|
(単位:百万ドル)
|
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
|
3Q25
|
|
現金同等物
|
430
|
214
|
112
|
433
|
1,369
|
722
|
333
|
277
|
859
|
393
|
216
|
399
|
1,412
|
1,009
|
417
|
625
|
1,574
|
849
|
542
|
482
|
1,193
|
808
|
474
|
334
|
1,289
|
638
|
360
|
392
|
1,350
|
529
|
529
|
478
|
1,614
|
1,464
|
1,322
|
1,309
|
3,129
|
2,352
|
1,843
|
1,902
|
3,560
|
6,697
|
5,458
|
2,178
|
3,312
|
2,819
|
2,972
|
1,433
|
3,870
|
2,997
|
2,140
|
1,549
|
3,750
|
2,852
|
3,797
|
4,441
|
6,481
|
7,099
|
8,034
|
5,342
|
10,184
|
|
有価証券
|
1,499
|
1,408
|
1,062
|
459
|
459
|
699
|
718
|
682
|
663
|
351
|
342
|
279
|
583
|
652
|
699
|
706
|
1,059
|
1,065
|
1,047
|
885
|
891
|
889
|
0
|
0
|
324
|
442
|
245
|
245
|
243
|
248
|
248
|
248
|
322
|
252
|
248
|
258
|
400
|
624
|
625
|
625
|
600
|
608
|
619
|
786
|
952
|
1,308
|
386
|
157
|
373
|
485
|
599
|
524
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,929
|
1,622
|
1,174
|
892
|
1,828
|
1,421
|
1,051
|
959
|
1,522
|
744
|
558
|
678
|
1,995
|
1,661
|
1,116
|
1,331
|
2,633
|
1,914
|
1,589
|
1,367
|
2,084
|
1,697
|
474
|
334
|
1,613
|
1,080
|
605
|
637
|
1,593
|
777
|
777
|
726
|
1,936
|
1,716
|
1,570
|
1,567
|
3,529
|
2,976
|
2,468
|
2,527
|
4,160
|
7,305
|
6,077
|
2,964
|
4,264
|
4,127
|
3,358
|
1,590
|
4,243
|
3,482
|
2,739
|
2,073
|
3,750
|
2,852
|
3,797
|
4,441
|
6,481
|
7,099
|
8,034
|
5,342
|
10,184
|
|
売掛金
|
204
|
135
|
147
|
481
|
266
|
171
|
166
|
592
|
294
|
183
|
184
|
541
|
312
|
130
|
137
|
435
|
277
|
134
|
140
|
459
|
210
|
91
|
124
|
512
|
214
|
108
|
121
|
521
|
245
|
103
|
116
|
532
|
309
|
98
|
77
|
554
|
262
|
87
|
104
|
603
|
219
|
149
|
99
|
465
|
554
|
391
|
411
|
889
|
738
|
446
|
384
|
-
|
-
|
405
|
-
|
-
|
-
|
457
|
-
|
-
|
-
|
|
流動資産合計
|
2,577
|
2,295
|
2,010
|
2,024
|
2,644
|
2,254
|
1,880
|
2,174
|
2,330
|
1,523
|
1,334
|
1,912
|
2,700
|
2,396
|
1,950
|
2,541
|
3,438
|
2,621
|
2,437
|
2,578
|
2,867
|
2,560
|
1,427
|
1,467
|
2,311
|
1,614
|
1,262
|
1,679
|
2,255
|
1,415
|
1,415
|
1,902
|
2,845
|
2,404
|
2,232
|
2,644
|
4,249
|
3,594
|
3,162
|
3,690
|
4,862
|
7,980
|
6,651
|
4,094
|
5,327
|
5,157
|
4,487
|
3,490
|
5,858
|
5,047
|
4,554
|
4,756
|
6,649
|
5,557
|
6,231
|
7,300
|
9,236
|
9,678
|
10,726
|
9,135
|
13,965
|
|
有形固定資産
|
518
|
510
|
547
|
576
|
565
|
561
|
560
|
564
|
555
|
567
|
595
|
599
|
588
|
555
|
563
|
573
|
566
|
606
|
629
|
643
|
671
|
682
|
701
|
980
|
989
|
1,031
|
1,047
|
1,047
|
1,041
|
1,030
|
1,016
|
984
|
950
|
812
|
805
|
810
|
799
|
780
|
773
|
758
|
745
|
734
|
743
|
792
|
791
|
780
|
789
|
831
|
858
|
888
|
926
|
931
|
938
|
969
|
1,013
|
1,049
|
1,032
|
1,009
|
1,008
|
992
|
975
|
|
投資有価証券
|
92
|
91
|
89
|
89
|
81
|
63
|
59
|
59
|
90
|
75
|
75
|
88
|
88
|
83
|
45
|
45
|
31
|
31
|
31
|
35
|
32
|
27
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
31
|
31
|
28
|
28
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
19
|
19
|
28
|
41
|
41
|
43
|
84
|
90
|
98
|
98
|
98
|
108
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,850
|
2,903
|
2,933
|
2,955
|
2,923
|
2,856
|
2,803
|
2,788
|
2,786
|
3,161
|
3,160
|
3,177
|
3,110
|
3,090
|
2,118
|
2,177
|
2,172
|
2,580
|
2,601
|
2,667
|
2,428
|
2,408
|
2,406
|
2,882
|
2,629
|
2,636
|
2,671
|
2,694
|
2,714
|
2,653
|
2,649
|
2,996
|
2,942
|
2,774
|
2,696
|
2,691
|
2,668
|
2,689
|
3,021
|
3,011
|
2,902
|
2,951
|
3,056
|
10,504
|
10,431
|
10,359
|
10,383
|
22,813
|
22,656
|
22,687
|
22,531
|
22,446
|
22,272
|
22,223
|
22,257
|
22,388
|
22,324
|
22,454
|
22,467
|
22,547
|
22,628
|
|
総資産
|
5,427
|
5,198
|
4,943
|
4,979
|
5,567
|
5,110
|
4,683
|
4,962
|
5,116
|
4,684
|
4,494
|
5,089
|
5,810
|
5,486
|
4,068
|
4,718
|
5,610
|
5,201
|
5,038
|
5,245
|
5,295
|
4,968
|
3,833
|
4,349
|
4,940
|
4,250
|
3,933
|
4,373
|
4,969
|
4,068
|
4,064
|
4,898
|
5,787
|
5,178
|
4,928
|
5,335
|
6,917
|
6,283
|
6,183
|
6,701
|
7,764
|
10,931
|
9,707
|
14,598
|
15,758
|
15,516
|
14,870
|
26,303
|
28,514
|
27,734
|
27,085
|
27,202
|
28,921
|
27,780
|
28,488
|
29,688
|
31,560
|
32,132
|
33,193
|
31,682
|
36,593
|
|
買掛金
|
166
|
143
|
158
|
199
|
196
|
129
|
168
|
212
|
209
|
157
|
167
|
213
|
231
|
137
|
168
|
225
|
193
|
161
|
198
|
273
|
286
|
190
|
178
|
286
|
270
|
184
|
165
|
258
|
269
|
157
|
220
|
343
|
325
|
178
|
209
|
400
|
383
|
274
|
272
|
455
|
384
|
305
|
256
|
486
|
601
|
623
|
531
|
883
|
900
|
737
|
670
|
811
|
921
|
638
|
630
|
789
|
886
|
721
|
652
|
1,038
|
1,002
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
499
|
499
|
501
|
501
|
-
|
-
|
-
|
-
|
499
|
499
|
500
|
500
|
|
流動負債合計
|
1,407
|
1,221
|
1,136
|
1,504
|
2,044
|
1,805
|
1,636
|
2,053
|
1,587
|
1,265
|
1,074
|
1,596
|
1,546
|
1,280
|
1,153
|
1,790
|
1,683
|
1,421
|
1,360
|
2,109
|
2,126
|
1,744
|
1,887
|
2,349
|
2,865
|
2,251
|
2,181
|
2,803
|
2,494
|
1,944
|
2,117
|
3,032
|
2,703
|
2,116
|
1,586
|
2,001
|
2,291
|
1,966
|
1,757
|
2,204
|
2,713
|
3,529
|
2,152
|
2,677
|
2,712
|
2,655
|
2,138
|
2,968
|
3,591
|
3,630
|
3,325
|
3,862
|
4,415
|
3,790
|
4,996
|
6,216
|
6,163
|
7,491
|
8,619
|
7,179
|
9,654
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
499
|
499
|
499
|
-
|
499
|
499
|
499
|
-
|
499
|
499
|
499
|
-
|
500
|
1,000
|
500
|
488
|
475
|
463
|
450
|
438
|
425
|
413
|
400
|
388
|
375
|
363
|
398
|
386
|
373
|
373
|
48
|
2,031
|
2,032
|
2,033
|
2,033
|
2,034
|
2,037
|
6,732
|
6,853
|
6,415
|
6,486
|
6,576
|
6,109
|
6,120
|
5,879
|
5,950
|
5,952
|
5,539
|
5,625
|
5,760
|
5,906
|
|
固定負債合計
|
1,162
|
1,156
|
1,192
|
1,203
|
702
|
689
|
686
|
686
|
694
|
675
|
675
|
701
|
694
|
675
|
691
|
693
|
689
|
702
|
751
|
782
|
848
|
892
|
895
|
1,359
|
827
|
838
|
816
|
785
|
778
|
770
|
744
|
709
|
720
|
708
|
560
|
538
|
556
|
568
|
793
|
770
|
311
|
2,296
|
2,310
|
3,053
|
3,091
|
2,992
|
2,999
|
7,740
|
7,962
|
7,663
|
7,693
|
7,498
|
6,914
|
6,721
|
6,500
|
6,564
|
6,640
|
6,205
|
6,438
|
6,554
|
6,814
|
|
総負債
|
2,569
|
2,377
|
2,328
|
2,707
|
2,746
|
2,494
|
2,322
|
2,739
|
2,281
|
1,940
|
1,749
|
2,297
|
2,240
|
1,955
|
1,844
|
2,483
|
2,372
|
2,123
|
2,111
|
2,891
|
2,974
|
2,636
|
2,782
|
3,708
|
3,692
|
3,089
|
2,997
|
3,588
|
3,272
|
2,714
|
2,861
|
3,741
|
3,423
|
2,824
|
2,146
|
2,539
|
2,847
|
2,534
|
2,550
|
2,974
|
3,024
|
5,825
|
4,462
|
5,730
|
5,803
|
5,647
|
5,137
|
10,708
|
11,553
|
11,293
|
11,018
|
11,360
|
11,329
|
10,511
|
11,496
|
12,780
|
12,803
|
13,696
|
15,057
|
13,733
|
16,468
|
|
資本金及び資本剰余金
|
2,668
|
2,731
|
2,762
|
2,820
|
2,835
|
2,889
|
2,919
|
2,975
|
3,007
|
3,021
|
3,114
|
3,186
|
3,245
|
3,204
|
2,995
|
3,376
|
3,471
|
3,564
|
3,687
|
3,822
|
3,925
|
4,013
|
4,114
|
4,226
|
4,334
|
4,448
|
4,540
|
4,660
|
4,787
|
4,860
|
4,999
|
5,151
|
5,289
|
5,341
|
5,501
|
5,623
|
5,782
|
5,778
|
5,881
|
6,014
|
6,132
|
6,185
|
6,283
|
10,212
|
10,382
|
10,551
|
10,718
|
17,202
|
17,479
|
17,728
|
18,082
|
18,392
|
18,760
|
19,032
|
19,398
|
19,739
|
20,040
|
20,254
|
20,619
|
20,995
|
21,380
|
|
利益剰余金
|
3,445
|
3,397
|
3,327
|
3,400
|
4,088
|
4,031
|
3,917
|
3,991
|
4,677
|
4,612
|
4,543
|
4,563
|
5,334
|
5,262
|
5,196
|
5,103
|
6,033
|
5,949
|
5,791
|
5,652
|
6,082
|
6,027
|
5,914
|
5,857
|
6,805
|
6,687
|
6,564
|
6,488
|
7,363
|
7,297
|
7,180
|
7,057
|
8,155
|
8,101
|
8,472
|
8,537
|
9,789
|
9,621
|
9,537
|
9,637
|
10,581
|
10,885
|
10,926
|
10,783
|
12,081
|
12,296
|
12,333
|
12,235
|
13,832
|
13,581
|
13,396
|
13,337
|
15,200
|
15,067
|
15,047
|
15,140
|
17,270
|
16,989
|
16,891
|
17,059
|
19,586
|
|
株主資本
|
2,858
|
2,821
|
2,615
|
2,272
|
2,821
|
2,616
|
2,361
|
2,223
|
2,835
|
2,744
|
2,745
|
2,792
|
3,570
|
3,531
|
2,224
|
2,235
|
3,238
|
3,078
|
2,927
|
2,354
|
2,321
|
2,332
|
1,051
|
641
|
1,248
|
1,161
|
936
|
785
|
1,697
|
1,354
|
1,203
|
1,157
|
2,364
|
2,354
|
2,782
|
2,796
|
4,070
|
3,749
|
3,633
|
3,727
|
4,740
|
5,106
|
5,245
|
8,868
|
9,955
|
9,869
|
9,733
|
15,595
|
16,961
|
16,441
|
16,067
|
15,842
|
17,592
|
17,269
|
16,992
|
16,908
|
18,757
|
18,436
|
18,136
|
17,949
|
20,125
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
499
|
499
|
499
|
-
|
499
|
499
|
499
|
-
|
499
|
499
|
499
|
-
|
500
|
1,000
|
500
|
488
|
475
|
463
|
450
|
438
|
425
|
413
|
400
|
388
|
375
|
363
|
398
|
386
|
373
|
373
|
48
|
2,031
|
2,032
|
2,033
|
2,033
|
2,034
|
2,037
|
6,732
|
6,853
|
6,914
|
6,985
|
7,077
|
6,610
|
6,120
|
5,879
|
5,950
|
5,952
|
6,038
|
6,124
|
6,260
|
6,406
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-1,328
|
-
|
-
|
-
|
-
|
-
|
-59
|
-179
|
-1,496
|
-
|
-617
|
-832
|
-2,134
|
-
|
-1,090
|
-868
|
-1,585
|
-
|
26
|
666
|
-1,113
|
-592
|
-130
|
-174
|
-1,143
|
-339
|
-352
|
-313
|
-1,536
|
-1,328
|
-1,195
|
-1,204
|
-3,131
|
-2,590
|
-2,095
|
-2,154
|
-4,112
|
-5,274
|
-4,045
|
-931
|
-2,231
|
-2,093
|
-1,321
|
5,142
|
2,610
|
3,432
|
4,246
|
5,004
|
2,860
|
3,268
|
2,082
|
1,509
|
-529
|
-1,061
|
-1,910
|
918
|
-3,778
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
17.72
|
-
|
-
|
-
|
-
|
-
|
18.18
|
17.87
|
13.98
|
-
|
22.44
|
22.33
|
15.41
|
-
|
17.05
|
21.2
|
21.5
|
-
|
47.57
|
156.01
|
40.06
|
42.03
|
50.75
|
58.98
|
26.52
|
32.35
|
35.33
|
35.7
|
16.92
|
16.48
|
13.48
|
12.98
|
9.78
|
10.3
|
10.27
|
10.01
|
1.01
|
39.78
|
38.74
|
22.93
|
20.42
|
20.61
|
20.93
|
43.17
|
40.4
|
42.05
|
43.47
|
44.67
|
37.57
|
35.44
|
34.6
|
35.19
|
31.73
|
32.75
|
33.77
|
34.88
|
31.83
|