
4,409
|
4,455
|
4,670
|
4,693
|
4,865
|
4,922
|
4,870
|
4,806
|
5,156
|
5,282
|
5,351
|
5,778
|
6,014
|
6,171
|
6,379
|
6,793
|
7,301
|
7,346
|
7,322
|
7,216
|
7,201
|
7,183
|
7,150
|
7,370
|
7,356
|
7,499
|
7,785
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
559
|
87
|
-
|
-
|
-
|
457
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
|
流動負債合計
|
2,872
|
3,064
|
3,245
|
3,225
|
3,462
|
3,431
|
3,579
|
3,517
|
3,567
|
3,656
|
3,744
|
4,232
|
3,836
|
4,169
|
4,333
|
4,399
|
4,604
|
4,541
|
5,091
|
4,623
|
4,693
|
4,713
|
4,775
|
4,995
|
4,648
|
4,690
|
4,850
|
4,784
|
4,794
|
4,766
|
5,068
|
4,947
|
4,918
|
5,029
|
5,168
|
5,334
|
5,317
|
5,512
|
5,868
|
5,780
|
5,769
|
6,283
|
6,457
|
6,804
|
7,013
|
7,370
|
8,088
|
7,685
|
8,064
|
8,588
|
8,709
|
8,615
|
8,465
|
8,512
|
8,786
|
8,773
|
9,193
|
8,714
|
8,889
|
9,267
|
|
長期借入金
|
2,699
|
2,882
|
2,846
|
3,208
|
3,171
|
3,318
|
3,319
|
3,435
|
3,599
|
3,718
|
3,803
|
3,513
|
4,001
|
4,013
|
4,013
|
4,163
|
4,163
|
4,163
|
3,863
|
4,361
|
4,533
|
4,625
|
4,754
|
4,388
|
4,954
|
4,924
|
4,997
|
5,152
|
5,153
|
5,081
|
4,983
|
5,044
|
4,955
|
5,006
|
5,156
|
5,111
|
5,152
|
5,206
|
5,287
|
5,451
|
5,418
|
5,513
|
5,515
|
5,266
|
5,268
|
5,270
|
4,771
|
5,841
|
6,057
|
6,122
|
6,328
|
7,042
|
7,340
|
7,669
|
8,584
|
8,631
|
8,496
|
9,024
|
9,013
|
9,052
|
|
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
|
-246
|
-74
|
-1,173
|
-946
|
-644
|
-453
|
-1,606
|
-1,357
|
-1,034
|
-830
|
-2,016
|
-1,751
|
-1,379
|
-1,161
|
-2,188
|
-1,903
|
-1,530
|
-1,291
|
-2,129
|
-1,820
|
-1,419
|
-1,161
|
-2,356
|
-2,029
|
-1,603
|
-1,325
|
-2,408
|
-2,077
|
-1,643
|
-1,362
|
-1,991
|
-1,624
|
-1,209
|
-865
|
-2,277
|
-1,871
|
-1,306
|
-956
|
-2,534
|
-2,191
|
-1,451
|
-1,009
|
-1,802
|
-1,206
|
-420
|
135
|
-2,731
|
-2,139
|
-1,331
|
-791
|
-4,472
|
-3,824
|
-2,959
|
-2,366
|
-5,979
|
-5,327
|
-4,425
|
-3,860
|
-5,421
|
|
株主資本
|
-462
|
-739
|
-818
|
-1,039
|
-1,120
|
-1,255
|
-1,348
|
-1,296
|
-1,417
|
-1,549
|
-1,592
|
-1,551
|
-1,533
|
-1,688
|
-1,722
|
-1,711
|
-1,809
|
-1,622
|
-1,663
|
-1,469
|
-1,644
|
-1,702
|
-1,779
|
-1,742
|
-1,864
|
-1,788
|
-1,896
|
-1,828
|
-1,715
|
-1,429
|
-1,526
|
-1,331
|
-1,362
|
-1,521
|
-1,659
|
-1,595
|
-1,590
|
-1,714
|
-1,777
|
-1,712
|
-1,633
|
-878
|
-1,027
|
-1,524
|
-1,764
|
-1,798
|
-2,125
|
-3,137
|
-3,387
|
-3,539
|
-3,838
|
-4,184
|
-4,302
|
-4,350
|
-5,214
|
-4,837
|
-4,838
|
-4,750
|
-4,673
|
-4,458
|
|
有利子負債合計
|
2,699
|
2,882
|
2,846
|
3,208
|
3,171
|
3,318
|
3,319
|
3,435
|
3,599
|
3,718
|
3,803
|
3,513
|
4,001
|
4,013
|
4,013
|
4,163
|
4,163
|
4,323
|
4,422
|
4,448
|
4,533
|
4,625
|
4,754
|
4,845
|
4,954
|
4,924
|
4,997
|
5,152
|
5,153
|
5,081
|
4,983
|
5,044
|
4,955
|
5,006
|
5,156
|
5,111
|
5,152
|
5,206
|
5,287
|
5,451
|
5,418
|
5,513
|
5,515
|
5,516
|
5,268
|
5,270
|
5,271
|
5,841
|
6,057
|
6,122
|
6,328
|
7,042
|
7,340
|
7,669
|
8,584
|
8,631
|
8,996
|
9,024
|
9,013
|
9,052
|
|
純有利子負債
|
2,603
|
2,784
|
2,748
|
3,100
|
3,071
|
3,220
|
3,222
|
3,332
|
3,496
|
3,615
|
3,703
|
3,398
|
3,867
|
3,871
|
3,887
|
4,023
|
4,018
|
4,199
|
4,305
|
4,297
|
4,380
|
4,450
|
4,589
|
4,637
|
4,740
|
4,734
|
4,802
|
4,941
|
4,926
|
4,788
|
4,725
|
4,755
|
4,736
|
4,788
|
4,904
|
4,916
|
4,978
|
5,030
|
5,129
|
5,299
|
4,909
|
3,763
|
3,851
|
4,490
|
4,292
|
4,098
|
4,310
|
5,601
|
5,794
|
5,858
|
6,059
|
6,741
|
7,066
|
7,391
|
8,301
|
8,326
|
8,721
|
8,726
|
8,709
|
8,751
|
|
DEレシオ(%)
|
-584.15
|
-390.15
|
-348.24
|
-308.96
|
-283.25
|
-264.51
|
-246.37
|
-265.13
|
-254.02
|
-240.2
|
-238.96
|
-226.65
|
-261.11
|
-237.85
|
-233.16
|
-243.43
|
-230.24
|
-266.55
|
-265.94
|
-302.88
|
-275.88
|
-271.83
|
-267.37
|
-278.25
|
-265.86
|
-275.47
|
-263.69
|
-281.92
|
-300.6
|
-355.74
|
-326.73
|
-379.06
|
-363.89
|
-329.26
|
-310.86
|
-320.58
|
-324.12
|
-303.78
|
-297.69
|
-318.59
|
-331.85
|
-627.96
|
-537.0
|
-362.07
|
-298.74
|
-293.17
|
-248.09
|
-186.16
|
-178.83
|
-172.99
|
-164.89
|
-168.31
|
-170.65
|
-176.29
|
-164.63
|
-178.42
|
-185.94
|
-190.0
|
-192.87
|
-203.06
|