|
(単位:百万ドル)
|
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
|
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
|
356
|
533
|
358
|
551
|
611
|
421
|
632
|
1,192
|
812
|
898
|
1,536
|
1,611
|
1,762
|
1,096
|
1,289
|
1,288
|
3,504
|
5,044
|
3,149
|
3,256
|
1,888
|
1,841
|
1,477
|
1,857
|
2,694
|
2,422
|
2,081
|
2,434
|
2,635
|
2,848
|
2,563
|
2,645
|
3,208
|
2,994
|
2,645
|
2,354
|
5,276
|
6,485
|
6,332
|
6,383
|
10,423
|
11,217
|
10,582
|
12,172
|
11,252
|
11,663
|
11,152
|
10,578
|
11,867
|
9,046
|
12,251
|
14,172
|
14,630
|
13,326
|
12,135
|
15,664
|
16,329
|
15,808
|
16,193
|
15,613
|
|
有価証券
|
864
|
941
|
1,303
|
1,194
|
1,338
|
1,983
|
2,024
|
2,427
|
3,130
|
3,770
|
3,647
|
3,570
|
4,183
|
5,488
|
5,463
|
5,422
|
3,661
|
1,193
|
1,142
|
1,379
|
1,299
|
1,211
|
1,171
|
1,525
|
1,677
|
1,956
|
2,219
|
2,936
|
3,722
|
4,407
|
9,720
|
4,241
|
4,146
|
4,158
|
7,320
|
1,981
|
1,553
|
973
|
998
|
826
|
-
|
-
|
501
|
500
|
501
|
522
|
50
|
-
|
-
|
116
|
175
|
359
|
640
|
624
|
576
|
362
|
37
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,220
|
1,475
|
1,662
|
1,745
|
1,949
|
2,405
|
2,658
|
3,619
|
3,942
|
4,668
|
5,183
|
5,182
|
5,945
|
6,584
|
6,753
|
6,711
|
7,165
|
6,237
|
4,291
|
4,635
|
3,188
|
3,053
|
2,649
|
3,383
|
4,371
|
4,378
|
4,300
|
5,370
|
6,357
|
7,255
|
12,283
|
6,885
|
7,354
|
7,153
|
9,965
|
4,335
|
6,829
|
7,458
|
7,330
|
7,209
|
10,423
|
11,217
|
11,083
|
12,672
|
11,753
|
12,185
|
11,202
|
10,578
|
11,867
|
9,162
|
12,426
|
14,531
|
15,270
|
13,950
|
12,711
|
16,026
|
16,366
|
15,808
|
16,193
|
15,613
|
|
売掛金
|
208
|
248
|
162
|
221
|
321
|
345
|
264
|
324
|
429
|
493
|
367
|
471
|
649
|
706
|
535
|
627
|
841
|
843
|
643
|
706
|
889
|
890
|
645
|
857
|
982
|
1,105
|
860
|
934
|
1,230
|
1,437
|
1,217
|
1,530
|
1,715
|
1,719
|
1,523
|
1,491
|
1,973
|
1,788
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
1,557
|
1,840
|
1,957
|
2,105
|
2,376
|
2,882
|
3,067
|
4,203
|
4,578
|
5,366
|
5,682
|
6,030
|
6,926
|
7,489
|
7,481
|
7,856
|
8,509
|
7,304
|
5,267
|
5,967
|
4,693
|
4,299
|
3,553
|
4,865
|
5,914
|
5,834
|
5,402
|
6,988
|
8,273
|
9,125
|
9,035
|
9,505
|
10,033
|
9,468
|
8,407
|
7,077
|
10,020
|
10,056
|
9,833
|
9,260
|
11,453
|
12,583
|
12,206
|
14,108
|
13,789
|
14,352
|
13,145
|
12,875
|
14,924
|
12,410
|
15,798
|
17,632
|
19,349
|
18,479
|
17,034
|
20,476
|
21,293
|
20,529
|
20,491
|
19,950
|
|
有形固定資産
|
34
|
35
|
39
|
44
|
49
|
53
|
64
|
73
|
78
|
81
|
89
|
92
|
109
|
119
|
135
|
149
|
168
|
203
|
198
|
214
|
246
|
257
|
274
|
299
|
320
|
339
|
347
|
381
|
425
|
457
|
480
|
573
|
613
|
642
|
656
|
695
|
716
|
706
|
738
|
720
|
736
|
744
|
756
|
734
|
748
|
762
|
822
|
844
|
858
|
879
|
669
|
699
|
732
|
733
|
784
|
805
|
875
|
882
|
832
|
857
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,965
|
3,756
|
4,974
|
6,395
|
6,328
|
7,931
|
7,594
|
7,954
|
9,296
|
9,591
|
10,141
|
10,264
|
11,114
|
10,422
|
9,433
|
9,445
|
9,114
|
8,408
|
8,445
|
4,618
|
4,319
|
4,477
|
2,056
|
2,946
|
3,672
|
3,759
|
3,788
|
4,319
|
3,283
|
3,175
|
2,200
|
2,381
|
2,650
|
2,789
|
806
|
440
|
420
|
440
|
443
|
468
|
500
|
536
|
538
|
|
固定資産合計
|
888
|
906
|
948
|
959
|
983
|
933
|
903
|
889
|
850
|
852
|
887
|
824
|
2,941
|
2,957
|
2,964
|
2,958
|
3,092
|
7,881
|
9,673
|
10,875
|
12,334
|
12,316
|
13,867
|
13,470
|
13,773
|
14,200
|
14,437
|
15,006
|
15,186
|
16,665
|
16,416
|
15,514
|
15,263
|
14,903
|
14,280
|
15,289
|
11,474
|
11,390
|
11,569
|
8,602
|
9,459
|
9,562
|
9,668
|
9,547
|
10,092
|
8,989
|
10,496
|
9,509
|
9,569
|
9,653
|
9,563
|
7,574
|
7,209
|
7,156
|
7,308
|
7,252
|
7,248
|
7,449
|
7,217
|
7,241
|
|
総資産
|
2,446
|
2,747
|
2,906
|
3,065
|
3,360
|
3,816
|
3,971
|
5,093
|
5,429
|
6,218
|
6,570
|
6,855
|
9,867
|
10,446
|
10,444
|
10,814
|
11,600
|
15,184
|
14,941
|
16,842
|
17,027
|
16,615
|
17,421
|
18,335
|
19,687
|
20,034
|
19,839
|
21,994
|
23,458
|
25,789
|
25,451
|
25,019
|
25,296
|
24,370
|
22,687
|
22,366
|
21,494
|
21,446
|
21,402
|
17,862
|
20,912
|
22,145
|
21,874
|
23,655
|
23,881
|
23,341
|
23,641
|
22,384
|
24,493
|
22,063
|
25,361
|
25,206
|
26,558
|
25,635
|
24,342
|
27,728
|
28,541
|
27,978
|
27,708
|
27,191
|
|
買掛金
|
119
|
112
|
90
|
115
|
127
|
169
|
146
|
173
|
201
|
240
|
184
|
250
|
316
|
312
|
247
|
299
|
340
|
525
|
281
|
567
|
367
|
388
|
322
|
334
|
431
|
494
|
419
|
407
|
598
|
805
|
667
|
841
|
1,053
|
1,174
|
1,134
|
934
|
1,291
|
1,275
|
1,239
|
926
|
581
|
1,114
|
735
|
570
|
1,028
|
1,466
|
1,586
|
1,504
|
2,240
|
2,131
|
2,507
|
2,132
|
2,123
|
3,020
|
3,480
|
3,268
|
3,928
|
4,065
|
3,824
|
3,292
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,905
|
2,180
|
1,158
|
1,989
|
1,333
|
1,283
|
1,234
|
500
|
854
|
855
|
1,913
|
1,961
|
3,462
|
3,447
|
2,419
|
1,745
|
655
|
|
流動負債合計
|
465
|
506
|
471
|
1,086
|
1,126
|
1,181
|
1,105
|
1,290
|
1,366
|
1,475
|
1,461
|
1,605
|
1,771
|
1,825
|
1,381
|
1,430
|
1,507
|
1,589
|
1,379
|
1,703
|
1,931
|
1,582
|
1,439
|
1,987
|
2,210
|
2,906
|
2,859
|
3,248
|
3,757
|
3,624
|
3,498
|
4,447
|
5,222
|
3,930
|
3,555
|
5,576
|
6,349
|
5,528
|
5,366
|
4,136
|
3,909
|
3,968
|
3,425
|
6,468
|
6,724
|
5,779
|
6,246
|
7,478
|
10,282
|
8,543
|
8,474
|
11,070
|
12,481
|
12,832
|
13,330
|
16,832
|
18,206
|
16,678
|
15,647
|
16,394
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,887
|
3,850
|
5,304
|
5,400
|
5,421
|
6,158
|
6,321
|
7,255
|
6,347
|
6,171
|
7,286
|
7,565
|
8,727
|
8,810
|
7,990
|
7,765
|
8,704
|
8,649
|
7,619
|
7,686
|
7,512
|
7,640
|
7,553
|
10,633
|
10,829
|
11,029
|
9,930
|
9,986
|
9,876
|
8,937
|
8,435
|
8,190
|
7,950
|
11,985
|
11,272
|
13,198
|
11,856
|
12,223
|
13,438
|
13,361
|
13,793
|
14,853
|
15,369
|
|
固定負債合計
|
552
|
558
|
575
|
103
|
88
|
84
|
86
|
955
|
958
|
970
|
996
|
1,019
|
2,195
|
2,186
|
2,144
|
2,169
|
2,268
|
4,861
|
4,994
|
6,509
|
6,538
|
6,505
|
7,186
|
7,295
|
8,203
|
7,291
|
7,132
|
7,913
|
8,097
|
9,278
|
10,690
|
9,884
|
9,555
|
10,488
|
10,347
|
9,875
|
9,838
|
9,967
|
10,103
|
9,891
|
13,004
|
13,264
|
13,556
|
12,423
|
12,353
|
12,017
|
11,217
|
10,533
|
10,209
|
9,850
|
14,105
|
13,062
|
14,742
|
13,428
|
13,756
|
14,948
|
14,611
|
14,953
|
16,081
|
16,909
|
|
総負債
|
1,017
|
1,065
|
1,046
|
1,189
|
1,214
|
1,265
|
1,191
|
2,246
|
2,325
|
2,446
|
2,458
|
2,625
|
3,967
|
4,012
|
3,526
|
3,600
|
3,775
|
6,450
|
6,374
|
8,212
|
8,469
|
8,088
|
8,625
|
9,282
|
10,412
|
10,197
|
9,990
|
11,161
|
11,854
|
12,903
|
14,188
|
14,331
|
14,778
|
14,419
|
13,902
|
15,451
|
16,187
|
15,495
|
15,469
|
14,027
|
16,913
|
17,232
|
16,981
|
18,891
|
19,077
|
17,796
|
17,463
|
18,011
|
20,491
|
18,393
|
22,579
|
24,132
|
27,223
|
26,260
|
27,086
|
31,780
|
32,817
|
31,631
|
31,728
|
33,303
|
|
資本金及び資本剰余金
|
2,401
|
2,356
|
2,418
|
2,348
|
2,373
|
2,394
|
2,432
|
2,537
|
2,570
|
2,594
|
2,613
|
2,646
|
4,409
|
4,460
|
4,593
|
4,651
|
4,704
|
4,849
|
4,924
|
4,927
|
5,010
|
5,098
|
5,185
|
5,274
|
5,378
|
5,411
|
5,483
|
5,559
|
5,634
|
5,708
|
5,783
|
5,035
|
5,226
|
5,344
|
5,445
|
5,519
|
5,599
|
5,678
|
5,756
|
5,758
|
5,699
|
5,779
|
5,851
|
5,965
|
6,059
|
6,068
|
6,159
|
6,163
|
6,278
|
6,385
|
6,491
|
6,712
|
6,848
|
6,996
|
7,175
|
7,330
|
7,479
|
7,635
|
7,707
|
7,867
|
|
利益剰余金
|
-286
|
-63
|
69
|
163
|
396
|
858
|
1,033
|
1,163
|
1,524
|
2,105
|
2,369
|
2,570
|
3,008
|
3,841
|
4,219
|
4,550
|
5,126
|
6,189
|
6,641
|
6,974
|
7,491
|
8,688
|
9,192
|
9,566
|
10,147
|
10,653
|
11,327
|
12,073
|
12,793
|
14,513
|
13,939
|
14,976
|
15,953
|
17,721
|
18,367
|
19,132
|
20,111
|
22,061
|
23,232
|
22,530
|
22,652
|
23,453
|
23,288
|
23,233
|
23,066
|
23,835
|
24,453
|
23,783
|
24,640
|
26,306
|
27,541
|
27,807
|
29,097
|
31,608
|
31,830
|
32,304
|
33,527
|
35,749
|
36,525
|
36,539
|
|
株主資本
|
1,384
|
1,636
|
1,813
|
1,724
|
1,989
|
2,390
|
2,574
|
2,592
|
2,928
|
3,578
|
3,897
|
3,991
|
5,858
|
6,397
|
6,910
|
7,209
|
7,824
|
8,733
|
8,567
|
8,630
|
8,558
|
8,527
|
8,795
|
9,052
|
9,275
|
9,803
|
9,820
|
10,811
|
11,590
|
12,877
|
11,261
|
10,636
|
10,473
|
9,952
|
8,785
|
6,915
|
5,307
|
5,951
|
5,933
|
3,831
|
3,999
|
4,913
|
4,893
|
4,764
|
4,799
|
5,545
|
6,178
|
4,373
|
4,002
|
3,670
|
2,782
|
1,074
|
-665
|
-625
|
-2,744
|
-4,052
|
-4,276
|
-3,653
|
-4,020
|
-6,112
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,887
|
3,824
|
5,304
|
5,400
|
5,421
|
6,158
|
6,321
|
7,255
|
6,347
|
6,171
|
7,286
|
7,565
|
8,727
|
8,810
|
7,990
|
7,765
|
8,704
|
8,649
|
7,619
|
7,686
|
7,512
|
7,640
|
7,553
|
10,633
|
10,829
|
12,014
|
13,835
|
12,166
|
11,034
|
10,926
|
9,768
|
9,473
|
9,184
|
12,485
|
12,126
|
14,053
|
13,769
|
14,184
|
16,900
|
16,808
|
16,212
|
16,598
|
16,024
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,350
|
-467
|
668
|
2,212
|
2,368
|
3,510
|
2,938
|
2,884
|
1,968
|
1,870
|
1,915
|
1,207
|
1,471
|
-3,473
|
1,105
|
410
|
1,551
|
-1,316
|
3,284
|
857
|
54
|
310
|
344
|
210
|
-388
|
931
|
1,163
|
413
|
-1,151
|
-276
|
-810
|
-2,394
|
22
|
59
|
-2,405
|
-1,217
|
-181
|
1,473
|
874
|
442
|
404
|
405
|
411
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
44.51
|
44.64
|
61.46
|
63.1
|
63.58
|
70.02
|
69.83
|
78.23
|
64.75
|
62.84
|
67.4
|
65.27
|
67.77
|
78.24
|
75.12
|
74.14
|
87.46
|
98.45
|
110.18
|
144.83
|
126.23
|
128.77
|
197.15
|
265.89
|
220.42
|
245.53
|
290.41
|
253.51
|
198.99
|
176.85
|
223.37
|
236.71
|
250.25
|
448.78
|
1129.05
|
-2113.23
|
-2203.04
|
-516.91
|
-417.08
|
-393.08
|
-443.8
|
-412.89
|
-262.17
|