|
(単位:百万ドル)
|
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
|
2,098
|
2,478
|
2,384
|
2,325
|
3,001
|
3,100
|
3,323
|
2,998
|
4,384
|
8,999
|
4,315
|
3,419
|
5,123
|
4,308
|
4,907
|
6,456
|
5,108
|
6,038
|
8,903
|
7,104
|
6,252
|
7,201
|
8,079
|
12,210
|
11,668
|
9,744
|
10,124
|
11,197
|
13,998
|
16,080
|
19,279
|
23,927
|
21,569
|
11,979
|
17,954
|
19,891
|
16,511
|
14,804
|
16,865
|
15,353
|
13,478
|
15,251
|
15,596
|
12,420
|
29,804
|
37,900
|
42,827
|
33,284
|
33,026
|
45,127
|
45,438
|
30,071
|
13,828
|
|
有価証券
|
8,090
|
7,974
|
7,242
|
7,147
|
7,251
|
6,228
|
8,126
|
9,631
|
9,572
|
5,251
|
6,884
|
8,994
|
9,002
|
11,526
|
13,527
|
14,165
|
18,185
|
20,102
|
20,546
|
25,202
|
29,200
|
31,088
|
67,264
|
31,874
|
30,757
|
31,569
|
31,095
|
34,167
|
34,719
|
36,290
|
35,776
|
36,671
|
37,195
|
44,003
|
44,378
|
44,706
|
47,894
|
43,579
|
62,794
|
29,004
|
27,808
|
27,468
|
26,057
|
25,888
|
24,661
|
24,233
|
23,541
|
25,813
|
26,035
|
27,048
|
33,926
|
41,480
|
35,066
|
|
現金 + 有価証券
|
10,188
|
10,452
|
9,626
|
9,472
|
10,252
|
9,328
|
11,449
|
12,629
|
13,956
|
14,250
|
11,199
|
12,413
|
14,125
|
15,834
|
18,434
|
20,621
|
23,293
|
26,140
|
29,449
|
32,306
|
35,452
|
38,289
|
75,343
|
44,084
|
42,425
|
41,313
|
41,219
|
45,364
|
48,717
|
52,370
|
55,055
|
60,598
|
58,764
|
55,982
|
62,332
|
64,597
|
64,405
|
58,383
|
79,659
|
44,357
|
41,286
|
42,719
|
41,653
|
38,308
|
54,465
|
62,133
|
66,368
|
59,097
|
59,061
|
72,175
|
79,364
|
71,551
|
48,894
|
|
売掛金
|
578
|
635
|
719
|
659
|
775
|
872
|
1,109
|
1,006
|
1,190
|
1,363
|
1,678
|
1,508
|
1,815
|
2,010
|
2,559
|
2,348
|
2,801
|
3,070
|
3,993
|
3,415
|
3,897
|
4,424
|
5,832
|
5,115
|
5,590
|
6,058
|
7,587
|
6,475
|
7,513
|
7,673
|
9,518
|
7,290
|
7,480
|
8,020
|
11,330
|
10,276
|
11,698
|
12,088
|
14,039
|
11,390
|
11,525
|
11,227
|
13,466
|
11,044
|
12,511
|
12,944
|
16,169
|
13,430
|
14,505
|
14,700
|
16,994
|
14,514
|
16,561
|
|
流動資産合計
|
11,967
|
12,285
|
11,267
|
11,042
|
11,421
|
10,549
|
13,070
|
14,060
|
15,557
|
16,115
|
13,670
|
15,004
|
16,951
|
19,139
|
21,652
|
23,812
|
27,010
|
30,328
|
34,401
|
36,930
|
40,804
|
44,203
|
48,563
|
50,412
|
49,833
|
49,147
|
50,480
|
53,300
|
57,961
|
62,079
|
66,225
|
69,349
|
68,130
|
65,799
|
75,670
|
77,322
|
80,697
|
75,421
|
66,666
|
59,265
|
55,987
|
58,315
|
59,549
|
52,483
|
69,560
|
78,378
|
85,365
|
75,330
|
76,431
|
91,067
|
100,045
|
90,227
|
73,613
|
|
有形固定資産
|
2,105
|
2,289
|
2,391
|
2,533
|
2,577
|
2,685
|
2,882
|
3,074
|
3,334
|
3,703
|
3,967
|
4,619
|
4,955
|
5,335
|
5,687
|
6,467
|
7,104
|
7,899
|
8,591
|
9,462
|
10,628
|
12,158
|
13,721
|
16,211
|
18,357
|
21,112
|
24,683
|
27,345
|
29,999
|
32,284
|
-
|
37,127
|
39,006
|
42,291
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,961
|
3,753
|
3,836
|
4,121
|
4,303
|
4,384
|
4,825
|
4,968
|
5,212
|
8,073
|
26,514
|
27,003
|
27,179
|
27,330
|
27,755
|
28,263
|
28,729
|
29,346
|
30,560
|
31,784
|
33,039
|
34,795
|
35,961
|
38,533
|
40,458
|
43,305
|
46,854
|
56,177
|
37,271
|
40,687
|
44,783
|
46,486
|
48,435
|
51,730
|
54,981
|
57,922
|
61,434
|
64,789
|
69,964
|
73,823
|
81,718
|
87,379
|
92,191
|
97,055
|
100,904
|
104,805
|
109,881
|
147,514
|
153,807
|
165,341
|
136,268
|
189,986
|
221,131
|
|
総資産
|
14,928
|
16,038
|
15,103
|
15,163
|
15,724
|
14,933
|
17,895
|
19,028
|
20,769
|
24,188
|
40,184
|
42,007
|
44,130
|
46,469
|
49,407
|
52,075
|
55,739
|
59,674
|
64,961
|
68,714
|
73,843
|
78,998
|
84,524
|
88,945
|
90,291
|
92,452
|
97,334
|
109,477
|
117,006
|
124,418
|
133,376
|
138,371
|
139,691
|
146,437
|
159,316
|
163,523
|
170,609
|
169,585
|
165,987
|
164,218
|
169,779
|
178,894
|
185,727
|
184,491
|
206,688
|
216,274
|
229,623
|
222,844
|
230,238
|
256,408
|
276,054
|
280,213
|
294,744
|
|
買掛金
|
43
|
59
|
65
|
75
|
55
|
36
|
87
|
85
|
146
|
120
|
176
|
129
|
139
|
149
|
196
|
149
|
130
|
260
|
302
|
170
|
323
|
383
|
380
|
593
|
419
|
590
|
820
|
604
|
655
|
860
|
1,363
|
829
|
920
|
1,106
|
1,331
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,034
|
1,080
|
1,052
|
1,063
|
1,080
|
984
|
1,100
|
1,037
|
1,214
|
1,234
|
1,424
|
1,746
|
1,881
|
1,792
|
1,925
|
1,809
|
2,211
|
2,595
|
2,875
|
2,928
|
3,315
|
3,305
|
3,760
|
5,086
|
4,670
|
5,462
|
7,017
|
9,908
|
12,979
|
13,328
|
15,053
|
15,069
|
11,308
|
11,944
|
14,981
|
12,717
|
14,874
|
17,812
|
21,135
|
21,086
|
22,217
|
22,687
|
27,026
|
25,381
|
29,921
|
30,531
|
31,960
|
28,101
|
27,004
|
33,330
|
33,596
|
33,890
|
37,305
|
|
長期借入金
|
-
|
-
|
1,500
|
1,500
|
1,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,922
|
9,923
|
9,925
|
18,382
|
18,383
|
18,385
|
18,387
|
18,389
|
28,823
|
28,826
|
28,829
|
28,832
|
|
固定負債合計
|
585
|
784
|
2,296
|
2,276
|
2,295
|
901
|
1,325
|
1,254
|
1,209
|
1,716
|
2,664
|
2,760
|
2,797
|
3,257
|
3,264
|
3,116
|
3,145
|
2,964
|
2,892
|
3,598
|
4,047
|
4,485
|
6,417
|
6,239
|
6,239
|
6,648
|
6,190
|
13,053
|
15,265
|
17,091
|
17,269
|
17,998
|
17,936
|
16,762
|
16,045
|
17,149
|
17,508
|
18,413
|
19,973
|
19,904
|
21,795
|
32,113
|
32,988
|
34,315
|
42,734
|
42,870
|
44,495
|
45,214
|
46,471
|
58,549
|
59,821
|
61,294
|
62,369
|
|
総負債
|
1,619
|
1,864
|
3,348
|
3,339
|
3,375
|
1,885
|
2,425
|
2,291
|
2,423
|
2,950
|
4,088
|
4,506
|
4,678
|
5,049
|
5,189
|
4,925
|
5,356
|
5,559
|
5,767
|
6,526
|
7,362
|
7,790
|
10,177
|
11,325
|
10,909
|
12,110
|
13,207
|
22,961
|
28,244
|
30,419
|
32,322
|
33,067
|
29,244
|
28,706
|
31,026
|
29,866
|
32,382
|
36,225
|
41,108
|
40,990
|
44,012
|
54,800
|
60,014
|
59,696
|
72,655
|
73,401
|
76,455
|
73,315
|
73,475
|
91,879
|
93,417
|
95,184
|
99,674
|
|
資本金及び資本剰余金
|
11,684
|
12,585
|
10,094
|
9,961
|
10,167
|
10,399
|
12,297
|
12,921
|
13,759
|
15,949
|
30,225
|
31,337
|
32,479
|
33,574
|
34,886
|
36,129
|
37,405
|
38,756
|
38,227
|
38,639
|
39,291
|
40,199
|
40,584
|
41,134
|
41,832
|
42,352
|
42,906
|
43,533
|
44,277
|
45,059
|
45,851
|
46,688
|
47,805
|
48,910
|
50,018
|
51,160
|
52,845
|
54,334
|
55,811
|
57,512
|
59,929
|
62,092
|
64,444
|
66,535
|
69,159
|
71,224
|
73,253
|
75,391
|
78,270
|
80,749
|
83,228
|
85,568
|
88,496
|
|
利益剰余金
|
1,654
|
1,595
|
1,659
|
1,878
|
2,211
|
2,636
|
3,159
|
3,801
|
4,592
|
5,398
|
6,099
|
6,611
|
7,330
|
8,226
|
9,787
|
11,297
|
13,352
|
15,731
|
21,670
|
24,175
|
27,560
|
31,209
|
33,990
|
36,780
|
38,237
|
38,767
|
41,981
|
43,764
|
44,968
|
49,789
|
55,692
|
59,160
|
62,784
|
68,513
|
77,345
|
82,343
|
85,097
|
79,233
|
69,761
|
67,712
|
69,249
|
67,056
|
64,799
|
61,241
|
67,980
|
75,205
|
82,070
|
76,793
|
81,188
|
84,972
|
102,506
|
101,326
|
106,345
|
|
株主資本
|
13,309
|
14,174
|
11,755
|
11,824
|
12,349
|
13,048
|
15,470
|
16,737
|
18,346
|
21,238
|
36,096
|
37,501
|
39,452
|
41,420
|
44,218
|
47,150
|
50,383
|
54,115
|
59,194
|
62,188
|
66,481
|
71,208
|
74,347
|
77,620
|
79,382
|
80,342
|
84,127
|
86,516
|
88,762
|
93,999
|
101,054
|
105,304
|
110,447
|
117,731
|
128,290
|
133,657
|
138,227
|
133,360
|
124,879
|
123,228
|
125,767
|
124,094
|
125,713
|
124,795
|
134,033
|
142,873
|
153,168
|
149,529
|
156,763
|
164,529
|
182,637
|
185,029
|
195,070
|
|
有利子負債合計
|
-
|
-
|
1,500
|
1,500
|
1,500
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,922
|
9,923
|
9,925
|
18,382
|
18,383
|
18,385
|
18,387
|
18,389
|
28,823
|
28,826
|
28,829
|
28,832
|
|
純有利子負債
|
-
|
-
|
-8,126
|
-7,972
|
-8,752
|
-9,328
|
-11,449
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-32,797
|
-31,730
|
-28,383
|
-36,083
|
-43,750
|
-47,983
|
-40,710
|
-40,672
|
-43,352
|
-50,538
|
-42,722
|
-20,062
|
|
DEレシオ(%)
|
-
|
-
|
12.76
|
12.69
|
12.15
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.0
|
7.89
|
7.95
|
13.71
|
12.87
|
12.0
|
12.3
|
11.73
|
17.52
|
15.78
|
15.58
|
14.78
|