|
(単位:百万ドル)
|
1Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
2Q12
|
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
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
3,526
|
2,246
|
1,788
|
2,402
|
1,699
|
2,508
|
2,202
|
2,279
|
1,953
|
2,442
|
2,485
|
1,665
|
1,347
|
2,186
|
1,582
|
1,971
|
1,784
|
1,717
|
2,152
|
1,397
|
1,553
|
1,547
|
2,113
|
1,676
|
1,582
|
2,546
|
4,075
|
6,772
|
4,561
|
6,097
|
3,609
|
4,631
|
4,682
|
4,260
|
3,934
|
4,482
|
4,078
|
4,190
|
4,937
|
5,345
|
6,028
|
3,984
|
5,741
|
9,326
|
5,258
|
5,490
|
4,880
|
6,161
|
6,456
|
8,872
|
7,387
|
10,142
|
9,991
|
6,226
|
6,497
|
7,866
|
8,288
|
7,500
|
|
有価証券
|
15,601
|
16,734
|
16,070
|
15,761
|
16,463
|
16,479
|
15,913
|
16,197
|
17,206
|
18,486
|
16,913
|
17,819
|
17,680
|
17,538
|
17,038
|
18,004
|
18,329
|
18,285
|
17,467
|
18,805
|
18,237
|
17,898
|
16,920
|
18,355
|
18,563
|
18,219
|
17,163
|
17,950
|
18,948
|
18,697
|
17,377
|
17,092
|
17,082
|
17,390
|
16,692
|
17,795
|
19,123
|
19,960
|
19,676
|
19,881
|
22,018
|
22,707
|
23,433
|
24,555
|
25,848
|
26,348
|
26,267
|
26,219
|
25,765
|
25,526
|
25,952
|
27,636
|
28,021
|
29,530
|
28,900
|
28,954
|
25,201
|
25,437
|
|
現金 + 有価証券
|
19,127
|
18,980
|
17,858
|
18,163
|
18,163
|
18,988
|
18,115
|
18,476
|
19,159
|
20,928
|
19,398
|
19,484
|
19,027
|
19,724
|
18,620
|
19,975
|
20,114
|
20,003
|
19,619
|
20,202
|
19,790
|
19,446
|
19,034
|
20,031
|
20,146
|
20,765
|
21,238
|
24,722
|
23,509
|
24,795
|
20,986
|
21,722
|
21,764
|
21,650
|
20,626
|
22,277
|
23,201
|
24,150
|
24,613
|
25,226
|
28,046
|
26,691
|
29,174
|
33,881
|
31,106
|
31,838
|
31,147
|
32,380
|
32,221
|
34,398
|
33,339
|
37,778
|
38,012
|
35,756
|
35,397
|
36,820
|
33,489
|
32,937
|
|
流動資産合計
|
27,117
|
26,939
|
26,141
|
26,819
|
26,757
|
27,552
|
27,097
|
27,544
|
28,470
|
29,640
|
28,268
|
28,661
|
28,901
|
29,597
|
29,746
|
31,807
|
32,428
|
32,227
|
32,229
|
34,740
|
33,202
|
31,539
|
30,862
|
32,965
|
32,958
|
32,924
|
34,315
|
37,982
|
37,131
|
36,974
|
36,263
|
36,974
|
37,370
|
37,108
|
34,321
|
36,611
|
37,805
|
39,504
|
39,033
|
41,256
|
46,764
|
45,450
|
45,751
|
54,495
|
50,238
|
51,904
|
51,122
|
53,897
|
53,655
|
55,603
|
55,617
|
59,823
|
59,743
|
60,948
|
62,274
|
62,846
|
58,942
|
61,121
|
|
有形固定資産
|
1,144
|
1,206
|
1,155
|
1,186
|
1,212
|
1,316
|
1,418
|
1,454
|
1,478
|
1,536
|
1,738
|
1,738
|
1,769
|
1,806
|
1,801
|
1,811
|
1,829
|
1,848
|
1,944
|
1,915
|
1,931
|
1,930
|
2,019
|
1,998
|
1,989
|
2,006
|
1,977
|
1,957
|
1,975
|
2,049
|
2,175
|
2,238
|
2,392
|
2,592
|
2,735
|
2,799
|
2,837
|
2,921
|
3,133
|
3,350
|
3,427
|
3,363
|
3,483
|
3,533
|
3,733
|
3,835
|
3,919
|
3,986
|
4,090
|
4,197
|
4,316
|
4,418
|
4,547
|
4,451
|
4,450
|
4,505
|
4,652
|
4,617
|
|
投資有価証券
|
229
|
231
|
221
|
220
|
223
|
267
|
246
|
245
|
247
|
244
|
431
|
468
|
460
|
437
|
449
|
502
|
506
|
501
|
504
|
529
|
613
|
569
|
558
|
507
|
512
|
538
|
524
|
560
|
524
|
533
|
560
|
501
|
487
|
496
|
487
|
492
|
509
|
518
|
505
|
505
|
520
|
558
|
562
|
558
|
581
|
625
|
632
|
596
|
603
|
622
|
752
|
783
|
775
|
880
|
849
|
893
|
1,035
|
1,060
|
|
固定資産合計
|
24,064
|
24,093
|
24,026
|
24,099
|
24,120
|
24,998
|
24,921
|
24,953
|
26,065
|
26,178
|
30,687
|
30,748
|
30,712
|
30,667
|
29,829
|
29,879
|
29,875
|
29,831
|
29,836
|
30,806
|
31,062
|
30,796
|
30,856
|
30,894
|
31,105
|
31,476
|
30,768
|
30,962
|
31,107
|
31,336
|
34,277
|
36,326
|
36,997
|
37,337
|
37,250
|
37,912
|
38,046
|
38,305
|
38,420
|
41,143
|
41,212
|
41,124
|
40,864
|
41,188
|
45,859
|
46,156
|
46,338
|
46,589
|
47,222
|
47,423
|
47,155
|
49,217
|
49,425
|
50,946
|
50,714
|
53,687
|
57,947
|
58,596
|
|
総資産
|
51,181
|
51,032
|
50,167
|
50,918
|
50,877
|
52,550
|
52,019
|
52,497
|
54,535
|
55,818
|
58,955
|
59,409
|
59,612
|
60,264
|
59,575
|
61,686
|
62,304
|
62,058
|
62,065
|
65,546
|
64,264
|
62,336
|
61,718
|
63,859
|
64,063
|
64,400
|
65,083
|
68,944
|
68,238
|
68,310
|
70,540
|
73,300
|
74,367
|
74,445
|
71,571
|
74,523
|
75,851
|
77,809
|
77,453
|
82,399
|
87,976
|
86,574
|
86,615
|
95,683
|
96,097
|
98,060
|
97,460
|
100,486
|
100,877
|
103,026
|
102,772
|
109,040
|
109,168
|
111,894
|
112,988
|
116,533
|
116,889
|
119,717
|
|
一年内返済予定の長期借入金
|
759
|
706
|
705
|
359
|
456
|
1,274
|
1,274
|
910
|
813
|
0
|
557
|
399
|
399
|
0
|
518
|
518
|
509
|
625
|
625
|
625
|
624
|
0
|
0
|
399
|
927
|
927
|
928
|
1,152
|
624
|
1,273
|
1,274
|
650
|
650
|
849
|
849
|
851
|
850
|
700
|
1,598
|
1,603
|
1,603
|
1,599
|
700
|
700
|
849
|
849
|
1,599
|
3,097
|
2,248
|
2,249
|
1,500
|
-
|
-
|
2,900
|
2,900
|
2,100
|
1,649
|
1,643
|
|
流動負債合計
|
14,811
|
14,142
|
14,010
|
14,160
|
14,107
|
15,786
|
15,826
|
15,955
|
16,178
|
14,083
|
15,837
|
16,030
|
16,034
|
16,042
|
16,352
|
18,494
|
19,176
|
18,395
|
18,753
|
21,305
|
20,673
|
18,366
|
19,093
|
20,810
|
20,817
|
21,037
|
21,294
|
23,174
|
22,568
|
24,413
|
23,356
|
24,756
|
24,506
|
24,174
|
21,965
|
22,682
|
23,090
|
23,234
|
23,617
|
27,039
|
28,522
|
28,561
|
29,453
|
34,749
|
33,794
|
35,162
|
34,885
|
39,733
|
39,308
|
41,287
|
39,696
|
41,889
|
41,571
|
44,334
|
41,813
|
42,033
|
40,581
|
42,698
|
|
長期借入金
|
7,630
|
8,217
|
8,148
|
8,542
|
8,292
|
8,622
|
8,421
|
8,463
|
10,136
|
13,396
|
14,171
|
14,030
|
14,092
|
14,514
|
13,574
|
13,932
|
14,038
|
14,538
|
14,127
|
14,764
|
15,468
|
15,720
|
15,325
|
14,865
|
14,202
|
14,242
|
14,359
|
15,450
|
15,088
|
13,777
|
17,382
|
18,110
|
17,515
|
17,300
|
17,217
|
17,396
|
17,436
|
18,820
|
17,787
|
19,005
|
19,873
|
19,094
|
19,335
|
22,534
|
22,217
|
21,761
|
21,157
|
19,883
|
21,165
|
21,258
|
22,349
|
25,201
|
24,859
|
21,976
|
24,561
|
24,688
|
29,218
|
28,110
|
|
固定負債合計
|
11,851
|
12,529
|
12,345
|
12,780
|
12,589
|
13,046
|
12,905
|
13,013
|
14,713
|
17,918
|
19,316
|
19,061
|
19,046
|
19,413
|
18,458
|
18,847
|
18,750
|
19,369
|
19,060
|
19,906
|
20,528
|
20,734
|
19,581
|
19,501
|
19,012
|
18,619
|
18,688
|
19,677
|
19,238
|
17,949
|
20,681
|
21,532
|
21,137
|
21,177
|
21,065
|
21,843
|
21,968
|
23,243
|
22,108
|
23,667
|
24,999
|
24,092
|
23,963
|
27,016
|
27,257
|
27,090
|
26,447
|
24,722
|
25,702
|
25,696
|
26,682
|
29,691
|
29,285
|
26,850
|
28,878
|
30,621
|
34,882
|
34,399
|
|
総負債
|
26,662
|
26,671
|
26,354
|
26,940
|
26,696
|
28,832
|
28,731
|
28,968
|
30,891
|
32,001
|
35,153
|
35,091
|
35,080
|
35,455
|
34,809
|
37,340
|
37,927
|
37,764
|
37,814
|
41,212
|
41,201
|
39,100
|
38,674
|
40,312
|
39,829
|
39,656
|
39,983
|
42,852
|
41,806
|
42,362
|
44,037
|
46,288
|
45,642
|
45,351
|
43,030
|
44,525
|
45,058
|
46,477
|
45,725
|
50,706
|
53,521
|
52,653
|
53,416
|
61,765
|
61,051
|
62,252
|
61,332
|
64,455
|
65,010
|
66,983
|
66,378
|
71,580
|
70,856
|
71,184
|
70,691
|
72,654
|
75,463
|
77,097
|
|
資本金及び資本剰余金
|
14,557
|
13,408
|
12,866
|
12,527
|
12,420
|
12,013
|
11,683
|
11,372
|
11,208
|
10,873
|
10,857
|
10,700
|
10,742
|
10,772
|
10,768
|
10,006
|
10,158
|
10,097
|
10,065
|
9,946
|
8,710
|
8,691
|
8,558
|
8,619
|
8,680
|
8,744
|
8,808
|
8,896
|
8,900
|
8,768
|
8,550
|
8,492
|
9,751
|
9,723
|
9,539
|
9,485
|
9,497
|
9,527
|
9,451
|
9,341
|
9,363
|
9,355
|
9,247
|
9,255
|
9,111
|
9,140
|
9,150
|
9,153
|
9,136
|
9,171
|
9,086
|
8,699
|
8,763
|
8,885
|
9,003
|
9,107
|
8,913
|
8,868
|
|
利益剰余金
|
9,796
|
10,582
|
10,722
|
11,200
|
11,418
|
11,573
|
11,491
|
11,921
|
12,224
|
12,557
|
12,647
|
13,275
|
13,818
|
14,041
|
13,814
|
14,012
|
13,744
|
13,864
|
14,014
|
14,150
|
14,352
|
14,762
|
14,779
|
15,310
|
15,918
|
16,364
|
16,561
|
17,358
|
17,667
|
17,307
|
18,054
|
19,241
|
19,757
|
20,182
|
19,988
|
21,136
|
21,679
|
22,104
|
22,573
|
23,360
|
25,346
|
24,678
|
23,802
|
24,793
|
25,874
|
26,700
|
27,088
|
28,058
|
28,825
|
29,604
|
29,724
|
30,707
|
31,608
|
33,088
|
34,575
|
35,157
|
33,549
|
34,546
|
|
株主資本
|
24,519
|
24,362
|
23,813
|
23,978
|
24,181
|
23,718
|
23,288
|
23,528
|
23,644
|
23,817
|
23,803
|
24,318
|
24,533
|
24,808
|
24,765
|
24,345
|
24,377
|
24,294
|
24,251
|
24,334
|
23,063
|
23,236
|
23,044
|
23,547
|
24,234
|
24,744
|
25,100
|
26,092
|
26,432
|
25,948
|
26,503
|
27,012
|
28,725
|
29,094
|
28,541
|
29,998
|
30,793
|
31,332
|
31,728
|
31,693
|
34,455
|
33,921
|
33,199
|
33,918
|
35,046
|
35,808
|
36,128
|
36,031
|
35,867
|
36,043
|
36,394
|
37,460
|
38,312
|
40,710
|
42,297
|
43,879
|
41,426
|
42,620
|
|
有利子負債合計
|
8,390
|
8,924
|
8,854
|
8,901
|
8,748
|
9,896
|
9,740
|
9,373
|
10,949
|
13,396
|
14,728
|
14,429
|
14,491
|
14,514
|
14,092
|
14,451
|
14,547
|
15,163
|
14,644
|
15,389
|
16,093
|
15,720
|
15,325
|
15,264
|
15,130
|
15,170
|
15,287
|
16,603
|
15,712
|
15,051
|
18,657
|
18,761
|
18,166
|
18,149
|
18,066
|
18,247
|
18,286
|
19,520
|
19,385
|
20,608
|
21,476
|
20,693
|
20,035
|
23,234
|
23,066
|
22,610
|
22,756
|
22,980
|
23,413
|
23,507
|
23,849
|
25,201
|
24,859
|
24,876
|
27,461
|
26,788
|
30,867
|
29,753
|
|
純有利子負債
|
-10,737
|
-10,056
|
-9,005
|
-9,262
|
-9,414
|
-9,091
|
-8,375
|
-9,102
|
-8,210
|
-7,532
|
-4,670
|
-5,055
|
-4,536
|
-5,210
|
-4,529
|
-5,524
|
-5,567
|
-4,839
|
-4,975
|
-4,812
|
-3,696
|
-3,726
|
-3,709
|
-4,768
|
-5,016
|
-5,594
|
-5,952
|
-8,119
|
-7,797
|
-9,744
|
-2,329
|
-2,961
|
-3,598
|
-3,501
|
-2,560
|
-4,030
|
-4,915
|
-4,630
|
-5,228
|
-4,618
|
-6,570
|
-5,998
|
-9,139
|
-10,647
|
-8,040
|
-9,228
|
-8,391
|
-9,400
|
-8,808
|
-10,891
|
-9,490
|
-12,577
|
-13,153
|
-10,880
|
-7,936
|
-10,032
|
-2,622
|
-3,184
|
|
DEレシオ(%)
|
34.22
|
36.63
|
37.18
|
37.12
|
36.18
|
41.73
|
41.82
|
39.84
|
46.31
|
56.25
|
61.87
|
59.34
|
59.07
|
58.51
|
56.9
|
59.36
|
59.68
|
62.42
|
60.38
|
63.24
|
69.78
|
67.65
|
66.5
|
64.82
|
62.44
|
61.31
|
60.9
|
63.63
|
59.45
|
58.0
|
70.4
|
69.45
|
63.24
|
62.38
|
63.3
|
60.83
|
59.38
|
62.3
|
61.1
|
65.02
|
62.33
|
61.0
|
60.35
|
68.5
|
65.82
|
63.14
|
62.99
|
63.78
|
65.28
|
65.22
|
65.53
|
67.27
|
64.89
|
61.11
|
64.92
|
61.05
|
74.51
|
69.81
|