|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
726
|
668
|
487
|
772
|
1,115
|
833
|
766
|
715
|
617
|
690
|
615
|
855
|
679
|
768
|
579
|
847
|
594
|
806
|
655
|
948
|
790
|
1,038
|
1,775
|
1,091
|
1,011
|
870
|
985
|
1,063
|
1,297
|
1,088
|
728
|
2,113
|
1,101
|
1,157
|
1,340
|
1,393
|
1,368
|
1,589
|
1,646
|
1,658
|
1,709
|
1,873
|
1,836
|
1,841
|
1,998
|
1,796
|
1,811
|
1,914
|
7,239
|
2,264
|
2,127
|
2,382
|
2,375
|
2,778
|
2,621
|
2,651
|
2,568
|
2,678
|
2,549
|
2,250
|
2,371
|
|
有価証券
|
40,564
|
41,554
|
41,103
|
37,539
|
38,718
|
41,038
|
41,577
|
43,468
|
44,386
|
46,504
|
47,306
|
47,947
|
47,016
|
48,529
|
49,254
|
49,611
|
51,601
|
49,148
|
49,395
|
50,410
|
48,701
|
48,278
|
54,033
|
77,538
|
83,582
|
84,906
|
83,117
|
83,586
|
84,296
|
86,677
|
82,500
|
81,985
|
81,134
|
81,332
|
81,486
|
83,741
|
86,218
|
87,879
|
85,488
|
81,530
|
86,712
|
89,852
|
90,699
|
91,071
|
92,163
|
92,685
|
93,108
|
89,479
|
82,069
|
83,741
|
85,220
|
88,364
|
96,789
|
99,766
|
106,571
|
108,289
|
107,840
|
117,265
|
110,363
|
111,123
|
116,119
|
|
現金 + 有価証券
|
41,290
|
42,222
|
41,590
|
38,311
|
39,833
|
41,871
|
42,343
|
44,183
|
45,003
|
47,194
|
47,921
|
48,802
|
47,695
|
49,297
|
49,833
|
50,458
|
52,195
|
49,954
|
50,050
|
51,358
|
49,491
|
49,316
|
55,808
|
78,629
|
84,593
|
85,776
|
84,102
|
84,649
|
85,593
|
87,765
|
83,228
|
84,098
|
82,235
|
82,489
|
82,826
|
85,134
|
87,586
|
89,468
|
87,134
|
83,188
|
88,421
|
91,725
|
92,535
|
92,912
|
94,161
|
94,481
|
94,919
|
91,393
|
89,308
|
86,005
|
87,347
|
90,746
|
99,164
|
102,544
|
109,192
|
110,940
|
110,408
|
119,943
|
112,912
|
113,373
|
118,490
|
|
総資産
|
79,329
|
80,160
|
82,388
|
83,355
|
86,220
|
89,254
|
88,720
|
89,749
|
90,701
|
93,508
|
92,545
|
93,461
|
93,688
|
94,584
|
94,510
|
95,179
|
97,447
|
97,557
|
98,248
|
98,398
|
99,840
|
97,760
|
102,366
|
156,644
|
160,203
|
161,810
|
159,786
|
160,967
|
162,988
|
167,578
|
167,022
|
168,781
|
167,534
|
167,684
|
167,771
|
171,347
|
174,516
|
175,148
|
176,943
|
173,127
|
181,474
|
187,786
|
190,774
|
191,977
|
197,174
|
199,054
|
200,054
|
197,990
|
195,651
|
198,111
|
199,144
|
201,415
|
205,448
|
222,748
|
230,682
|
234,867
|
238,551
|
250,557
|
246,548
|
251,752
|
261,563
|
|
一年内返済予定の長期借入金
|
-
|
147
|
155
|
1,300
|
1,401
|
1,400
|
1,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金
|
3,158
|
3,158
|
3,158
|
3,358
|
3,358
|
3,360
|
3,360
|
3,360
|
3,360
|
3,360
|
3,360
|
4,307
|
3,807
|
3,807
|
3,807
|
3,808
|
4,057
|
4,057
|
3,357
|
4,157
|
4,157
|
4,157
|
9,447
|
12,636
|
12,631
|
12,621
|
12,610
|
12,300
|
11,667
|
11,559
|
11,556
|
12,786
|
12,184
|
12,149
|
12,087
|
12,071
|
13,371
|
13,285
|
13,559
|
13,510
|
13,656
|
14,830
|
14,948
|
14,879
|
14,954
|
14,823
|
15,169
|
14,585
|
14,311
|
14,044
|
14,402
|
14,375
|
13,782
|
13,736
|
13,035
|
13,248
|
13,178
|
14,560
|
14,379
|
14,508
|
13,477
|
|
総負債
|
58,693
|
58,750
|
59,543
|
60,381
|
62,844
|
65,141
|
64,970
|
64,318
|
64,939
|
66,545
|
65,014
|
65,519
|
66,393
|
66,366
|
65,685
|
65,810
|
67,122
|
67,540
|
68,661
|
68,696
|
70,285
|
68,633
|
73,231
|
110,747
|
112,977
|
113,438
|
111,511
|
111,743
|
112,639
|
117,107
|
115,850
|
117,494
|
116,563
|
116,750
|
117,459
|
118,992
|
120,714
|
120,576
|
121,612
|
120,930
|
126,714
|
131,373
|
131,333
|
132,901
|
137,112
|
139,736
|
140,340
|
141,292
|
143,984
|
150,472
|
148,604
|
148,428
|
152,573
|
165,244
|
166,991
|
170,436
|
173,976
|
180,437
|
178,154
|
180,997
|
187,116
|
|
資本金及び資本剰余金
|
15,964
|
15,895
|
15,843
|
15,784
|
15,660
|
15,582
|
15,500
|
15,149
|
15,002
|
14,868
|
14,770
|
14,518
|
14,377
|
14,273
|
14,137
|
13,761
|
13,556
|
13,377
|
13,200
|
12,870
|
12,680
|
12,498
|
12,314
|
27,261
|
26,979
|
26,722
|
26,456
|
25,916
|
25,643
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,121
|
11,064
|
11,064
|
11,064
|
11,064
|
10,985
|
10,985
|
10,666
|
10,666
|
10,346
|
10,346
|
10,346
|
241
|
241
|
241
|
241
|
235
|
235
|
235
|
231
|
231
|
|
利益剰余金
|
3,573
|
4,250
|
4,925
|
5,926
|
6,185
|
6,792
|
6,761
|
8,300
|
8,628
|
9,268
|
10,033
|
10,986
|
11,877
|
12,793
|
13,791
|
14,525
|
15,304
|
16,089
|
16,644
|
17,325
|
18,267
|
18,795
|
19,478
|
19,917
|
20,643
|
22,003
|
23,613
|
24,706
|
26,011
|
25,941
|
27,474
|
28,965
|
30,260
|
31,491
|
31,700
|
32,728
|
33,878
|
34,969
|
36,142
|
36,331
|
35,991
|
36,919
|
39,337
|
41,637
|
43,902
|
45,224
|
47,365
|
47,148
|
48,363
|
47,022
|
48,334
|
50,197
|
49,467
|
51,510
|
54,810
|
56,953
|
56,662
|
58,986
|
61,561
|
60,953
|
63,921
|
|
株主資本
|
20,636
|
21,410
|
22,845
|
22,974
|
23,376
|
24,113
|
23,750
|
25,431
|
25,762
|
26,963
|
27,531
|
27,942
|
27,295
|
28,218
|
28,825
|
29,369
|
30,325
|
30,017
|
29,587
|
29,702
|
29,555
|
29,127
|
29,135
|
45,897
|
47,226
|
48,372
|
48,275
|
49,224
|
50,349
|
50,471
|
51,172
|
51,287
|
50,971
|
50,934
|
50,312
|
52,355
|
53,802
|
54,572
|
55,331
|
52,197
|
54,760
|
56,413
|
59,441
|
59,076
|
60,062
|
59,318
|
59,714
|
56,698
|
51,667
|
47,639
|
50,540
|
52,987
|
52,875
|
57,504
|
63,691
|
64,431
|
64,575
|
70,120
|
68,394
|
70,755
|
74,447
|
|
有利子負債合計
|
3,158
|
3,305
|
3,313
|
4,658
|
4,759
|
4,760
|
4,610
|
3,360
|
3,360
|
3,360
|
3,360
|
4,307
|
3,807
|
3,807
|
3,807
|
3,808
|
4,057
|
4,057
|
3,357
|
4,157
|
4,157
|
4,157
|
9,447
|
12,636
|
12,631
|
12,621
|
12,610
|
12,300
|
11,667
|
11,559
|
11,556
|
12,786
|
12,184
|
12,149
|
12,087
|
12,071
|
13,371
|
13,285
|
13,559
|
13,510
|
13,656
|
14,830
|
14,948
|
14,879
|
14,954
|
14,823
|
15,169
|
14,585
|
14,311
|
14,044
|
14,402
|
14,375
|
13,782
|
13,736
|
13,035
|
13,248
|
13,178
|
14,560
|
14,379
|
14,508
|
13,477
|
|
純有利子負債
|
-38,132
|
-38,917
|
-38,277
|
-33,653
|
-35,074
|
-37,111
|
-37,733
|
-40,823
|
-41,643
|
-43,834
|
-44,561
|
-44,495
|
-43,888
|
-45,490
|
-46,026
|
-46,650
|
-48,138
|
-45,897
|
-46,693
|
-47,201
|
-45,334
|
-45,159
|
-46,361
|
-65,993
|
-71,962
|
-73,155
|
-71,492
|
-72,349
|
-73,926
|
-76,206
|
-71,672
|
-71,312
|
-70,051
|
-70,340
|
-70,739
|
-73,063
|
-74,215
|
-76,183
|
-73,575
|
-69,678
|
-74,765
|
-76,895
|
-77,587
|
-78,033
|
-79,207
|
-79,658
|
-79,750
|
-76,808
|
-74,997
|
-71,961
|
-72,945
|
-76,371
|
-85,382
|
-88,808
|
-96,157
|
-97,692
|
-97,230
|
-105,383
|
-98,533
|
-98,865
|
-105,013
|
|
DEレシオ(%)
|
15.3
|
15.44
|
14.5
|
20.28
|
20.36
|
19.74
|
19.41
|
13.21
|
13.04
|
12.46
|
12.2
|
15.41
|
13.95
|
13.49
|
13.21
|
12.97
|
13.38
|
13.52
|
11.35
|
14.0
|
14.07
|
14.27
|
32.42
|
27.53
|
26.75
|
26.09
|
26.12
|
24.99
|
23.17
|
22.9
|
22.58
|
24.93
|
23.9
|
23.85
|
24.02
|
23.06
|
24.85
|
24.34
|
24.51
|
25.88
|
24.94
|
26.29
|
25.15
|
25.19
|
24.9
|
24.99
|
25.4
|
25.72
|
27.7
|
29.48
|
28.5
|
27.13
|
26.07
|
23.89
|
20.47
|
20.56
|
20.41
|
20.76
|
21.02
|
20.5
|
18.1
|