|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
458
|
395
|
79
|
144
|
184
|
80
|
224
|
192
|
140
|
74
|
61
|
112
|
134
|
64
|
23
|
150
|
102
|
36
|
43
|
69
|
310
|
113
|
36
|
93
|
105
|
129
|
136
|
231
|
285
|
555
|
166
|
227
|
313
|
229
|
112
|
102
|
94
|
27
|
44
|
122
|
20
|
109
|
80
|
119
|
120
|
79
|
154
|
587
|
137
|
246
|
71
|
53
|
55
|
41
|
50
|
81
|
38
|
48
|
91
|
|
現金 + 有価証券
|
458
|
395
|
79
|
144
|
184
|
80
|
224
|
192
|
140
|
74
|
61
|
112
|
134
|
64
|
23
|
150
|
102
|
36
|
43
|
69
|
310
|
113
|
36
|
93
|
105
|
129
|
136
|
231
|
285
|
555
|
166
|
227
|
313
|
229
|
112
|
102
|
94
|
27
|
44
|
122
|
20
|
109
|
80
|
119
|
120
|
79
|
154
|
587
|
137
|
246
|
71
|
53
|
55
|
41
|
50
|
81
|
38
|
48
|
91
|
|
流動資産合計
|
761
|
775
|
525
|
620
|
520
|
385
|
589
|
516
|
388
|
355
|
394
|
489
|
429
|
448
|
409
|
626
|
469
|
377
|
452
|
486
|
611
|
513
|
424
|
376
|
361
|
413
|
467
|
556
|
542
|
818
|
521
|
592
|
588
|
544
|
522
|
506
|
403
|
362
|
430
|
496
|
314
|
453
|
457
|
439
|
522
|
567
|
671
|
1,150
|
761
|
872
|
543
|
407
|
414
|
453
|
419
|
398
|
355
|
464
|
568
|
|
有形固定資産
|
3,354
|
3,450
|
3,601
|
3,734
|
3,785
|
4,001
|
4,228
|
4,430
|
4,621
|
4,740
|
4,856
|
4,947
|
5,014
|
5,152
|
5,226
|
5,364
|
5,538
|
5,743
|
5,854
|
5,897
|
5,482
|
5,332
|
4,883
|
4,572
|
4,448
|
4,454
|
4,486
|
4,519
|
4,584
|
4,674
|
4,729
|
4,783
|
4,843
|
4,977
|
5,084
|
5,216
|
5,352
|
5,510
|
5,646
|
5,556
|
5,998
|
5,992
|
6,076
|
6,186
|
6,384
|
6,491
|
6,574
|
6,385
|
6,566
|
6,699
|
6,816
|
7,081
|
7,300
|
7,422
|
7,508
|
7,411
|
7,339
|
7,282
|
7,347
|
|
固定資産合計
|
834
|
880
|
855
|
829
|
827
|
898
|
930
|
888
|
827
|
839
|
857
|
838
|
900
|
617
|
629
|
576
|
581
|
619
|
839
|
844
|
796
|
857
|
883
|
852
|
732
|
768
|
707
|
728
|
741
|
610
|
541
|
538
|
541
|
514
|
580
|
556
|
580
|
590
|
625
|
6,212
|
6,651
|
6,586
|
6,658
|
6,769
|
6,942
|
7,022
|
7,134
|
6,962
|
7,135
|
7,262
|
7,424
|
7,699
|
7,866
|
8,134
|
8,258
|
8,082
|
7,964
|
7,837
|
7,911
|
|
総資産
|
4,949
|
5,106
|
4,982
|
5,183
|
5,133
|
5,285
|
5,748
|
5,835
|
5,837
|
5,935
|
6,108
|
6,275
|
6,344
|
6,218
|
6,265
|
6,567
|
6,588
|
6,740
|
7,145
|
7,228
|
6,890
|
6,702
|
6,190
|
5,801
|
5,541
|
5,636
|
5,662
|
5,805
|
5,868
|
6,103
|
5,792
|
5,915
|
5,974
|
6,036
|
6,187
|
6,279
|
6,336
|
6,462
|
6,703
|
6,709
|
6,965
|
7,039
|
7,116
|
7,209
|
7,465
|
7,590
|
7,805
|
8,112
|
7,896
|
8,135
|
7,967
|
8,107
|
8,280
|
8,587
|
8,677
|
8,481
|
8,320
|
8,301
|
8,480
|
|
買掛金
|
106
|
145
|
181
|
122
|
95
|
126
|
105
|
98
|
88
|
87
|
94
|
95
|
77
|
105
|
121
|
153
|
145
|
136
|
125
|
168
|
137
|
180
|
126
|
111
|
86
|
108
|
113
|
111
|
98
|
126
|
132
|
127
|
111
|
160
|
127
|
141
|
112
|
132
|
126
|
106
|
134
|
96
|
107
|
113
|
171
|
129
|
135
|
145
|
178
|
168
|
119
|
91
|
152
|
105
|
93
|
101
|
165
|
120
|
127
|
|
一年内返済予定の長期借入金
|
200
|
200
|
150
|
150
|
150
|
150
|
0
|
250
|
250
|
250
|
250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
300
|
0
|
0
|
250
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
549
|
549
|
549
|
399
|
-
|
-
|
-
|
-
|
-
|
50
|
500
|
500
|
350
|
|
流動負債合計
|
490
|
524
|
531
|
603
|
513
|
528
|
420
|
726
|
667
|
734
|
772
|
373
|
269
|
302
|
324
|
513
|
427
|
490
|
570
|
644
|
419
|
446
|
411
|
352
|
276
|
303
|
306
|
325
|
602
|
646
|
365
|
379
|
661
|
440
|
419
|
432
|
395
|
421
|
546
|
583
|
459
|
906
|
402
|
600
|
1,236
|
896
|
2,006
|
2,166
|
1,942
|
1,535
|
917
|
665
|
806
|
807
|
727
|
516
|
1,095
|
1,199
|
1,203
|
|
長期借入金
|
1,049
|
1,049
|
899
|
899
|
899
|
899
|
1,399
|
1,149
|
1,149
|
1,149
|
1,149
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
2,099
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,787
|
2,083
|
2,084
|
2,085
|
1,835
|
2,131
|
2,131
|
2,132
|
2,133
|
2,133
|
2,134
|
2,134
|
2,630
|
2,130
|
2,627
|
2,628
|
2,629
|
2,630
|
2,081
|
2,082
|
2,083
|
2,084
|
2,085
|
2,384
|
2,384
|
2,386
|
2,387
|
2,637
|
2,188
|
2,189
|
2,381
|
|
固定負債合計
|
1,668
|
1,786
|
1,796
|
1,864
|
1,870
|
1,965
|
2,006
|
1,993
|
2,031
|
2,091
|
2,170
|
2,210
|
2,288
|
2,072
|
2,040
|
2,105
|
2,171
|
2,189
|
2,322
|
2,336
|
2,123
|
2,146
|
1,881
|
1,740
|
1,651
|
1,719
|
1,699
|
1,740
|
1,793
|
1,669
|
1,482
|
1,530
|
1,549
|
1,527
|
1,588
|
1,622
|
1,663
|
1,767
|
1,839
|
1,909
|
1,903
|
1,957
|
1,986
|
1,969
|
1,813
|
1,953
|
1,853
|
1,859
|
1,790
|
1,978
|
2,085
|
2,121
|
2,126
|
2,221
|
2,259
|
2,214
|
2,187
|
2,160
|
2,130
|
|
資本金及び資本剰余金
|
726
|
727
|
726
|
728
|
727
|
733
|
737
|
743
|
749
|
752
|
757
|
760
|
769
|
771
|
779
|
787
|
795
|
800
|
813
|
821
|
830
|
828
|
833
|
840
|
846
|
856
|
861
|
868
|
875
|
882
|
886
|
896
|
902
|
906
|
903
|
908
|
913
|
918
|
917
|
922
|
1,095
|
1,095
|
1,100
|
1,103
|
1,108
|
1,105
|
1,110
|
1,114
|
1,118
|
1,117
|
1,123
|
1,127
|
1,132
|
1,133
|
1,137
|
1,138
|
1,136
|
1,130
|
1,133
|
|
利益剰余金
|
1,053
|
1,063
|
1,093
|
1,180
|
1,198
|
1,206
|
1,237
|
1,275
|
1,287
|
1,306
|
1,343
|
1,398
|
1,426
|
1,442
|
1,493
|
1,557
|
1,589
|
1,614
|
1,666
|
1,650
|
1,324
|
1,103
|
880
|
699
|
673
|
676
|
762
|
817
|
841
|
851
|
1,014
|
1,070
|
1,097
|
1,098
|
1,172
|
1,236
|
1,262
|
1,272
|
1,320
|
1,176
|
991
|
1,028
|
1,100
|
1,145
|
1,191
|
1,281
|
1,407
|
1,472
|
1,587
|
1,713
|
1,810
|
1,857
|
1,885
|
1,973
|
2,090
|
1,970
|
1,727
|
1,698
|
1,855
|
|
株主資本
|
1,741
|
1,745
|
1,754
|
1,816
|
1,850
|
1,891
|
1,921
|
1,966
|
1,989
|
1,960
|
2,016
|
2,042
|
2,137
|
2,195
|
2,251
|
2,300
|
2,341
|
2,411
|
2,603
|
2,599
|
2,247
|
2,025
|
1,812
|
1,622
|
1,527
|
1,527
|
1,568
|
1,651
|
1,684
|
1,703
|
1,859
|
1,919
|
1,927
|
1,937
|
2,046
|
2,090
|
2,143
|
2,139
|
2,182
|
2,079
|
1,971
|
2,044
|
2,098
|
2,011
|
1,786
|
2,110
|
1,863
|
2,003
|
2,079
|
2,537
|
2,879
|
2,936
|
2,963
|
3,174
|
3,303
|
3,114
|
2,848
|
2,753
|
2,766
|
|
有利子負債合計
|
1,249
|
1,249
|
1,049
|
1,049
|
1,049
|
1,049
|
1,399
|
1,399
|
1,399
|
1,399
|
1,399
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
1,649
|
2,099
|
0
|
0
|
0
|
0
|
2,086
|
0
|
0
|
2,087
|
2,384
|
2,084
|
2,085
|
2,085
|
2,131
|
2,131
|
2,132
|
2,133
|
2,133
|
2,134
|
2,134
|
2,630
|
2,630
|
2,627
|
2,628
|
2,629
|
2,630
|
2,631
|
2,631
|
2,632
|
2,483
|
2,085
|
2,384
|
2,384
|
2,386
|
2,387
|
2,687
|
2,688
|
2,689
|
2,731
|
|
純有利子負債
|
790
|
853
|
969
|
904
|
864
|
968
|
1,174
|
1,206
|
1,258
|
1,324
|
1,337
|
1,536
|
1,514
|
1,584
|
1,625
|
1,498
|
1,546
|
1,612
|
1,605
|
1,579
|
1,788
|
-114
|
-37
|
-94
|
-106
|
1,956
|
-137
|
-232
|
1,802
|
1,828
|
1,918
|
1,857
|
1,772
|
1,901
|
2,019
|
2,029
|
2,038
|
2,106
|
2,089
|
2,012
|
2,609
|
2,521
|
2,547
|
2,508
|
2,509
|
2,551
|
2,476
|
2,044
|
2,495
|
2,237
|
2,013
|
2,330
|
2,329
|
2,344
|
2,336
|
2,606
|
2,650
|
2,641
|
2,640
|
|
DEレシオ(%)
|
71.71
|
71.54
|
59.77
|
57.75
|
56.68
|
55.45
|
72.82
|
71.13
|
70.33
|
71.37
|
69.39
|
80.75
|
77.16
|
75.13
|
73.26
|
71.71
|
70.45
|
68.4
|
63.35
|
63.44
|
93.4
|
0
|
0
|
0
|
0
|
136.62
|
0
|
0
|
123.98
|
139.91
|
112.07
|
108.64
|
108.21
|
110.02
|
104.15
|
102.01
|
99.5
|
99.75
|
97.81
|
102.64
|
133.35
|
128.65
|
125.16
|
130.67
|
147.17
|
124.61
|
141.15
|
131.31
|
126.56
|
97.89
|
72.44
|
81.19
|
80.47
|
75.16
|
72.24
|
86.3
|
94.38
|
97.7
|
98.75
|