|
(単位:百万ドル)
|
2Q10
|
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
|
2Q25
|
|
現金同等物
|
63
|
7
|
4
|
27
|
72
|
97
|
6
|
8
|
74
|
156
|
12
|
33
|
119
|
91
|
107
|
64
|
97
|
97
|
127
|
27
|
122
|
92
|
4
|
4
|
93
|
88
|
6
|
31
|
33
|
89
|
39
|
70
|
48
|
200
|
119
|
89
|
11
|
11
|
30
|
30
|
303
|
253
|
257
|
135
|
17
|
294
|
52
|
110
|
91
|
18
|
165
|
12
|
13
|
47
|
5
|
176
|
6
|
35
|
12
|
11
|
56
|
|
現金 + 有価証券
|
63
|
7
|
4
|
27
|
72
|
97
|
6
|
8
|
74
|
156
|
12
|
33
|
119
|
91
|
107
|
64
|
97
|
97
|
127
|
27
|
122
|
92
|
4
|
4
|
93
|
88
|
6
|
31
|
33
|
89
|
39
|
70
|
48
|
200
|
119
|
89
|
11
|
11
|
30
|
30
|
303
|
253
|
257
|
135
|
17
|
294
|
52
|
110
|
91
|
18
|
165
|
12
|
13
|
47
|
5
|
176
|
6
|
35
|
12
|
11
|
56
|
|
売掛金
|
128
|
133
|
137
|
156
|
134
|
136
|
144
|
156
|
133
|
129
|
152
|
144
|
137
|
137
|
146
|
158
|
121
|
156
|
149
|
129
|
122
|
133
|
158
|
130
|
124
|
140
|
155
|
162
|
139
|
151
|
168
|
152
|
162
|
189
|
193
|
226
|
150
|
161
|
167
|
233
|
204
|
250
|
271
|
268
|
274
|
273
|
329
|
303
|
289
|
345
|
398
|
362
|
310
|
364
|
414
|
412
|
385
|
459
|
456
|
473
|
397
|
|
流動資産合計
|
685
|
750
|
661
|
689
|
651
|
740
|
716
|
780
|
728
|
784
|
622
|
564
|
627
|
565
|
591
|
549
|
513
|
542
|
699
|
584
|
646
|
605
|
557
|
537
|
512
|
476
|
463
|
485
|
412
|
466
|
526
|
532
|
493
|
631
|
643
|
596
|
440
|
416
|
500
|
505
|
736
|
720
|
721
|
622
|
604
|
899
|
688
|
876
|
802
|
750
|
1,210
|
766
|
676
|
724
|
935
|
1,082
|
848
|
950
|
1,025
|
974
|
890
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,161
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
4,719
|
4,867
|
4,830
|
4,846
|
4,852
|
4,871
|
5,017
|
5,009
|
4,974
|
4,973
|
5,048
|
5,097
|
5,169
|
5,326
|
5,510
|
5,620
|
5,886
|
6,115
|
6,343
|
6,507
|
6,552
|
6,592
|
6,664
|
6,807
|
6,934
|
6,979
|
7,064
|
7,127
|
7,241
|
7,293
|
7,312
|
7,360
|
7,416
|
7,344
|
7,467
|
7,352
|
7,557
|
7,738
|
7,894
|
7,965
|
8,069
|
8,149
|
8,348
|
8,447
|
8,495
|
8,643
|
8,806
|
8,847
|
8,981
|
9,099
|
9,249
|
9,385
|
9,694
|
9,879
|
10,273
|
10,506
|
10,734
|
10,931
|
11,519
|
11,721
|
11,791
|
|
総資産
|
5,404
|
5,617
|
5,491
|
5,535
|
5,503
|
5,611
|
5,733
|
5,789
|
5,702
|
5,757
|
5,670
|
5,661
|
5,796
|
5,891
|
6,101
|
6,169
|
6,399
|
6,657
|
7,042
|
7,091
|
7,198
|
7,197
|
7,221
|
7,344
|
7,446
|
7,455
|
7,527
|
7,612
|
7,653
|
7,759
|
7,838
|
7,892
|
7,909
|
7,975
|
8,110
|
7,948
|
7,997
|
8,154
|
8,394
|
8,470
|
8,805
|
8,869
|
9,069
|
9,069
|
9,099
|
9,542
|
9,494
|
9,723
|
9,783
|
9,849
|
10,459
|
10,151
|
10,370
|
10,603
|
11,208
|
11,588
|
11,582
|
11,881
|
12,544
|
12,695
|
12,681
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
80
|
66
|
76
|
-
|
77
|
107
|
99
|
-
|
147
|
181
|
157
|
-
|
137
|
125
|
96
|
-
|
98
|
114
|
112
|
-
|
92
|
90
|
100
|
-
|
97
|
103
|
110
|
-
|
136
|
119
|
128
|
-
|
128
|
134
|
139
|
-
|
199
|
196
|
201
|
-
|
169
|
191
|
287
|
-
|
242
|
227
|
187
|
-
|
289
|
259
|
351
|
-
|
281
|
267
|
|
一年内返済予定の長期借入金
|
0
|
0
|
10
|
0
|
0
|
0
|
100
|
100
|
150
|
200
|
100
|
100
|
50
|
0
|
0
|
70
|
70
|
70
|
375
|
322
|
55
|
0
|
133
|
0
|
0
|
0
|
150
|
150
|
150
|
100
|
0
|
-
|
300
|
300
|
300
|
300
|
-
|
50
|
-
|
140
|
140
|
160
|
160
|
20
|
20
|
-
|
-
|
-
|
-
|
-
|
260
|
-
|
-
|
-
|
80
|
80
|
80
|
80
|
170
|
68
|
68
|
|
流動負債合計
|
424
|
520
|
489
|
447
|
423
|
511
|
614
|
588
|
566
|
648
|
521
|
460
|
435
|
380
|
393
|
451
|
457
|
482
|
873
|
809
|
509
|
465
|
626
|
508
|
442
|
448
|
577
|
548
|
512
|
491
|
432
|
393
|
679
|
703
|
791
|
731
|
440
|
514
|
519
|
632
|
769
|
924
|
815
|
774
|
856
|
867
|
768
|
931
|
920
|
990
|
1,496
|
751
|
761
|
636
|
1,112
|
885
|
850
|
972
|
1,119
|
922
|
913
|
|
長期借入金
|
1,808
|
1,808
|
1,798
|
1,798
|
1,798
|
1,798
|
1,635
|
1,635
|
1,586
|
1,536
|
1,536
|
1,536
|
1,686
|
1,761
|
1,916
|
1,846
|
2,071
|
2,251
|
2,126
|
2,134
|
2,204
|
2,204
|
2,071
|
2,199
|
2,324
|
2,325
|
2,200
|
2,200
|
2,200
|
2,277
|
2,426
|
2,426
|
2,126
|
2,127
|
2,178
|
2,178
|
2,377
|
2,328
|
2,597
|
2,478
|
2,676
|
2,657
|
2,886
|
2,886
|
2,887
|
3,285
|
3,285
|
3,286
|
3,286
|
3,286
|
3,386
|
3,485
|
3,486
|
3,786
|
3,905
|
4,353
|
4,353
|
4,354
|
4,354
|
4,663
|
4,663
|
|
固定負債合計
|
3,423
|
3,512
|
3,403
|
3,443
|
3,432
|
3,444
|
3,453
|
3,506
|
3,435
|
3,390
|
3,419
|
3,443
|
3,599
|
3,718
|
3,888
|
3,861
|
4,070
|
4,286
|
4,258
|
4,343
|
4,468
|
4,500
|
4,337
|
4,545
|
4,701
|
4,697
|
4,606
|
4,677
|
4,749
|
4,866
|
4,990
|
5,050
|
4,765
|
4,786
|
4,813
|
4,669
|
5,015
|
5,076
|
5,284
|
5,200
|
5,390
|
5,350
|
5,641
|
5,620
|
5,582
|
6,000
|
6,019
|
6,083
|
6,125
|
6,099
|
6,184
|
6,288
|
6,409
|
6,672
|
6,777
|
7,244
|
7,248
|
7,279
|
7,631
|
7,929
|
7,916
|
|
総負債
|
3,847
|
4,032
|
3,892
|
3,890
|
3,855
|
3,955
|
4,067
|
4,094
|
4,001
|
4,038
|
3,940
|
3,903
|
4,034
|
4,098
|
4,281
|
4,312
|
4,527
|
4,768
|
5,131
|
5,152
|
4,977
|
4,965
|
4,963
|
5,053
|
5,143
|
5,145
|
5,183
|
5,225
|
5,261
|
5,357
|
5,422
|
5,443
|
5,444
|
5,489
|
5,604
|
5,400
|
5,455
|
5,590
|
5,803
|
5,832
|
6,159
|
6,274
|
6,456
|
6,394
|
6,438
|
6,867
|
6,787
|
7,014
|
7,045
|
7,089
|
7,680
|
7,039
|
7,170
|
7,308
|
7,889
|
8,129
|
8,098
|
8,251
|
8,750
|
8,851
|
8,829
|
|
資本金及び資本剰余金
|
830
|
830
|
831
|
832
|
832
|
833
|
836
|
836
|
837
|
838
|
841
|
841
|
889
|
910
|
911
|
912
|
914
|
916
|
918
|
918
|
1,191
|
1,193
|
1,196
|
1,195
|
1,198
|
1,199
|
1,201
|
1,200
|
1,203
|
1,204
|
1,207
|
1,206
|
1,208
|
1,209
|
1,212
|
1,212
|
1,215
|
1,217
|
1,220
|
1,220
|
1,224
|
1,226
|
1,231
|
1,233
|
1,235
|
1,237
|
1,241
|
1,236
|
1,241
|
1,245
|
1,249
|
1,548
|
1,647
|
1,744
|
1,750
|
1,828
|
1,833
|
1,938
|
2,118
|
2,123
|
2,127
|
|
利益剰余金
|
731
|
760
|
766
|
815
|
818
|
825
|
833
|
862
|
867
|
885
|
893
|
922
|
878
|
888
|
913
|
949
|
962
|
978
|
1,000
|
1,028
|
1,037
|
1,046
|
1,070
|
1,104
|
1,113
|
1,118
|
1,150
|
1,195
|
1,196
|
1,205
|
1,217
|
1,251
|
1,265
|
1,285
|
1,301
|
1,344
|
1,334
|
1,354
|
1,381
|
1,427
|
1,431
|
1,378
|
1,393
|
1,453
|
1,437
|
1,448
|
1,476
|
1,483
|
1,506
|
1,524
|
1,534
|
1,568
|
1,556
|
1,554
|
1,574
|
1,635
|
1,655
|
1,697
|
1,680
|
1,725
|
1,729
|
|
株主資本
|
1,557
|
1,585
|
1,599
|
1,645
|
1,648
|
1,656
|
1,666
|
1,695
|
1,701
|
1,719
|
1,730
|
1,758
|
1,762
|
1,793
|
1,820
|
1,857
|
1,872
|
1,889
|
1,911
|
1,939
|
2,221
|
2,232
|
2,258
|
2,291
|
2,303
|
2,310
|
2,344
|
2,387
|
2,392
|
2,402
|
2,416
|
2,449
|
2,465
|
2,486
|
2,506
|
2,548
|
2,542
|
2,564
|
2,591
|
2,638
|
2,646
|
2,595
|
2,613
|
2,675
|
2,661
|
2,675
|
2,707
|
2,709
|
2,738
|
2,760
|
2,779
|
3,112
|
3,200
|
3,295
|
3,319
|
3,459
|
3,484
|
3,630
|
3,794
|
3,844
|
3,852
|
|
有利子負債合計
|
1,808
|
1,808
|
1,808
|
1,798
|
1,798
|
1,798
|
1,735
|
1,735
|
1,736
|
1,736
|
1,636
|
1,636
|
1,736
|
1,761
|
1,916
|
1,916
|
2,141
|
2,321
|
2,501
|
2,456
|
2,259
|
2,204
|
2,193
|
2,199
|
2,324
|
2,325
|
2,350
|
2,350
|
2,350
|
2,377
|
2,426
|
2,426
|
2,426
|
2,427
|
2,478
|
2,478
|
2,377
|
2,378
|
2,597
|
2,618
|
2,816
|
2,817
|
3,046
|
2,906
|
2,907
|
3,285
|
3,285
|
3,286
|
3,286
|
3,286
|
3,646
|
3,485
|
3,486
|
3,786
|
3,985
|
4,433
|
4,433
|
4,434
|
4,524
|
4,731
|
4,731
|
|
純有利子負債
|
1,745
|
1,801
|
1,804
|
1,771
|
1,726
|
1,701
|
1,729
|
1,727
|
1,662
|
1,580
|
1,624
|
1,603
|
1,617
|
1,670
|
1,809
|
1,852
|
2,044
|
2,224
|
2,374
|
2,429
|
2,137
|
2,112
|
2,189
|
2,195
|
2,231
|
2,237
|
2,344
|
2,319
|
2,317
|
2,288
|
2,387
|
2,356
|
2,378
|
2,227
|
2,359
|
2,389
|
2,366
|
2,367
|
2,567
|
2,588
|
2,513
|
2,564
|
2,789
|
2,771
|
2,890
|
2,991
|
3,233
|
3,176
|
3,195
|
3,268
|
3,481
|
3,473
|
3,473
|
3,739
|
3,980
|
4,257
|
4,427
|
4,399
|
4,512
|
4,720
|
4,675
|
|
DEレシオ(%)
|
116.12
|
114.07
|
113.07
|
109.3
|
109.1
|
108.57
|
104.14
|
102.36
|
102.06
|
100.99
|
94.57
|
93.06
|
98.52
|
98.22
|
105.27
|
103.18
|
114.37
|
122.87
|
130.87
|
126.66
|
101.71
|
98.75
|
97.12
|
95.98
|
100.91
|
100.65
|
100.26
|
98.45
|
98.24
|
98.96
|
100.41
|
99.06
|
98.42
|
97.63
|
98.88
|
97.25
|
93.51
|
92.75
|
100.23
|
99.24
|
106.42
|
108.55
|
116.57
|
108.64
|
109.24
|
122.8
|
121.35
|
121.3
|
120.01
|
119.06
|
131.2
|
111.99
|
108.94
|
114.9
|
120.07
|
128.16
|
127.24
|
122.15
|
119.24
|
123.07
|
122.82
|