|
(単位:百万ドル)
|
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
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
690
|
409
|
630
|
424
|
664
|
449
|
502
|
607
|
440
|
1,000
|
521
|
747
|
1,927
|
579
|
651
|
781
|
827
|
774
|
846
|
908
|
941
|
1,089
|
1,223
|
1,158
|
1,799
|
1,115
|
1,145
|
1,606
|
2,024
|
1,949
|
2,071
|
2,543
|
5,922
|
2,319
|
2,105
|
2,669
|
4,110
|
3,510
|
3,868
|
4,145
|
5,772
|
4,052
|
3,724
|
6,195
|
8,544
|
6,299
|
4,753
|
5,464
|
6,859
|
6,931
|
6,076
|
7,016
|
9,155
|
6,772
|
6,453
|
8,472
|
9,958
|
7,682
|
7,997
|
8,848
|
10,928
|
|
有価証券
|
260
|
332
|
139
|
72
|
99
|
127
|
142
|
170
|
269
|
106
|
83
|
120
|
171
|
43
|
51
|
114
|
51
|
69
|
79
|
87
|
77
|
81
|
134
|
1,567
|
232
|
59
|
55
|
602
|
1,194
|
1,552
|
1,556
|
1,978
|
1,237
|
1,108
|
1,345
|
1,673
|
2,269
|
2,532
|
2,661
|
3,802
|
4,030
|
5,231
|
5,768
|
5,771
|
6,479
|
3,351
|
4,638
|
5,073
|
6,644
|
6,602
|
5,842
|
5,492
|
4,822
|
5,625
|
5,410
|
5,722
|
7,712
|
4,954
|
4,760
|
5,184
|
6,480
|
|
現金 + 有価証券
|
951
|
742
|
769
|
496
|
763
|
577
|
645
|
777
|
710
|
1,107
|
605
|
867
|
2,099
|
623
|
703
|
895
|
879
|
844
|
926
|
995
|
1,019
|
1,170
|
1,358
|
2,725
|
2,031
|
1,174
|
1,200
|
2,209
|
3,220
|
3,501
|
3,629
|
4,521
|
7,159
|
3,427
|
3,450
|
4,342
|
6,379
|
6,042
|
6,529
|
7,947
|
9,802
|
9,283
|
9,492
|
11,966
|
15,023
|
9,650
|
9,391
|
10,537
|
13,503
|
13,533
|
11,918
|
12,508
|
13,977
|
12,397
|
11,863
|
14,194
|
17,670
|
12,636
|
12,757
|
14,032
|
17,408
|
|
売掛金
|
183
|
228
|
258
|
426
|
270
|
342
|
312
|
683
|
371
|
446
|
418
|
872
|
502
|
599
|
604
|
1,360
|
684
|
834
|
794
|
1,905
|
926
|
1,067
|
1,060
|
2,496
|
1,192
|
1,323
|
1,281
|
3,197
|
1,439
|
1,569
|
1,519
|
3,917
|
1,763
|
1,980
|
2,037
|
4,924
|
2,153
|
2,332
|
2,573
|
6,174
|
3,076
|
3,445
|
3,316
|
7,786
|
3,174
|
4,074
|
4,019
|
9,739
|
3,952
|
4,745
|
4,275
|
10,755
|
4,632
|
5,400
|
4,850
|
11,414
|
4,273
|
5,391
|
4,741
|
11,945
|
4,354
|
|
流動資産合計
|
1,263
|
1,112
|
1,192
|
1,074
|
1,188
|
1,114
|
1,148
|
1,672
|
1,323
|
1,853
|
1,257
|
2,015
|
2,876
|
1,698
|
1,800
|
2,680
|
2,039
|
2,305
|
2,439
|
3,550
|
2,605
|
2,917
|
2,939
|
4,347
|
3,775
|
3,278
|
3,002
|
5,997
|
5,404
|
5,811
|
5,946
|
9,290
|
10,151
|
6,802
|
6,870
|
10,683
|
10,035
|
9,903
|
11,026
|
15,963
|
14,713
|
14,846
|
14,946
|
21,889
|
20,444
|
16,256
|
15,957
|
22,850
|
20,411
|
21,246
|
19,209
|
26,395
|
21,981
|
21,138
|
20,202
|
29,074
|
25,604
|
21,862
|
21,425
|
29,727
|
25,866
|
|
有形固定資産
|
86
|
100
|
116
|
387
|
446
|
470
|
504
|
527
|
549
|
556
|
583
|
604
|
623
|
1,184
|
1,205
|
1,240
|
1,251
|
1,189
|
1,109
|
1,125
|
1,737
|
1,725
|
1,742
|
1,715
|
1,711
|
1,728
|
1,756
|
1,787
|
1,846
|
1,866
|
1,864
|
1,946
|
1,950
|
1,986
|
1,998
|
2,051
|
2,243
|
2,283
|
2,365
|
2,375
|
2,518
|
2,528
|
2,564
|
2,459
|
2,490
|
2,711
|
2,768
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
949
|
1,116
|
1,032
|
910
|
758
|
709
|
650
|
669
|
946
|
696
|
810
|
890
|
979
|
306
|
381
|
482
|
650
|
827
|
901
|
894
|
903
|
896
|
943
|
1,383
|
1,684
|
545
|
550
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,224
|
1,586
|
1,547
|
2,016
|
1,939
|
2,307
|
2,363
|
2,492
|
2,833
|
2,600
|
3,385
|
3,513
|
3,638
|
6,272
|
6,297
|
6,473
|
6,602
|
6,705
|
6,974
|
7,143
|
7,761
|
7,877
|
7,973
|
8,423
|
9,043
|
11,103
|
11,386
|
11,588
|
11,654
|
11,607
|
11,544
|
11,719
|
12,812
|
19,021
|
19,718
|
20,054
|
23,119
|
23,433
|
38,916
|
39,163
|
38,910
|
42,934
|
44,190
|
44,412
|
44,441
|
72,402
|
71,479
|
72,359
|
72,611
|
72,902
|
72,675
|
72,454
|
71,560
|
71,309
|
70,820
|
70,749
|
70,576
|
70,318
|
69,970
|
73,201
|
72,744
|
|
総資産
|
2,488
|
2,698
|
2,741
|
3,091
|
3,128
|
3,421
|
3,511
|
4,164
|
4,156
|
4,454
|
4,642
|
5,529
|
6,514
|
7,970
|
8,098
|
9,153
|
8,641
|
9,010
|
9,413
|
10,693
|
10,366
|
10,794
|
10,912
|
12,771
|
12,817
|
14,381
|
14,388
|
17,585
|
17,059
|
17,419
|
17,490
|
21,010
|
22,963
|
25,823
|
26,588
|
30,737
|
33,154
|
33,336
|
49,942
|
55,126
|
53,623
|
57,780
|
59,136
|
66,301
|
64,885
|
88,658
|
87,436
|
95,209
|
93,022
|
94,148
|
91,884
|
98,849
|
93,541
|
92,447
|
91,022
|
99,823
|
96,180
|
92,180
|
91,395
|
102,928
|
98,610
|
|
買掛金
|
13
|
20
|
23
|
18
|
16
|
22
|
28
|
33
|
19
|
69
|
57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30
|
30
|
30
|
30
|
30
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,024
|
3
|
503
|
503
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
838
|
928
|
993
|
1,276
|
1,685
|
1,814
|
1,832
|
2,323
|
1,676
|
2,329
|
2,323
|
2,918
|
2,730
|
3,063
|
3,097
|
3,980
|
3,360
|
3,503
|
3,308
|
4,390
|
3,961
|
4,113
|
3,977
|
5,617
|
5,085
|
5,376
|
4,976
|
7,258
|
7,626
|
7,526
|
7,216
|
10,130
|
7,895
|
8,469
|
8,022
|
11,255
|
10,488
|
10,195
|
10,474
|
14,845
|
12,843
|
12,963
|
12,234
|
17,728
|
15,323
|
17,393
|
15,035
|
21,788
|
19,899
|
20,080
|
18,227
|
25,891
|
21,626
|
20,805
|
19,394
|
26,631
|
23,149
|
21,001
|
19,375
|
27,980
|
24,196
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
270
|
262
|
255
|
247
|
240
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
694
|
3,172
|
3,173
|
3,173
|
3,173
|
3,173
|
2,973
|
2,824
|
2,673
|
2,673
|
2,673
|
2,672
|
2,673
|
2,672
|
10,589
|
10,591
|
10,592
|
9,595
|
9,416
|
9,418
|
9,419
|
9,421
|
8,424
|
8,426
|
8,427
|
8,429
|
8,430
|
8,432
|
8,433
|
8,435
|
|
固定負債合計
|
501
|
514
|
535
|
538
|
90
|
98
|
95
|
174
|
669
|
165
|
175
|
240
|
1,274
|
2,047
|
2,054
|
2,107
|
2,139
|
2,200
|
2,312
|
2,328
|
2,170
|
2,145
|
2,185
|
2,151
|
2,148
|
2,873
|
2,606
|
2,826
|
1,498
|
1,424
|
1,433
|
1,487
|
4,008
|
3,826
|
3,873
|
3,877
|
6,220
|
5,975
|
6,189
|
6,396
|
6,215
|
6,377
|
6,592
|
7,080
|
6,995
|
15,745
|
15,347
|
15,290
|
14,247
|
13,970
|
14,306
|
14,599
|
14,503
|
13,560
|
13,538
|
13,546
|
13,348
|
13,546
|
13,495
|
13,775
|
13,748
|
|
総負債
|
1,339
|
1,442
|
1,528
|
1,814
|
1,775
|
1,912
|
1,928
|
2,498
|
2,346
|
2,495
|
2,499
|
3,158
|
4,004
|
5,111
|
5,152
|
6,088
|
5,499
|
5,703
|
5,620
|
6,718
|
6,130
|
6,258
|
6,162
|
7,768
|
7,233
|
8,249
|
7,582
|
10,085
|
9,124
|
8,950
|
8,650
|
11,617
|
11,903
|
12,295
|
11,895
|
15,132
|
16,708
|
16,170
|
16,663
|
21,241
|
19,058
|
19,340
|
18,826
|
24,808
|
22,318
|
33,138
|
30,382
|
37,078
|
34,146
|
34,050
|
32,533
|
40,490
|
36,129
|
34,365
|
32,932
|
40,177
|
36,497
|
34,547
|
32,870
|
41,755
|
37,944
|
|
資本金及び資本剰余金
|
1,010
|
1,093
|
1,041
|
1,098
|
1,084
|
1,243
|
1,330
|
1,415
|
1,659
|
1,742
|
2,150
|
2,411
|
2,628
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
124
|
139
|
160
|
171
|
171
|
167
|
163
|
159
|
139
|
130
|
-91
|
-111
|
-179
|
-103
|
-227
|
-344
|
-441
|
-502
|
-541
|
-606
|
-602
|
-603
|
-628
|
-654
|
-606
|
-377
|
-414
|
-465
|
-475
|
-457
|
-405
|
-338
|
969
|
1,269
|
1,373
|
1,735
|
2,127
|
2,218
|
2,109
|
1,861
|
1,960
|
4,585
|
5,666
|
5,933
|
6,402
|
6,937
|
7,405
|
7,377
|
7,405
|
7,473
|
7,683
|
7,585
|
7,784
|
9,051
|
10,275
|
11,721
|
12,866
|
13,907
|
15,049
|
16,369
|
17,504
|
|
株主資本
|
1,148
|
1,255
|
1,212
|
1,276
|
1,255
|
1,418
|
1,498
|
1,587
|
1,809
|
1,892
|
2,083
|
2,318
|
2,463
|
2,819
|
2,912
|
3,039
|
3,132
|
3,301
|
3,791
|
3,975
|
4,235
|
4,536
|
4,750
|
5,003
|
5,584
|
6,133
|
6,806
|
7,500
|
7,934
|
8,451
|
8,829
|
9,388
|
11,060
|
13,528
|
14,693
|
15,605
|
16,446
|
17,166
|
33,279
|
33,885
|
34,565
|
38,440
|
40,310
|
41,493
|
42,567
|
55,520
|
57,054
|
58,131
|
58,876
|
60,098
|
59,351
|
58,359
|
57,412
|
58,082
|
58,090
|
59,646
|
59,683
|
57,633
|
58,525
|
61,173
|
60,666
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
292
|
285
|
277
|
270
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,720
|
3,175
|
3,676
|
3,676
|
3,176
|
3,173
|
2,973
|
2,824
|
2,673
|
2,673
|
2,673
|
2,672
|
2,673
|
2,672
|
10,589
|
10,591
|
10,592
|
9,595
|
9,416
|
9,418
|
9,419
|
9,421
|
8,424
|
8,426
|
8,427
|
8,429
|
8,430
|
8,432
|
8,433
|
8,435
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-324
|
-412
|
-611
|
-602
|
-575
|
-927
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,801
|
-3,984
|
249
|
226
|
-1,166
|
-3,206
|
-3,069
|
-3,705
|
-5,274
|
-7,129
|
-6,610
|
-6,820
|
-9,293
|
-12,351
|
939
|
1,200
|
55
|
-3,908
|
-4,117
|
-2,500
|
-3,089
|
-4,556
|
-3,973
|
-3,437
|
-5,767
|
-9,241
|
-4,206
|
-4,325
|
-5,599
|
-8,973
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.64
|
10.04
|
9.38
|
8.86
|
8.18
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.32
|
28.71
|
27.17
|
25.02
|
20.35
|
19.29
|
17.32
|
8.49
|
7.89
|
7.73
|
6.95
|
6.63
|
6.44
|
6.28
|
19.07
|
18.56
|
18.22
|
16.3
|
15.67
|
15.87
|
16.14
|
16.41
|
14.5
|
14.51
|
14.13
|
14.12
|
14.63
|
14.41
|
13.79
|
13.9
|