|
(単位:百万ドル)
|
1Q10
|
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
|
2Q25
|
|
現金同等物
|
553
|
425
|
197
|
0
|
138
|
79
|
334
|
831
|
745
|
515
|
638
|
182
|
160
|
16
|
423
|
845
|
909
|
1,274
|
1,171
|
1,077
|
1,783
|
1,958
|
1,662
|
1,601
|
1,556
|
2,257
|
1,757
|
1,103
|
899
|
572
|
483
|
147
|
210
|
698
|
4
|
3
|
40
|
30
|
7
|
4
|
18
|
2
|
13
|
18
|
40
|
330
|
22
|
113
|
16
|
43
|
87
|
1,458
|
2,127
|
1,215
|
64
|
80
|
648
|
29
|
88
|
202
|
281
|
555
|
|
現金 + 有価証券
|
553
|
425
|
197
|
0
|
138
|
79
|
334
|
831
|
745
|
515
|
638
|
182
|
160
|
16
|
423
|
845
|
909
|
1,274
|
1,171
|
1,077
|
1,783
|
1,958
|
1,662
|
1,601
|
1,556
|
2,257
|
1,757
|
1,103
|
899
|
572
|
483
|
147
|
210
|
698
|
4
|
3
|
40
|
30
|
7
|
4
|
18
|
2
|
13
|
18
|
40
|
330
|
22
|
113
|
16
|
43
|
87
|
1,458
|
2,127
|
1,215
|
64
|
80
|
648
|
29
|
88
|
202
|
281
|
555
|
|
売掛金
|
172
|
112
|
93
|
156
|
149
|
131
|
124
|
153
|
131
|
105
|
126
|
205
|
219
|
237
|
186
|
235
|
329
|
235
|
199
|
306
|
237
|
150
|
147
|
176
|
149
|
170
|
189
|
341
|
278
|
310
|
279
|
725
|
674
|
774
|
882
|
1,241
|
817
|
639
|
552
|
610
|
441
|
341
|
428
|
566
|
682
|
651
|
1,132
|
1,438
|
1,212
|
2,058
|
1,938
|
1,608
|
628
|
475
|
559
|
823
|
445
|
586
|
577
|
1,132
|
1,206
|
817
|
|
流動資産合計
|
1,117
|
886
|
768
|
827
|
615
|
799
|
968
|
1,690
|
1,604
|
1,213
|
1,227
|
852
|
657
|
577
|
933
|
1,255
|
1,370
|
1,964
|
1,859
|
1,904
|
2,522
|
2,490
|
2,263
|
2,251
|
2,156
|
2,614
|
2,146
|
1,828
|
1,251
|
996
|
858
|
1,163
|
1,191
|
1,780
|
1,234
|
1,969
|
1,380
|
1,598
|
1,495
|
1,754
|
1,948
|
1,541
|
1,342
|
1,215
|
1,313
|
2,169
|
3,341
|
2,287
|
3,026
|
4,086
|
3,902
|
4,014
|
3,950
|
2,426
|
1,247
|
2,012
|
2,095
|
1,229
|
1,082
|
1,714
|
1,739
|
1,631
|
|
有形固定資産
|
5,075
|
5,541
|
5,807
|
5,910
|
6,088
|
6,222
|
6,486
|
6,806
|
6,975
|
7,256
|
7,492
|
7,715
|
7,869
|
8,201
|
8,476
|
8,334
|
8,676
|
9,348
|
9,827
|
10,077
|
10,420
|
10,902
|
11,272
|
11,472
|
11,625
|
11,842
|
12,408
|
13,162
|
13,950
|
14,257
|
14,541
|
24,885
|
22,876
|
23,165
|
23,130
|
17,393
|
17,453
|
17,506
|
17,570
|
16,155
|
15,966
|
15,704
|
15,557
|
16,054
|
15,898
|
15,819
|
18,781
|
18,419
|
18,296
|
18,202
|
18,132
|
18,167
|
18,234
|
18,323
|
22,922
|
22,950
|
23,023
|
23,176
|
32,547
|
31,748
|
31,661
|
31,624
|
|
投資有価証券
|
38
|
34
|
38
|
28
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
5,442
|
5,887
|
6,158
|
6,270
|
6,421
|
6,494
|
6,751
|
7,083
|
7,254
|
7,535
|
7,770
|
7,997
|
8,145
|
8,477
|
8,749
|
8,537
|
8,876
|
9,422
|
9,904
|
10,161
|
10,544
|
11,082
|
11,477
|
11,725
|
11,893
|
12,169
|
12,744
|
13,645
|
14,395
|
14,727
|
15,126
|
28,360
|
26,441
|
27,182
|
27,427
|
18,752
|
18,960
|
18,881
|
18,665
|
17,054
|
16,686
|
16,467
|
16,233
|
16,898
|
16,726
|
16,817
|
19,671
|
19,321
|
18,789
|
18,536
|
18,639
|
18,655
|
18,741
|
18,848
|
23,308
|
23,272
|
23,343
|
23,477
|
38,863
|
38,116
|
37,964
|
38,035
|
|
総資産
|
6,560
|
6,774
|
6,926
|
7,098
|
7,037
|
7,293
|
7,720
|
8,773
|
8,859
|
8,748
|
8,998
|
8,850
|
8,802
|
9,054
|
9,682
|
9,792
|
10,246
|
11,386
|
11,764
|
12,065
|
13,066
|
13,572
|
13,740
|
13,976
|
14,050
|
14,783
|
14,890
|
15,473
|
15,647
|
15,724
|
15,985
|
29,523
|
27,632
|
28,963
|
28,661
|
20,721
|
20,340
|
20,479
|
20,160
|
18,809
|
18,635
|
18,009
|
17,575
|
18,113
|
18,039
|
18,985
|
23,012
|
21,607
|
21,815
|
22,622
|
22,541
|
22,670
|
22,690
|
21,273
|
24,555
|
25,285
|
25,438
|
24,706
|
39,946
|
39,830
|
39,703
|
39,667
|
|
買掛金
|
186
|
195
|
191
|
212
|
171
|
187
|
252
|
256
|
200
|
202
|
246
|
289
|
271
|
271
|
306
|
330
|
420
|
381
|
370
|
444
|
326
|
287
|
265
|
291
|
223
|
251
|
264
|
309
|
318
|
368
|
388
|
654
|
699
|
754
|
978
|
1,059
|
877
|
850
|
755
|
796
|
692
|
686
|
693
|
705
|
812
|
820
|
1,183
|
1,339
|
1,416
|
1,700
|
1,678
|
1,574
|
1,153
|
1,049
|
1,159
|
1,272
|
1,124
|
1,198
|
1,042
|
1,177
|
1,336
|
1,151
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
6
|
6
|
24
|
25
|
219
|
229
|
229
|
223
|
23
|
6
|
6
|
6
|
11
|
11
|
11
|
11
|
166
|
167
|
160
|
160
|
0
|
-
|
-
|
-
|
-
|
207
|
707
|
707
|
7
|
0
|
699
|
699
|
704
|
704
|
4
|
4
|
16
|
16
|
16
|
33
|
154
|
29
|
399
|
12
|
954
|
493
|
440
|
421
|
422
|
413
|
413
|
414
|
292
|
606
|
6
|
400
|
320
|
285
|
391
|
|
流動負債合計
|
471
|
479
|
518
|
596
|
405
|
472
|
592
|
804
|
715
|
696
|
818
|
570
|
499
|
495
|
540
|
523
|
758
|
948
|
616
|
833
|
1,055
|
1,031
|
991
|
795
|
421
|
527
|
618
|
804
|
894
|
1,355
|
1,435
|
1,232
|
1,108
|
2,356
|
2,646
|
2,355
|
2,185
|
1,533
|
1,449
|
1,345
|
1,473
|
1,560
|
1,839
|
1,762
|
1,750
|
3,679
|
7,228
|
5,080
|
7,605
|
7,190
|
6,638
|
3,732
|
2,664
|
2,183
|
2,118
|
2,036
|
2,374
|
1,685
|
2,113
|
2,462
|
3,062
|
2,306
|
|
長期借入金
|
1,949
|
1,949
|
1,949
|
1,943
|
1,943
|
1,988
|
1,978
|
2,528
|
2,507
|
2,507
|
2,503
|
2,503
|
2,499
|
2,499
|
2,496
|
2,490
|
2,487
|
2,487
|
2,983
|
2,823
|
2,818
|
2,818
|
2,818
|
2,793
|
2,794
|
2,796
|
2,797
|
3,289
|
3,083
|
2,585
|
2,586
|
5,563
|
5,565
|
7,334
|
7,337
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
3,289
|
3,287
|
3,349
|
3,423
|
3,478
|
3,584
|
3,690
|
4,374
|
4,437
|
4,406
|
4,331
|
4,391
|
4,376
|
4,457
|
4,406
|
4,405
|
4,473
|
4,407
|
4,972
|
4,858
|
4,871
|
4,896
|
4,997
|
5,152
|
5,147
|
4,998
|
4,997
|
5,549
|
5,441
|
4,991
|
5,125
|
9,876
|
9,660
|
9,904
|
9,798
|
7,408
|
7,015
|
7,698
|
7,813
|
7,660
|
7,527
|
7,009
|
6,889
|
7,088
|
7,059
|
7,004
|
7,524
|
6,481
|
6,003
|
6,342
|
6,245
|
7,724
|
7,872
|
7,046
|
8,226
|
8,467
|
7,893
|
7,896
|
17,343
|
13,091
|
12,238
|
12,262
|
|
総負債
|
3,761
|
3,767
|
3,867
|
4,020
|
3,884
|
4,057
|
4,282
|
5,179
|
5,153
|
5,102
|
5,150
|
4,961
|
4,875
|
4,952
|
4,947
|
4,928
|
5,232
|
5,356
|
5,588
|
5,692
|
5,926
|
5,927
|
5,988
|
5,948
|
5,568
|
5,526
|
5,616
|
6,354
|
6,336
|
6,346
|
6,560
|
11,108
|
10,769
|
12,261
|
12,444
|
9,763
|
9,200
|
9,231
|
9,263
|
9,006
|
9,001
|
8,570
|
8,729
|
8,851
|
8,809
|
10,683
|
14,752
|
11,562
|
13,609
|
13,532
|
12,883
|
11,457
|
10,537
|
9,228
|
10,345
|
10,504
|
10,267
|
9,582
|
19,457
|
15,552
|
15,300
|
14,569
|
|
資本金及び資本剰余金
|
1,473
|
1,716
|
1,720
|
1,723
|
1,718
|
1,725
|
1,731
|
1,734
|
1,743
|
1,754
|
1,773
|
1,770
|
1,780
|
1,805
|
1,827
|
1,869
|
1,831
|
1,861
|
1,880
|
1,895
|
1,994
|
2,352
|
2,384
|
2,153
|
2,568
|
3,403
|
3,419
|
3,440
|
3,432
|
3,441
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
1,754
|
1,751
|
1,755
|
1,795
|
1,885
|
1,939
|
2,085
|
2,143
|
2,183
|
2,182
|
2,180
|
2,196
|
2,291
|
2,374
|
2,457
|
2,568
|
2,756
|
2,842
|
2,936
|
2,917
|
3,086
|
3,085
|
3,121
|
2,982
|
2,983
|
2,719
|
2,706
|
2,509
|
2,668
|
2,704
|
2,722
|
3,997
|
2,407
|
2,417
|
2,369
|
3,184
|
3,368
|
3,486
|
3,117
|
2,023
|
1,848
|
1,585
|
984
|
1,048
|
1,007
|
71
|
-1,909
|
-116
|
-1,726
|
-881
|
-300
|
1,283
|
2,339
|
2,218
|
2,246
|
2,682
|
2,716
|
2,656
|
2,261
|
2,585
|
2,736
|
3,426
|
|
株主資本
|
2,799
|
3,007
|
3,059
|
3,079
|
3,153
|
3,237
|
3,438
|
3,594
|
3,706
|
3,646
|
3,848
|
3,889
|
3,927
|
4,102
|
4,735
|
4,864
|
5,015
|
6,030
|
6,175
|
6,373
|
7,140
|
7,645
|
7,752
|
8,028
|
8,482
|
9,257
|
9,274
|
9,119
|
9,311
|
9,378
|
9,425
|
18,415
|
16,864
|
16,703
|
16,217
|
10,958
|
11,140
|
11,248
|
10,898
|
9,804
|
9,634
|
9,439
|
8,846
|
9,263
|
9,230
|
8,302
|
8,260
|
10,046
|
8,206
|
9,090
|
9,659
|
11,213
|
12,154
|
12,045
|
14,210
|
14,781
|
15,171
|
15,125
|
20,488
|
24,278
|
24,403
|
25,098
|
|
有利子負債合計
|
1,949
|
1,949
|
1,949
|
1,949
|
1,949
|
2,013
|
2,003
|
2,747
|
2,737
|
2,737
|
2,727
|
2,526
|
2,506
|
2,505
|
2,502
|
2,502
|
2,498
|
2,498
|
2,994
|
2,959
|
2,985
|
2,978
|
2,978
|
2,793
|
2,794
|
2,796
|
2,797
|
3,289
|
3,291
|
3,292
|
3,294
|
5,575
|
5,565
|
8,033
|
8,036
|
704
|
704
|
4
|
4
|
16
|
16
|
16
|
33
|
154
|
29
|
399
|
12
|
1,060
|
493
|
440
|
421
|
422
|
413
|
413
|
414
|
292
|
606
|
6
|
400
|
320
|
285
|
391
|
|
純有利子負債
|
1,396
|
1,523
|
1,751
|
1,949
|
1,810
|
1,934
|
1,668
|
1,915
|
1,991
|
2,222
|
2,087
|
2,344
|
2,345
|
2,489
|
2,077
|
1,655
|
1,588
|
1,223
|
1,822
|
1,881
|
1,201
|
1,020
|
1,315
|
1,192
|
1,237
|
538
|
1,039
|
2,186
|
2,391
|
2,720
|
2,810
|
5,428
|
5,354
|
7,335
|
8,031
|
700
|
663
|
-26
|
-3
|
11
|
-3
|
13
|
19
|
135
|
-12
|
68
|
-11
|
947
|
476
|
397
|
334
|
-1,037
|
-1,715
|
-802
|
349
|
211
|
-42
|
-24
|
311
|
118
|
3
|
-164
|
|
DEレシオ(%)
|
69.65
|
64.82
|
63.72
|
63.31
|
61.82
|
62.21
|
58.29
|
76.43
|
73.85
|
75.06
|
70.86
|
64.96
|
63.81
|
61.07
|
52.83
|
51.43
|
49.82
|
41.42
|
48.49
|
46.44
|
41.81
|
38.95
|
38.42
|
34.79
|
32.95
|
30.2
|
30.16
|
36.07
|
35.34
|
35.11
|
34.95
|
30.27
|
33.0
|
48.09
|
49.55
|
6.43
|
6.33
|
0.04
|
0.05
|
0.17
|
0.17
|
0.17
|
0.38
|
1.66
|
0.32
|
4.81
|
0.15
|
10.56
|
6.02
|
4.85
|
4.37
|
3.77
|
3.4
|
3.44
|
2.92
|
1.98
|
4.0
|
0.04
|
1.95
|
1.32
|
1.17
|
1.56
|