|
(単位:百万ドル)
|
1Q10
|
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
|
|
現金同等物
|
312
|
332
|
280
|
900
|
159
|
1,242
|
834
|
931
|
765
|
780
|
379
|
420
|
164
|
448
|
493
|
655
|
570
|
703
|
402
|
1,008
|
597
|
271
|
394
|
592
|
648
|
450
|
423
|
193
|
430
|
278
|
313
|
134
|
111
|
106
|
199
|
96
|
115
|
156
|
176
|
842
|
467
|
999
|
572
|
841
|
144
|
1,860
|
863
|
1,642
|
2,246
|
418
|
511
|
1,254
|
597
|
100
|
99
|
1,224
|
145
|
228
|
154
|
930
|
|
現金 + 有価証券
|
312
|
332
|
280
|
900
|
159
|
1,242
|
834
|
931
|
765
|
780
|
379
|
420
|
164
|
448
|
493
|
655
|
570
|
703
|
402
|
1,008
|
597
|
271
|
394
|
592
|
648
|
450
|
423
|
193
|
430
|
278
|
313
|
134
|
111
|
106
|
199
|
96
|
115
|
156
|
176
|
842
|
467
|
999
|
572
|
841
|
144
|
1,860
|
863
|
1,642
|
2,246
|
418
|
511
|
1,254
|
597
|
100
|
99
|
1,224
|
145
|
228
|
154
|
930
|
|
売掛金
|
1,492
|
1,211
|
1,387
|
1,419
|
1,128
|
1,164
|
967
|
992
|
896
|
1,044
|
1,069
|
1,457
|
1,133
|
1,069
|
1,203
|
1,710
|
1,294
|
1,267
|
1,254
|
1,437
|
1,126
|
1,199
|
1,068
|
1,107
|
988
|
1,031
|
1,161
|
1,212
|
1,021
|
1,022
|
1,348
|
1,320
|
1,163
|
1,240
|
1,435
|
1,454
|
1,118
|
1,184
|
1,313
|
1,265
|
1,239
|
1,299
|
1,410
|
1,476
|
1,408
|
1,440
|
1,859
|
1,728
|
1,998
|
1,698
|
1,944
|
1,690
|
1,422
|
1,417
|
1,482
|
1,523
|
1,402
|
1,451
|
1,597
|
1,772
|
|
流動資産合計
|
3,469
|
3,671
|
5,051
|
4,466
|
3,786
|
4,970
|
3,911
|
3,961
|
3,940
|
3,978
|
3,869
|
3,656
|
3,615
|
3,741
|
3,614
|
3,853
|
3,794
|
3,846
|
4,119
|
4,159
|
3,627
|
3,204
|
3,494
|
3,263
|
3,489
|
3,209
|
3,254
|
2,716
|
3,188
|
3,081
|
3,312
|
2,806
|
3,005
|
3,215
|
3,507
|
3,027
|
3,156
|
3,059
|
3,231
|
3,727
|
3,742
|
4,023
|
3,630
|
3,595
|
3,201
|
6,815
|
6,250
|
4,728
|
6,167
|
4,105
|
4,303
|
4,331
|
3,863
|
3,283
|
3,373
|
4,282
|
3,576
|
3,992
|
4,235
|
4,799
|
|
有形固定資産
|
15,683
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
1,964
|
1,698
|
1,623
|
1,630
|
1,654
|
1,406
|
1,303
|
1,276
|
1,294
|
1,314
|
1,324
|
1,320
|
1,323
|
1,320
|
1,313
|
1,321
|
1,315
|
1,309
|
1,307
|
1,287
|
1,273
|
1,235
|
1,233
|
1,234
|
1,218
|
1,066
|
1,050
|
1,001
|
961
|
936
|
932
|
938
|
924
|
923
|
896
|
906
|
845
|
812
|
812
|
786
|
779
|
608
|
536
|
512
|
593
|
578
|
541
|
534
|
577
|
594
|
624
|
597
|
302
|
298
|
295
|
271
|
268
|
265
|
263
|
239
|
|
固定資産合計
|
9,623
|
8,970
|
8,468
|
8,256
|
8,109
|
7,659
|
8,061
|
7,808
|
7,612
|
7,625
|
8,120
|
7,931
|
7,883
|
7,790
|
7,263
|
7,540
|
7,596
|
7,465
|
7,625
|
7,690
|
7,778
|
7,615
|
7,502
|
7,589
|
7,542
|
7,475
|
7,530
|
7,603
|
7,699
|
7,543
|
7,607
|
7,579
|
7,551
|
8,077
|
7,456
|
7,942
|
8,247
|
8,349
|
8,655
|
8,433
|
8,487
|
8,504
|
8,835
|
8,825
|
9,047
|
9,032
|
42,749
|
43,046
|
43,441
|
43,636
|
44,415
|
45,078
|
45,642
|
46,269
|
47,368
|
48,106
|
48,806
|
50,088
|
50,405
|
50,776
|
|
総資産
|
28,775
|
29,104
|
29,909
|
29,370
|
28,789
|
29,911
|
29,821
|
30,002
|
30,142
|
30,706
|
31,725
|
31,712
|
32,059
|
32,610
|
32,522
|
33,326
|
33,700
|
34,147
|
35,333
|
35,827
|
36,212
|
36,424
|
37,535
|
38,126
|
39,045
|
39,488
|
40,070
|
39,664
|
40,524
|
41,157
|
42,716
|
42,790
|
43,707
|
45,073
|
45,326
|
45,756
|
46,280
|
46,815
|
47,730
|
48,365
|
48,780
|
49,576
|
50,050
|
50,206
|
49,292
|
49,426
|
48,999
|
47,774
|
49,608
|
47,741
|
48,718
|
49,409
|
49,505
|
49,552
|
50,741
|
52,388
|
52,382
|
54,080
|
54,640
|
55,575
|
|
買掛金
|
1,002
|
992
|
1,176
|
1,067
|
1,018
|
1,144
|
1,184
|
1,030
|
898
|
1,012
|
1,304
|
1,078
|
1,046
|
1,024
|
1,222
|
1,116
|
1,104
|
1,111
|
1,178
|
1,006
|
1,156
|
1,046
|
1,369
|
1,192
|
1,308
|
1,363
|
1,459
|
1,245
|
1,293
|
1,305
|
1,694
|
1,295
|
1,348
|
1,317
|
1,451
|
1,135
|
1,153
|
1,244
|
1,358
|
1,172
|
1,135
|
1,332
|
1,332
|
984
|
1,146
|
1,168
|
1,315
|
956
|
1,214
|
1,194
|
1,271
|
958
|
1,050
|
1,120
|
1,214
|
980
|
1,052
|
1,121
|
1,136
|
1,094
|
|
一年内返済予定の長期借入金
|
67
|
800
|
915
|
981
|
976
|
1,275
|
417
|
501
|
751
|
751
|
1,026
|
876
|
576
|
775
|
544
|
544
|
844
|
316
|
624
|
793
|
491
|
1,038
|
734
|
562
|
662
|
0
|
500
|
500
|
900
|
1,250
|
1,000
|
1,000
|
1,550
|
1,450
|
1,294
|
900
|
1,056
|
1,056
|
1,365
|
1,665
|
2,093
|
2,093
|
1,684
|
1,429
|
345
|
1,650
|
700
|
700
|
1,200
|
1,525
|
1,575
|
1,825
|
2,075
|
2,000
|
1,500
|
2,500
|
2,100
|
2,400
|
2,150
|
2,600
|
|
流動負債合計
|
2,800
|
3,018
|
3,485
|
3,483
|
3,530
|
3,692
|
2,957
|
3,108
|
2,816
|
3,039
|
3,777
|
3,406
|
3,058
|
3,235
|
3,063
|
3,357
|
3,463
|
3,136
|
3,478
|
3,622
|
3,107
|
3,604
|
3,575
|
2,942
|
3,120
|
2,804
|
3,276
|
3,111
|
3,164
|
3,831
|
4,168
|
3,948
|
4,244
|
4,485
|
4,935
|
4,473
|
3,982
|
4,067
|
5,047
|
5,160
|
5,783
|
5,260
|
5,522
|
4,546
|
4,492
|
8,105
|
7,072
|
5,292
|
7,934
|
6,806
|
6,680
|
5,448
|
5,750
|
5,190
|
5,057
|
5,388
|
5,534
|
5,858
|
6,505
|
5,819
|
|
長期借入金
|
7,906
|
8,152
|
7,819
|
7,697
|
7,063
|
7,480
|
7,461
|
7,259
|
7,336
|
7,334
|
6,687
|
7,009
|
7,442
|
7,476
|
7,862
|
7,802
|
7,932
|
8,389
|
8,261
|
8,090
|
8,689
|
8,132
|
-
|
9,676
|
10,273
|
10,697
|
10,895
|
10,898
|
11,621
|
11,274
|
12,068
|
12,072
|
12,510
|
12,909
|
13,168
|
13,216
|
14,301
|
14,448
|
13,743
|
14,040
|
13,580
|
14,792
|
14,496
|
15,346
|
15,350
|
14,425
|
15,219
|
16,968
|
16,471
|
16,150
|
16,495
|
17,140
|
16,394
|
17,039
|
17,784
|
18,764
|
18,419
|
18,960
|
18,964
|
20,398
|
|
固定負債合計
|
8,859
|
8,369
|
8,964
|
8,231
|
8,085
|
8,578
|
9,131
|
9,009
|
9,344
|
9,525
|
10,480
|
10,350
|
10,462
|
10,560
|
9,988
|
10,367
|
10,461
|
10,538
|
11,408
|
11,557
|
11,708
|
11,754
|
12,059
|
12,189
|
12,333
|
12,511
|
12,769
|
12,650
|
12,821
|
12,928
|
12,633
|
12,666
|
12,795
|
13,320
|
12,846
|
13,253
|
13,243
|
13,375
|
13,851
|
13,916
|
13,926
|
13,688
|
14,048
|
14,037
|
13,572
|
12,827
|
12,270
|
11,916
|
11,775
|
11,534
|
11,814
|
12,095
|
12,308
|
12,157
|
12,423
|
12,518
|
12,605
|
13,167
|
13,057
|
12,988
|
|
資本金及び資本剰余金
|
4,793
|
4,796
|
4,807
|
4,813
|
4,812
|
4,818
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,980
|
4,969
|
4,980
|
4,989
|
5,003
|
4,994
|
5,003
|
5,016
|
5,031
|
5,013
|
5,026
|
5,039
|
5,045
|
4,978
|
5,038
|
5,052
|
5,065
|
5,045
|
5,054
|
5,008
|
5,018
|
5,003
|
5,020
|
5,036
|
5,057
|
5,014
|
|
利益剰余金
|
5,022
|
5,466
|
5,575
|
5,928
|
6,077
|
6,198
|
6,385
|
6,699
|
6,730
|
6,898
|
6,942
|
7,080
|
7,231
|
7,439
|
7,457
|
7,656
|
7,681
|
7,938
|
8,227
|
8,616
|
8,764
|
9,005
|
9,117
|
9,381
|
9,360
|
9,480
|
9,174
|
9,070
|
8,962
|
9,140
|
9,878
|
10,385
|
10,426
|
10,611
|
10,582
|
11,125
|
11,041
|
11,206
|
11,406
|
11,604
|
11,808
|
12,135
|
12,318
|
12,708
|
12,273
|
10,452
|
10,639
|
10,366
|
10,227
|
10,072
|
10,591
|
11,594
|
11,900
|
11,755
|
12,017
|
12,250
|
12,385
|
12,606
|
12,593
|
12,868
|
|
株主資本
|
9,210
|
9,565
|
9,641
|
9,959
|
10,111
|
10,161
|
10,272
|
10,626
|
10,646
|
10,808
|
10,781
|
10,947
|
11,097
|
11,339
|
11,609
|
11,800
|
11,844
|
12,084
|
12,186
|
12,558
|
12,708
|
12,934
|
13,067
|
13,319
|
13,319
|
13,476
|
13,130
|
13,005
|
12,918
|
13,124
|
13,847
|
14,104
|
14,158
|
14,359
|
14,377
|
14,814
|
14,754
|
14,925
|
15,089
|
15,249
|
15,491
|
15,836
|
15,984
|
16,277
|
15,878
|
14,069
|
14,438
|
13,598
|
13,428
|
13,251
|
13,729
|
14,726
|
15,053
|
15,166
|
15,477
|
15,718
|
15,824
|
16,095
|
16,114
|
16,370
|
|
有利子負債合計
|
7,973
|
8,952
|
8,734
|
8,678
|
8,039
|
8,755
|
7,878
|
7,760
|
8,087
|
8,085
|
7,713
|
7,885
|
8,018
|
8,251
|
8,406
|
8,346
|
8,776
|
8,705
|
8,885
|
8,883
|
9,180
|
9,170
|
9,568
|
10,238
|
10,935
|
10,697
|
11,395
|
11,398
|
12,521
|
12,524
|
13,068
|
13,072
|
14,060
|
14,359
|
14,462
|
14,116
|
15,357
|
15,504
|
15,108
|
15,705
|
15,673
|
16,885
|
16,180
|
16,775
|
15,695
|
16,075
|
15,919
|
17,668
|
17,671
|
17,675
|
18,070
|
18,965
|
18,469
|
19,039
|
19,284
|
21,264
|
20,519
|
21,360
|
21,114
|
22,998
|
|
純有利子負債
|
7,661
|
8,620
|
8,454
|
7,778
|
7,880
|
7,513
|
7,044
|
6,829
|
7,322
|
7,305
|
7,334
|
7,465
|
7,854
|
7,803
|
7,913
|
7,691
|
8,206
|
8,002
|
8,483
|
7,875
|
8,583
|
8,899
|
9,174
|
9,646
|
10,287
|
10,247
|
10,972
|
11,205
|
12,091
|
12,246
|
12,755
|
12,938
|
13,949
|
14,253
|
14,263
|
14,020
|
15,242
|
15,348
|
14,932
|
14,863
|
15,206
|
15,886
|
15,608
|
15,934
|
15,551
|
14,215
|
15,056
|
16,026
|
15,425
|
17,257
|
17,559
|
17,711
|
17,872
|
18,939
|
19,185
|
20,040
|
20,374
|
21,132
|
20,960
|
22,068
|
|
DEレシオ(%)
|
86.57
|
93.59
|
90.59
|
87.14
|
79.51
|
86.16
|
76.69
|
73.03
|
75.96
|
74.81
|
71.54
|
72.03
|
72.25
|
72.77
|
72.41
|
70.73
|
74.1
|
72.04
|
72.91
|
70.74
|
72.24
|
70.9
|
73.22
|
76.87
|
82.1
|
79.38
|
86.79
|
87.64
|
96.93
|
95.43
|
94.37
|
92.68
|
99.31
|
100
|
100.59
|
95.29
|
104.09
|
103.88
|
100.13
|
102.99
|
101.17
|
106.62
|
101.23
|
103.06
|
98.85
|
114.26
|
110.26
|
129.93
|
131.6
|
133.39
|
131.62
|
128.79
|
122.69
|
125.54
|
124.6
|
135.28
|
129.67
|
132.71
|
131.03
|
140.49
|