|
(単位:百万ドル)
|
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
|
454
|
585
|
609
|
778
|
741
|
636
|
645
|
867
|
779
|
803
|
1,081
|
977
|
1,053
|
955
|
1,209
|
1,198
|
862
|
902
|
1,103
|
959
|
960
|
879
|
827
|
891
|
936
|
938
|
863
|
837
|
927
|
1,109
|
1,464
|
1,814
|
2,305
|
1,807
|
1,470
|
1,366
|
1,387
|
1,428
|
1,274
|
1,216
|
1,494
|
1,382
|
1,224
|
1,376
|
1,444
|
1,545
|
1,572
|
1,702
|
1,740
|
2,039
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
37
|
39
|
40
|
43
|
43
|
44
|
92
|
47
|
49
|
52
|
47
|
55
|
56
|
57
|
62
|
63
|
73
|
79
|
88
|
97
|
104
|
104
|
111
|
106
|
90
|
87
|
93
|
104
|
110
|
108
|
120
|
131
|
133
|
140
|
141
|
136
|
149
|
|
現金 + 有価証券
|
454
|
585
|
609
|
778
|
741
|
636
|
645
|
867
|
779
|
803
|
1,081
|
977
|
1,089
|
993
|
1,249
|
1,238
|
905
|
945
|
1,147
|
1,051
|
1,007
|
928
|
879
|
938
|
991
|
994
|
920
|
899
|
990
|
1,182
|
1,543
|
1,902
|
2,402
|
1,911
|
1,574
|
1,477
|
1,493
|
1,518
|
1,361
|
1,309
|
1,598
|
1,492
|
1,332
|
1,496
|
1,575
|
1,678
|
1,712
|
1,843
|
1,876
|
2,188
|
|
流動資産合計
|
1,439
|
1,673
|
1,717
|
1,945
|
1,947
|
1,864
|
1,938
|
2,146
|
2,098
|
2,220
|
2,520
|
2,412
|
2,437
|
2,437
|
2,643
|
3,337
|
3,117
|
3,259
|
3,492
|
3,450
|
3,724
|
3,587
|
3,696
|
3,874
|
3,999
|
3,978
|
3,995
|
4,126
|
4,277
|
4,208
|
4,645
|
5,090
|
5,579
|
5,068
|
4,534
|
4,763
|
4,772
|
4,911
|
4,752
|
4,981
|
5,328
|
5,329
|
5,208
|
5,596
|
5,651
|
5,622
|
5,632
|
5,829
|
5,911
|
6,345
|
|
有形固定資産
|
190
|
196
|
197
|
199
|
195
|
196
|
190
|
190
|
179
|
176
|
194
|
188
|
189
|
189
|
184
|
406
|
410
|
430
|
428
|
440
|
432
|
415
|
417
|
434
|
437
|
458
|
451
|
458
|
445
|
444
|
452
|
482
|
472
|
470
|
485
|
497
|
531
|
529
|
507
|
532
|
520
|
510
|
498
|
523
|
513
|
503
|
513
|
535
|
533
|
536
|
|
投資有価証券
|
35
|
35
|
38
|
40
|
37
|
33
|
33
|
34
|
34
|
34
|
33
|
32
|
32
|
7
|
8
|
13
|
7
|
8
|
8
|
8
|
28
|
25
|
28
|
41
|
39
|
48
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
987
|
974
|
1,124
|
1,121
|
1,114
|
1,113
|
1,168
|
1,159
|
1,137
|
1,121
|
1,513
|
1,514
|
1,545
|
1,526
|
1,485
|
17,871
|
18,066
|
18,523
|
18,953
|
19,292
|
19,511
|
19,039
|
18,802
|
18,675
|
19,110
|
19,090
|
18,897
|
19,125
|
18,801
|
18,975
|
19,192
|
19,474
|
18,888
|
18,869
|
19,499
|
19,926
|
20,197
|
19,502
|
19,471
|
20,356
|
20,411
|
20,707
|
20,769
|
21,085
|
20,923
|
20,776
|
21,548
|
21,070
|
21,411
|
22,287
|
|
総資産
|
2,427
|
2,648
|
2,842
|
3,067
|
3,062
|
2,979
|
3,107
|
3,306
|
3,237
|
3,342
|
4,034
|
3,926
|
3,983
|
3,963
|
4,129
|
21,208
|
21,183
|
21,782
|
22,445
|
22,742
|
23,235
|
22,626
|
22,498
|
22,549
|
23,109
|
23,068
|
22,892
|
23,251
|
23,078
|
23,183
|
23,837
|
24,564
|
24,467
|
23,937
|
24,033
|
24,689
|
24,969
|
24,413
|
24,223
|
25,337
|
25,739
|
26,036
|
25,977
|
26,681
|
26,574
|
26,398
|
27,180
|
26,899
|
27,322
|
28,632
|
|
買掛金
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
108
|
-
|
-
|
-
|
145
|
-
|
-
|
-
|
250
|
-
|
-
|
-
|
322
|
-
|
-
|
-
|
437
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
94
|
103
|
103
|
104
|
101
|
101
|
100
|
100
|
100
|
98
|
100
|
139
|
142
|
144
|
149
|
144
|
147
|
91
|
91
|
90
|
152
|
151
|
152
|
1,343
|
1,344
|
1,309
|
718
|
717
|
1,167
|
1,219
|
1,145
|
1,222
|
1,313
|
|
流動負債合計
|
1,221
|
1,238
|
1,334
|
1,482
|
1,376
|
1,353
|
1,426
|
1,471
|
1,320
|
1,353
|
1,523
|
1,594
|
1,578
|
1,600
|
1,619
|
2,705
|
2,596
|
2,660
|
2,853
|
2,904
|
3,199
|
3,166
|
3,380
|
3,534
|
3,502
|
3,495
|
3,576
|
3,945
|
3,907
|
3,843
|
4,139
|
4,558
|
4,868
|
4,819
|
4,847
|
5,241
|
5,157
|
5,104
|
5,253
|
5,578
|
6,657
|
6,543
|
6,589
|
6,491
|
6,448
|
6,620
|
6,992
|
6,957
|
7,179
|
7,572
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,858
|
9,651
|
10,122
|
10,342
|
10,627
|
10,518
|
10,907
|
11,187
|
11,299
|
11,444
|
11,545
|
11,894
|
11,965
|
12,195
|
12,384
|
12,092
|
12,140
|
12,081
|
12,034
|
12,547
|
12,615
|
12,243
|
12,595
|
11,833
|
12,433
|
12,322
|
12,955
|
12,819
|
12,091
|
12,293
|
12,838
|
13,108
|
14,177
|
|
固定負債合計
|
2,527
|
2,207
|
2,220
|
2,252
|
2,245
|
2,247
|
2,216
|
2,538
|
2,528
|
2,690
|
2,690
|
2,668
|
2,611
|
2,591
|
2,591
|
9,643
|
10,787
|
11,348
|
12,085
|
11,480
|
11,583
|
11,846
|
11,658
|
12,061
|
12,742
|
12,792
|
12,922
|
13,043
|
13,369
|
13,488
|
13,591
|
13,726
|
13,362
|
13,358
|
13,357
|
13,406
|
13,893
|
13,957
|
13,623
|
13,994
|
13,150
|
13,745
|
13,583
|
14,078
|
13,782
|
13,064
|
13,221
|
13,875
|
14,158
|
15,274
|
|
総負債
|
3,749
|
3,446
|
3,554
|
3,734
|
3,621
|
3,600
|
3,643
|
4,010
|
3,849
|
4,043
|
4,214
|
4,262
|
4,189
|
4,191
|
4,211
|
12,348
|
13,383
|
14,008
|
14,938
|
14,384
|
14,782
|
15,012
|
15,038
|
15,595
|
16,244
|
16,287
|
16,498
|
16,988
|
17,276
|
17,331
|
17,730
|
18,284
|
18,230
|
18,177
|
18,204
|
18,647
|
19,050
|
19,061
|
18,876
|
19,572
|
19,807
|
20,288
|
20,172
|
20,569
|
20,230
|
19,684
|
20,213
|
20,832
|
21,337
|
22,846
|
|
資本金及び資本剰余金
|
9
|
505
|
510
|
478
|
495
|
346
|
368
|
287
|
178
|
28
|
239
|
9
|
25
|
1
|
48
|
10,602
|
10,656
|
10,721
|
10,761
|
10,782
|
10,797
|
10,836
|
10,876
|
10,901
|
10,927
|
10,964
|
10,990
|
11,049
|
11,012
|
11,043
|
11,070
|
11,095
|
11,068
|
10,696
|
10,747
|
10,777
|
10,745
|
10,790
|
10,853
|
10,898
|
10,909
|
10,952
|
10,994
|
11,028
|
11,016
|
11,061
|
11,106
|
11,143
|
11,173
|
11,225
|
|
利益剰余金
|
-1,324
|
-1,285
|
-1,219
|
-1,146
|
-1,055
|
-970
|
-878
|
-789
|
-703
|
-662
|
-551
|
-462
|
-355
|
-321
|
-222
|
-399
|
-325
|
-255
|
-166
|
655
|
605
|
665
|
726
|
807
|
865
|
925
|
982
|
998
|
1,080
|
1,057
|
1,158
|
1,277
|
1,489
|
1,664
|
1,925
|
2,243
|
2,568
|
2,824
|
3,107
|
3,334
|
3,623
|
3,920
|
4,223
|
4,692
|
4,980
|
5,343
|
5,628
|
6,065
|
6,314
|
6,580
|
|
株主資本
|
-1,323
|
-798
|
-712
|
-668
|
-560
|
-622
|
-537
|
-705
|
-613
|
-702
|
-180
|
-336
|
-206
|
-229
|
-82
|
8,860
|
7,800
|
7,774
|
7,507
|
8,358
|
8,453
|
7,614
|
7,460
|
6,954
|
6,865
|
6,781
|
6,394
|
6,263
|
5,802
|
5,852
|
6,107
|
6,280
|
6,237
|
5,760
|
5,829
|
6,042
|
5,919
|
5,352
|
5,347
|
5,765
|
5,932
|
5,748
|
5,805
|
6,112
|
6,344
|
6,714
|
6,967
|
6,067
|
5,985
|
5,786
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,952
|
9,754
|
10,225
|
10,446
|
10,728
|
10,619
|
11,007
|
11,287
|
11,399
|
11,542
|
11,645
|
12,033
|
12,107
|
12,339
|
12,533
|
12,236
|
12,287
|
12,172
|
12,125
|
12,637
|
12,767
|
12,394
|
12,747
|
13,176
|
13,777
|
13,631
|
13,673
|
13,536
|
13,258
|
13,512
|
13,983
|
14,330
|
15,490
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,007
|
8,607
|
9,174
|
9,439
|
9,800
|
9,740
|
10,069
|
10,296
|
10,405
|
10,622
|
10,746
|
11,043
|
10,925
|
10,796
|
10,631
|
9,834
|
10,376
|
10,598
|
10,648
|
11,144
|
11,249
|
11,033
|
11,438
|
11,578
|
12,285
|
12,299
|
12,177
|
11,961
|
11,580
|
11,800
|
12,140
|
12,454
|
13,302
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
115.15
|
129.93
|
122.34
|
123.58
|
140.9
|
142.35
|
158.28
|
164.41
|
168.1
|
180.51
|
185.93
|
207.39
|
206.89
|
202.05
|
199.57
|
196.18
|
213.32
|
208.82
|
200.68
|
213.5
|
238.55
|
231.79
|
221.11
|
222.12
|
239.68
|
234.81
|
223.71
|
213.37
|
197.47
|
193.94
|
230.48
|
239.43
|
267.72
|