|
(単位:百万ドル)
|
1Q10
|
2Q10
|
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
|
|
現金同等物
|
1,110
|
989
|
1,261
|
2,039
|
0
|
0
|
829
|
1,558
|
1,083
|
1,168
|
1,113
|
1,338
|
1,489
|
1,333
|
1,355
|
1,741
|
1,882
|
1,832
|
1,282
|
2,025
|
1,772
|
1,740
|
1,583
|
2,388
|
2,040
|
1,966
|
1,680
|
1,851
|
1,537
|
1,460
|
1,495
|
1,822
|
2,114
|
2,104
|
1,854
|
2,344
|
2,446
|
2,488
|
2,548
|
3,940
|
12,351
|
12,109
|
11,063
|
11,971
|
14,124
|
12,980
|
12,480
|
13,098
|
13,234
|
10,443
|
9,492
|
8,359
|
9,158
|
9,497
|
9,288
|
8,367
|
8,142
|
8,503
|
7,509
|
8,134
|
|
有価証券
|
1,663
|
2,135
|
2,277
|
2,426
|
0
|
0
|
2,315
|
2,226
|
2,173
|
2,067
|
1,857
|
1,797
|
1,904
|
1,995
|
1,797
|
1,757
|
2,112
|
1,728
|
1,706
|
1,413
|
1,360
|
1,356
|
1,468
|
1,194
|
1,375
|
1,480
|
1,625
|
1,631
|
1,615
|
1,580
|
1,778
|
1,421
|
1,572
|
1,716
|
1,835
|
1,517
|
1,540
|
1,528
|
1,524
|
1,605
|
2,106
|
2,453
|
2,271
|
2,377
|
2,751
|
3,024
|
3,024
|
2,642
|
3,197
|
3,230
|
2,800
|
3,315
|
3,021
|
2,236
|
2,186
|
2,145
|
1,860
|
879
|
1,216
|
118
|
|
現金 + 有価証券
|
2,773
|
3,124
|
3,538
|
4,465
|
0
|
0
|
3,144
|
3,784
|
3,256
|
3,235
|
2,970
|
3,135
|
3,393
|
3,328
|
3,152
|
3,498
|
3,994
|
3,560
|
2,988
|
3,438
|
3,132
|
3,096
|
3,051
|
3,582
|
3,415
|
3,446
|
3,305
|
3,482
|
3,152
|
3,040
|
3,273
|
3,243
|
3,686
|
3,820
|
3,689
|
3,861
|
3,986
|
4,016
|
4,072
|
5,545
|
14,457
|
14,562
|
13,334
|
14,348
|
16,875
|
16,004
|
15,504
|
15,740
|
16,431
|
13,673
|
12,292
|
11,674
|
12,179
|
11,733
|
11,474
|
10,512
|
10,002
|
9,382
|
8,725
|
8,252
|
|
流動資産合計
|
3,621
|
3,971
|
4,279
|
5,329
|
0
|
0
|
4,345
|
5,120
|
4,691
|
4,652
|
4,227
|
4,514
|
4,864
|
4,773
|
4,456
|
4,814
|
5,317
|
4,985
|
4,404
|
4,963
|
4,596
|
4,573
|
4,024
|
4,574
|
4,469
|
4,839
|
4,498
|
4,658
|
4,343
|
4,280
|
4,815
|
4,801
|
5,408
|
5,601
|
5,028
|
5,483
|
5,554
|
5,650
|
5,974
|
7,028
|
15,872
|
16,133
|
15,173
|
16,100
|
19,188
|
18,554
|
18,036
|
18,822
|
19,396
|
16,418
|
14,808
|
14,274
|
14,661
|
14,631
|
13,955
|
13,281
|
12,751
|
11,930
|
11,274
|
10,734
|
|
有形固定資産
|
10,621
|
10,627
|
10,578
|
10,496
|
0
|
0
|
12,127
|
12,095
|
12,342
|
12,572
|
12,766
|
13,130
|
13,164
|
13,203
|
13,389
|
13,420
|
13,727
|
13,965
|
14,292
|
14,607
|
14,860
|
14,929
|
15,601
|
15,964
|
16,294
|
16,546
|
17,044
|
17,286
|
17,679
|
18,156
|
18,539
|
18,773
|
19,066
|
19,279
|
19,525
|
17,773
|
17,733
|
17,842
|
17,025
|
16,989
|
16,247
|
16,056
|
15,831
|
15,648
|
15,242
|
15,056
|
-
|
14,937
|
15,594
|
16,337
|
-
|
18,024
|
18,596
|
19,075
|
-
|
19,561
|
19,665
|
19,773
|
-
|
19,157
|
|
固定資産合計
|
10,909
|
11,016
|
11,184
|
11,085
|
0
|
0
|
13,723
|
13,706
|
13,825
|
14,161
|
14,369
|
14,683
|
14,518
|
14,591
|
14,889
|
15,162
|
15,574
|
15,554
|
15,796
|
16,200
|
16,479
|
16,586
|
17,288
|
17,667
|
17,978
|
18,206
|
18,788
|
19,105
|
19,578
|
19,969
|
20,295
|
20,702
|
21,057
|
21,281
|
21,215
|
20,976
|
20,820
|
20,817
|
19,921
|
19,857
|
19,724
|
19,472
|
19,415
|
19,393
|
19,018
|
18,556
|
18,284
|
18,440
|
18,906
|
19,528
|
20,561
|
21,272
|
21,858
|
22,349
|
22,532
|
22,737
|
22,812
|
22,917
|
22,476
|
22,478
|
|
総資産
|
14,530
|
14,987
|
15,463
|
16,414
|
0
|
0
|
18,068
|
18,826
|
18,516
|
18,813
|
18,596
|
19,197
|
19,382
|
19,364
|
19,345
|
19,976
|
20,891
|
20,539
|
20,200
|
21,163
|
21,075
|
21,159
|
21,312
|
22,241
|
22,447
|
23,045
|
23,286
|
23,763
|
23,921
|
24,249
|
25,110
|
25,503
|
26,465
|
26,882
|
26,243
|
26,459
|
26,374
|
26,467
|
25,895
|
26,885
|
35,596
|
35,605
|
34,588
|
35,493
|
38,206
|
37,110
|
36,320
|
37,262
|
38,302
|
35,946
|
35,369
|
35,546
|
36,519
|
36,980
|
36,487
|
36,018
|
35,563
|
34,847
|
33,750
|
33,212
|
|
買掛金
|
-
|
-
|
-
|
-
|
0
|
0
|
1,057
|
1,208
|
1,153
|
1,140
|
1,107
|
1,250
|
1,232
|
1,134
|
1,247
|
1,299
|
1,292
|
1,185
|
1,203
|
1,145
|
1,134
|
1,235
|
1,188
|
1,153
|
1,247
|
1,021
|
1,178
|
1,214
|
1,217
|
1,124
|
1,320
|
1,243
|
1,338
|
1,224
|
1,416
|
1,412
|
1,330
|
1,274
|
1,574
|
1,043
|
970
|
980
|
931
|
1,094
|
1,378
|
1,229
|
1,282
|
1,648
|
1,908
|
1,553
|
2,004
|
1,729
|
1,882
|
1,736
|
1,862
|
1,949
|
2,028
|
1,518
|
1,818
|
1,925
|
|
一年内返済予定の長期借入金
|
170
|
123
|
505
|
905
|
0
|
0
|
644
|
259
|
257
|
265
|
271
|
280
|
263
|
259
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,918
|
3,338
|
3,305
|
4,358
|
0
|
0
|
4,533
|
5,047
|
5,080
|
4,969
|
4,650
|
5,411
|
5,779
|
5,546
|
5,676
|
6,441
|
7,027
|
6,446
|
5,923
|
6,903
|
6,876
|
7,084
|
7,406
|
8,253
|
7,833
|
7,816
|
6,844
|
7,458
|
7,097
|
6,965
|
6,905
|
7,162
|
7,716
|
7,843
|
7,905
|
8,723
|
8,611
|
8,629
|
8,952
|
10,241
|
9,361
|
7,804
|
7,506
|
8,182
|
12,476
|
9,135
|
9,164
|
10,069
|
11,711
|
10,416
|
10,378
|
11,329
|
11,728
|
12,112
|
12,256
|
12,225
|
14,113
|
13,489
|
12,276
|
13,901
|
|
長期借入金
|
3,305
|
3,324
|
2,875
|
2,428
|
0
|
0
|
3,107
|
3,048
|
3,019
|
2,961
|
2,883
|
2,708
|
2,671
|
2,616
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
808
|
808
|
808
|
808
|
0
|
0
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
888
|
|
利益剰余金
|
4,973
|
5,075
|
5,399
|
5,399
|
0
|
0
|
5,395
|
5,486
|
5,692
|
5,700
|
5,768
|
5,818
|
6,015
|
6,246
|
6,431
|
6,555
|
6,979
|
7,266
|
7,416
|
7,829
|
8,387
|
8,922
|
9,409
|
9,872
|
10,631
|
10,957
|
11,418
|
11,708
|
12,378
|
12,806
|
14,621
|
14,238
|
14,878
|
15,402
|
15,967
|
16,320
|
16,962
|
17,525
|
17,945
|
17,757
|
16,842
|
15,685
|
14,777
|
14,912
|
15,260
|
15,706
|
15,774
|
15,551
|
16,311
|
16,588
|
16,261
|
15,995
|
16,571
|
16,657
|
16,297
|
15,959
|
16,218
|
16,178
|
16,332
|
16,080
|
|
株主資本
|
5,536
|
5,548
|
6,237
|
6,587
|
0
|
0
|
6,877
|
7,097
|
6,840
|
7,002
|
6,992
|
6,961
|
6,781
|
7,013
|
7,336
|
7,190
|
7,516
|
7,429
|
6,775
|
6,902
|
7,158
|
6,968
|
7,358
|
7,496
|
7,821
|
8,047
|
8,441
|
8,204
|
8,530
|
8,800
|
10,430
|
9,619
|
9,997
|
10,153
|
9,853
|
9,791
|
9,940
|
9,931
|
9,832
|
9,075
|
10,878
|
9,769
|
8,876
|
9,093
|
9,688
|
10,250
|
10,414
|
10,417
|
11,120
|
10,924
|
10,687
|
10,302
|
10,789
|
11,054
|
10,515
|
10,196
|
10,465
|
10,411
|
10,350
|
9,365
|
|
有利子負債合計
|
3,475
|
3,447
|
3,380
|
3,333
|
0
|
0
|
3,751
|
3,307
|
3,276
|
3,226
|
3,154
|
2,988
|
2,934
|
2,875
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
702
|
323
|
-158
|
-1,132
|
-1
|
0
|
607
|
-477
|
20
|
-9
|
184
|
-147
|
-459
|
-453
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
62.77
|
62.13
|
54.19
|
50.6
|
58.76
|
64.86
|
54.54
|
46.6
|
47.89
|
46.07
|
45.11
|
42.92
|
43.27
|
41.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|