|
(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
|
743
|
768
|
506
|
427
|
752
|
662
|
1,093
|
703
|
731
|
776
|
1,089
|
518
|
485
|
502
|
491
|
428
|
381
|
615
|
740
|
379
|
336
|
440
|
540
|
489
|
431
|
446
|
762
|
533
|
535
|
955
|
751
|
721
|
531
|
550
|
777
|
604
|
535
|
577
|
971
|
628
|
1,214
|
1,481
|
1,896
|
1,910
|
2,257
|
2,876
|
2,540
|
1,792
|
1,330
|
1,223
|
1,404
|
1,319
|
1,357
|
1,353
|
1,371
|
1,127
|
1,033
|
1,157
|
1,221
|
1,513
|
|
有価証券
|
-
|
-
|
3
|
-
|
-
|
-
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
743
|
768
|
509
|
427
|
752
|
662
|
1,095
|
706
|
733
|
777
|
1,089
|
519
|
486
|
502
|
491
|
428
|
382
|
616
|
741
|
379
|
337
|
441
|
540
|
489
|
431
|
446
|
762
|
533
|
535
|
955
|
751
|
721
|
531
|
550
|
777
|
604
|
535
|
577
|
971
|
628
|
1,214
|
1,481
|
1,896
|
1,910
|
2,257
|
2,876
|
2,540
|
1,792
|
1,330
|
1,223
|
1,404
|
1,319
|
1,357
|
1,353
|
1,371
|
1,127
|
1,033
|
1,157
|
1,221
|
1,513
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,736
|
1,537
|
1,604
|
2,275
|
2,472
|
2,345
|
2,373
|
2,399
|
2,606
|
2,499
|
2,653
|
2,843
|
3,207
|
3,122
|
3,325
|
3,411
|
3,669
|
3,801
|
4,001
|
4,058
|
4,467
|
4,262
|
4,135
|
3,998
|
4,395
|
4,233
|
4,426
|
4,446
|
5,150
|
5,073
|
5,123
|
4,936
|
5,327
|
5,469
|
5,553
|
5,708
|
6,370
|
6,172
|
6,304
|
6,705
|
7,005
|
6,753
|
|
流動資産合計
|
2,053
|
2,178
|
2,261
|
1,969
|
2,379
|
3,226
|
3,550
|
2,782
|
2,829
|
3,037
|
4,085
|
3,233
|
2,799
|
2,559
|
2,880
|
2,762
|
3,338
|
3,461
|
3,525
|
3,594
|
3,343
|
3,980
|
5,305
|
4,087
|
4,246
|
5,055
|
5,122
|
4,245
|
4,824
|
5,805
|
5,453
|
5,754
|
6,107
|
6,378
|
6,754
|
6,997
|
6,885
|
7,059
|
7,534
|
7,264
|
7,189
|
7,771
|
8,846
|
7,906
|
8,887
|
10,075
|
10,082
|
9,334
|
8,872
|
8,590
|
8,529
|
9,046
|
9,470
|
9,327
|
9,666
|
9,444
|
9,653
|
10,616
|
9,970
|
10,831
|
|
有形固定資産
|
153
|
154
|
188
|
193
|
216
|
249
|
295
|
287
|
299
|
334
|
379
|
362
|
369
|
394
|
458
|
446
|
455
|
455
|
497
|
479
|
484
|
503
|
529
|
528
|
533
|
550
|
560
|
551
|
556
|
574
|
617
|
633
|
705
|
702
|
721
|
730
|
746
|
782
|
836
|
800
|
824
|
818
|
815
|
774
|
741
|
722
|
816
|
792
|
778
|
768
|
836
|
833
|
848
|
851
|
907
|
900
|
895
|
936
|
914
|
950
|
|
投資有価証券
|
30
|
31
|
31
|
33
|
33
|
35
|
34
|
52
|
55
|
54
|
57
|
72
|
57
|
58
|
56
|
59
|
63
|
65
|
59
|
55
|
58
|
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,878
|
2,897
|
2,861
|
2,824
|
2,904
|
3,189
|
3,669
|
3,758
|
3,748
|
3,732
|
3,725
|
3,655
|
3,549
|
3,618
|
4,119
|
4,081
|
4,133
|
4,069
|
4,123
|
4,032
|
4,117
|
5,576
|
5,713
|
5,748
|
5,676
|
5,721
|
5,657
|
5,682
|
5,782
|
5,847
|
6,031
|
6,153
|
6,429
|
6,599
|
6,703
|
7,696
|
7,834
|
7,982
|
8,663
|
8,417
|
8,511
|
8,576
|
9,194
|
9,342
|
9,571
|
9,655
|
11,991
|
11,810
|
11,566
|
11,625
|
11,985
|
11,984
|
12,262
|
12,361
|
12,882
|
13,520
|
13,809
|
14,229
|
14,413
|
15,535
|
|
総資産
|
4,931
|
5,075
|
5,122
|
4,793
|
5,283
|
6,415
|
7,219
|
6,540
|
6,576
|
6,769
|
7,810
|
6,888
|
6,348
|
6,177
|
6,998
|
6,843
|
7,472
|
7,530
|
7,647
|
7,626
|
7,460
|
9,555
|
11,018
|
9,835
|
9,923
|
10,777
|
10,780
|
9,927
|
10,606
|
11,652
|
11,484
|
11,907
|
12,535
|
12,977
|
13,457
|
14,693
|
14,719
|
15,041
|
16,197
|
15,680
|
15,700
|
16,347
|
18,039
|
17,249
|
18,458
|
19,730
|
22,073
|
21,143
|
20,439
|
20,215
|
20,513
|
21,030
|
21,732
|
21,687
|
22,548
|
22,964
|
23,462
|
24,845
|
24,383
|
26,366
|
|
一年内返済予定の長期借入金
|
87
|
108
|
38
|
38
|
42
|
46
|
67
|
68
|
68
|
71
|
73
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
15
|
13
|
30
|
34
|
40
|
42
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
427
|
433
|
436
|
-
|
9
|
19
|
28
|
38
|
36
|
666
|
|
流動負債合計
|
1,395
|
1,609
|
1,956
|
1,581
|
1,630
|
2,228
|
2,681
|
1,992
|
1,978
|
2,144
|
2,972
|
2,454
|
2,133
|
1,842
|
2,606
|
2,380
|
2,876
|
2,677
|
2,876
|
2,973
|
2,595
|
3,604
|
4,994
|
3,696
|
3,743
|
4,567
|
4,525
|
3,473
|
3,798
|
4,551
|
4,607
|
4,870
|
5,381
|
5,486
|
5,803
|
6,010
|
5,887
|
6,028
|
6,436
|
6,065
|
5,853
|
6,152
|
7,144
|
5,773
|
6,398
|
7,436
|
8,419
|
7,790
|
7,624
|
7,756
|
8,242
|
8,717
|
8,153
|
7,867
|
8,243
|
8,233
|
8,629
|
9,430
|
9,287
|
10,868
|
|
長期借入金
|
1,972
|
1,798
|
1,390
|
1,381
|
1,767
|
2,153
|
2,405
|
2,396
|
2,375
|
2,372
|
2,354
|
1,971
|
1,821
|
1,809
|
1,798
|
1,788
|
1,777
|
2,067
|
1,832
|
1,714
|
1,711
|
2,656
|
2,645
|
2,635
|
2,625
|
2,615
|
2,548
|
2,549
|
2,550
|
2,552
|
1,999
|
1,758
|
1,762
|
1,760
|
1,767
|
1,760
|
1,766
|
1,748
|
1,761
|
1,754
|
1,763
|
1,783
|
1,380
|
1,848
|
1,854
|
1,843
|
1,538
|
1,526
|
1,503
|
1,476
|
1,085
|
1,086
|
2,059
|
2,796
|
2,804
|
3,282
|
3,272
|
3,277
|
3,245
|
3,207
|
|
固定負債合計
|
2,715
|
2,508
|
2,099
|
2,062
|
2,412
|
2,829
|
3,121
|
3,145
|
3,163
|
3,105
|
3,155
|
2,728
|
2,504
|
2,498
|
2,457
|
2,435
|
2,422
|
2,670
|
2,470
|
2,348
|
2,362
|
3,362
|
3,265
|
3,272
|
3,276
|
3,228
|
3,197
|
3,196
|
3,226
|
3,249
|
2,798
|
2,619
|
2,637
|
2,719
|
2,644
|
3,479
|
3,441
|
3,454
|
3,488
|
3,445
|
3,562
|
3,601
|
3,390
|
3,820
|
3,937
|
3,894
|
4,296
|
4,070
|
3,920
|
3,820
|
3,666
|
3,670
|
4,685
|
5,360
|
5,238
|
5,632
|
5,644
|
5,859
|
5,904
|
6,494
|
|
総負債
|
4,110
|
4,118
|
4,056
|
3,644
|
4,043
|
5,057
|
5,802
|
5,137
|
5,141
|
5,250
|
6,128
|
5,182
|
4,637
|
4,341
|
5,062
|
4,815
|
5,297
|
5,347
|
5,346
|
5,321
|
4,957
|
6,966
|
8,259
|
6,968
|
7,019
|
7,795
|
7,722
|
6,669
|
7,023
|
7,800
|
7,404
|
7,489
|
8,019
|
8,205
|
8,447
|
9,489
|
9,329
|
9,482
|
9,924
|
9,511
|
9,415
|
9,753
|
10,533
|
9,593
|
10,335
|
11,330
|
12,714
|
11,860
|
11,544
|
11,576
|
11,908
|
12,388
|
12,838
|
13,227
|
13,481
|
13,865
|
14,273
|
15,289
|
15,191
|
17,362
|
|
資本金及び資本剰余金
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
-
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
利益剰余金
|
33
|
90
|
185
|
219
|
280
|
344
|
424
|
451
|
527
|
567
|
740
|
777
|
847
|
941
|
1,056
|
1,124
|
1,229
|
1,336
|
1,541
|
1,634
|
1,759
|
1,908
|
2,088
|
2,170
|
2,292
|
2,393
|
2,657
|
2,787
|
2,984
|
3,180
|
3,348
|
3,592
|
3,820
|
4,111
|
4,505
|
4,675
|
4,899
|
5,156
|
5,793
|
5,950
|
6,032
|
6,216
|
6,530
|
6,796
|
7,239
|
7,675
|
8,367
|
8,759
|
9,084
|
9,156
|
8,833
|
8,810
|
9,011
|
8,725
|
9,188
|
9,263
|
9,384
|
9,584
|
9,567
|
9,386
|
|
株主資本
|
820
|
956
|
1,065
|
1,149
|
1,239
|
1,358
|
1,417
|
1,402
|
1,434
|
1,519
|
1,681
|
1,705
|
1,711
|
1,836
|
1,936
|
2,028
|
2,174
|
2,183
|
2,301
|
2,305
|
2,504
|
2,590
|
2,759
|
2,867
|
2,904
|
2,982
|
3,057
|
3,258
|
3,583
|
3,852
|
4,080
|
4,419
|
4,517
|
4,772
|
5,010
|
5,204
|
5,391
|
5,559
|
6,273
|
6,170
|
6,285
|
6,594
|
7,120
|
7,271
|
7,721
|
7,998
|
9,359
|
9,283
|
8,895
|
8,640
|
8,606
|
8,642
|
8,894
|
8,461
|
9,067
|
9,099
|
9,189
|
9,556
|
9,192
|
8,633
|
|
有利子負債合計
|
2,060
|
1,906
|
1,428
|
1,419
|
1,809
|
2,199
|
2,473
|
2,465
|
2,443
|
2,443
|
2,428
|
2,013
|
1,863
|
1,851
|
1,840
|
1,830
|
1,819
|
2,109
|
1,851
|
1,729
|
1,725
|
2,686
|
2,680
|
2,675
|
2,668
|
2,660
|
2,548
|
2,549
|
2,550
|
2,552
|
1,999
|
1,758
|
1,764
|
1,763
|
1,770
|
1,762
|
1,768
|
1,750
|
1,763
|
1,756
|
1,764
|
1,784
|
1,381
|
1,849
|
1,855
|
1,843
|
1,538
|
1,526
|
1,503
|
1,476
|
1,514
|
1,519
|
2,496
|
2,796
|
2,813
|
3,301
|
3,300
|
3,315
|
3,281
|
3,873
|
|
純有利子負債
|
1,316
|
1,137
|
918
|
991
|
1,057
|
1,536
|
1,376
|
1,758
|
1,709
|
1,665
|
1,337
|
1,494
|
1,376
|
1,349
|
1,348
|
1,402
|
1,437
|
1,493
|
1,109
|
1,349
|
1,387
|
2,244
|
2,139
|
2,186
|
2,236
|
2,214
|
1,785
|
2,015
|
2,014
|
1,595
|
1,247
|
1,036
|
1,232
|
1,213
|
993
|
1,157
|
1,233
|
1,172
|
791
|
1,127
|
550
|
302
|
-515
|
-61
|
-402
|
-1,033
|
-1,002
|
-267
|
172
|
253
|
109
|
199
|
1,138
|
1,442
|
1,442
|
2,174
|
2,267
|
2,158
|
2,060
|
2,360
|
|
DEレシオ(%)
|
251.05
|
199.2
|
134.01
|
123.49
|
146.0
|
161.9
|
174.48
|
175.76
|
170.23
|
160.79
|
144.34
|
118.06
|
108.87
|
100.85
|
95.08
|
90.27
|
83.69
|
96.65
|
80.43
|
75.04
|
68.9
|
103.72
|
97.12
|
93.32
|
91.86
|
89.21
|
83.35
|
78.24
|
71.18
|
66.24
|
49.02
|
39.79
|
39.06
|
36.96
|
35.34
|
33.87
|
32.81
|
31.48
|
28.11
|
28.47
|
28.08
|
27.06
|
19.41
|
25.44
|
24.03
|
23.05
|
16.43
|
16.44
|
16.9
|
17.09
|
17.59
|
17.58
|
28.07
|
33.04
|
31.02
|
36.28
|
35.91
|
34.69
|
35.69
|
44.86
|