|
(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
|
4,906
|
4,938
|
8,069
|
8,165
|
7,519
|
6,984
|
6,246
|
5,606
|
6,086
|
5,129
|
4,770
|
3,538
|
4,143
|
3,935
|
3,220
|
3,009
|
3,424
|
3,117
|
2,002
|
3,352
|
2,796
|
3,427
|
3,006
|
1,795
|
2,483
|
2,630
|
2,179
|
2,164
|
2,371
|
1,870
|
1,482
|
2,404
|
2,991
|
2,726
|
1,799
|
1,951
|
3,326
|
3,063
|
2,868
|
3,548
|
6,612
|
13,398
|
11,742
|
13,138
|
21,308
|
19,725
|
18,533
|
18,723
|
17,132
|
11,527
|
7,421
|
8,032
|
9,881
|
8,110
|
6,334
|
8,685
|
11,114
|
9,028
|
8,946
|
9,737
|
9,531
|
|
有価証券
|
-
|
-
|
611
|
722
|
1,060
|
1,373
|
1,516
|
1,667
|
1,618
|
1,551
|
1,773
|
1,852
|
1,821
|
1,801
|
1,901
|
2,015
|
2,372
|
2,397
|
2,382
|
2,256
|
2,189
|
2,172
|
2,190
|
2,177
|
2,202
|
2,226
|
2,249
|
2,215
|
2,278
|
2,458
|
2,316
|
2,071
|
2,187
|
2,314
|
2,256
|
2,219
|
2,223
|
2,167
|
2,182
|
1,779
|
958
|
552
|
414
|
309
|
230
|
166
|
123
|
211
|
3,190
|
7,437
|
9,248
|
9,522
|
9,533
|
9,608
|
8,330
|
5,591
|
4,384
|
5,352
|
5,706
|
5,960
|
6,262
|
|
現金 + 有価証券
|
4,906
|
4,938
|
8,680
|
8,887
|
8,579
|
8,357
|
7,762
|
7,273
|
7,704
|
6,680
|
6,543
|
5,390
|
5,964
|
5,736
|
5,121
|
5,024
|
5,796
|
5,514
|
4,384
|
5,608
|
4,985
|
5,599
|
5,196
|
3,972
|
4,685
|
4,856
|
4,428
|
4,379
|
4,649
|
4,328
|
3,798
|
4,475
|
5,178
|
5,040
|
4,055
|
4,170
|
5,549
|
5,230
|
5,050
|
5,327
|
7,570
|
13,950
|
12,156
|
13,447
|
21,538
|
19,891
|
18,656
|
18,934
|
20,322
|
18,964
|
16,669
|
17,554
|
19,414
|
17,718
|
14,664
|
14,276
|
15,498
|
14,380
|
14,652
|
15,697
|
15,793
|
|
流動資産合計
|
6,983
|
7,070
|
12,045
|
13,148
|
12,391
|
11,986
|
10,997
|
11,261
|
11,708
|
10,774
|
10,049
|
9,148
|
9,621
|
9,389
|
8,702
|
8,788
|
9,619
|
9,225
|
8,138
|
9,509
|
8,793
|
10,097
|
7,828
|
7,224
|
7,844
|
7,970
|
7,309
|
7,724
|
8,248
|
7,877
|
7,113
|
8,287
|
8,881
|
8,671
|
7,194
|
7,608
|
8,910
|
8,533
|
8,194
|
7,905
|
10,041
|
16,476
|
14,800
|
16,019
|
24,673
|
23,057
|
21,834
|
22,612
|
24,371
|
22,689
|
20,058
|
21,586
|
23,306
|
21,912
|
18,487
|
18,696
|
20,003
|
18,571
|
18,883
|
20,148
|
20,258
|
|
有形固定資産
|
9,603
|
9,490
|
16,945
|
16,832
|
16,690
|
16,549
|
16,419
|
16,444
|
16,577
|
16,810
|
17,292
|
17,437
|
17,584
|
17,766
|
18,047
|
18,384
|
18,857
|
18,943
|
19,467
|
19,862
|
20,701
|
21,176
|
21,580
|
22,006
|
22,388
|
22,645
|
23,318
|
24,241
|
25,017
|
25,629
|
26,208
|
26,739
|
26,946
|
27,308
|
28,329
|
28,586
|
28,918
|
29,332
|
30,170
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,908
|
43,430
|
43,896
|
|
投資有価証券
|
97
|
101
|
103
|
98
|
101
|
92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
13,151
|
12,985
|
27,553
|
27,404
|
10,613
|
10,519
|
10,572
|
10,494
|
26,986
|
27,131
|
27,579
|
27,694
|
27,847
|
27,871
|
28,110
|
28,397
|
28,828
|
28,786
|
29,215
|
29,582
|
30,574
|
31,772
|
33,033
|
33,149
|
32,632
|
32,357
|
32,831
|
33,721
|
34,059
|
34,688
|
35,213
|
35,731
|
35,810
|
36,166
|
37,598
|
43,031
|
43,240
|
43,666
|
44,417
|
45,150
|
44,860
|
44,713
|
44,748
|
45,643
|
46,376
|
46,237
|
46,341
|
46,426
|
46,010
|
46,279
|
47,300
|
48,831
|
50,035
|
51,241
|
52,617
|
53,206
|
53,251
|
54,069
|
55,200
|
55,963
|
56,904
|
|
総資産
|
20,134
|
20,055
|
39,598
|
40,552
|
39,694
|
39,054
|
37,988
|
38,199
|
38,694
|
37,905
|
37,628
|
36,842
|
37,468
|
37,260
|
36,812
|
37,185
|
38,447
|
38,011
|
37,353
|
39,091
|
39,367
|
41,869
|
40,861
|
40,373
|
40,476
|
40,327
|
40,140
|
41,445
|
42,307
|
42,565
|
42,326
|
44,018
|
44,691
|
44,837
|
44,792
|
50,639
|
52,150
|
52,199
|
52,611
|
53,055
|
54,901
|
61,189
|
59,548
|
61,662
|
71,049
|
69,294
|
68,175
|
69,038
|
70,381
|
68,968
|
67,358
|
70,417
|
73,341
|
73,153
|
71,104
|
71,902
|
73,254
|
72,640
|
74,083
|
76,111
|
77,163
|
|
買掛金
|
926
|
889
|
1,805
|
1,897
|
1,999
|
1,808
|
1,998
|
2,220
|
2,165
|
2,188
|
2,312
|
2,293
|
2,298
|
2,126
|
2,087
|
2,332
|
2,441
|
2,085
|
1,882
|
2,074
|
2,322
|
2,082
|
1,869
|
2,065
|
2,240
|
2,138
|
2,139
|
2,135
|
2,225
|
2,231
|
2,196
|
2,399
|
2,703
|
2,581
|
2,363
|
2,707
|
3,033
|
2,848
|
2,703
|
2,436
|
1,725
|
1,831
|
1,595
|
1,838
|
2,218
|
2,199
|
2,562
|
2,966
|
3,755
|
3,534
|
3,395
|
3,858
|
4,172
|
4,206
|
3,835
|
4,344
|
4,478
|
4,008
|
4,193
|
4,694
|
4,920
|
|
一年内返済予定の長期借入金
|
1,415
|
1,449
|
2,411
|
2,319
|
1,389
|
1,201
|
1,186
|
1,013
|
1,349
|
1,704
|
1,812
|
1,079
|
909
|
957
|
1,368
|
1,178
|
1,168
|
1,340
|
1,313
|
1,700
|
1,047
|
1,312
|
1,224
|
1,295
|
1,272
|
969
|
849
|
716
|
1,436
|
1,516
|
1,565
|
1,655
|
887
|
910
|
1,230
|
1,201
|
1,255
|
1,243
|
1,407
|
4,055
|
4,454
|
4,584
|
1,911
|
1,783
|
1,881
|
2,269
|
3,002
|
2,994
|
3,012
|
2,955
|
2,911
|
3,206
|
3,580
|
3,649
|
4,018
|
3,958
|
4,757
|
3,279
|
-
|
-
|
-
|
|
流動負債合計
|
8,573
|
8,256
|
12,645
|
13,874
|
12,762
|
11,898
|
11,394
|
12,486
|
13,312
|
13,057
|
12,818
|
12,892
|
12,927
|
12,604
|
12,107
|
13,091
|
13,334
|
12,864
|
12,508
|
13,969
|
13,810
|
13,488
|
12,414
|
13,380
|
13,982
|
13,253
|
12,286
|
12,662
|
13,596
|
13,087
|
12,676
|
14,183
|
14,092
|
13,684
|
13,212
|
15,335
|
16,078
|
15,691
|
14,938
|
16,087
|
16,395
|
15,791
|
12,725
|
14,167
|
18,064
|
16,935
|
18,304
|
21,788
|
23,444
|
21,989
|
19,992
|
23,635
|
25,575
|
24,756
|
22,203
|
24,764
|
25,855
|
23,365
|
23,314
|
25,798
|
28,992
|
|
長期借入金
|
6,281
|
6,025
|
11,434
|
11,115
|
11,101
|
10,873
|
10,496
|
10,408
|
10,128
|
9,592
|
10,440
|
10,182
|
10,214
|
10,204
|
10,171
|
10,098
|
10,354
|
9,988
|
10,121
|
9,914
|
9,938
|
9,910
|
9,673
|
9,472
|
9,275
|
9,612
|
9,918
|
11,178
|
10,668
|
11,334
|
11,703
|
12,166
|
12,460
|
12,218
|
12,215
|
12,734
|
12,938
|
12,900
|
13,145
|
13,198
|
14,318
|
22,297
|
24,836
|
25,849
|
32,303
|
31,520
|
30,361
|
29,665
|
29,175
|
28,490
|
28,283
|
27,460
|
26,713
|
25,932
|
25,057
|
23,059
|
21,687
|
22,207
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
12,649
|
12,919
|
13,026
|
13,364
|
12,907
|
12,768
|
12,601
|
13,097
|
12,909
|
12,386
|
11,943
|
10,797
|
10,681
|
10,712
|
10,628
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,094
|
37,697
|
34,798
|
|
資本金及び資本剰余金
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
利益剰余金
|
-5,765
|
-5,377
|
-5,703
|
-5,916
|
-5,378
|
-4,725
|
-4,863
|
-5,311
|
-4,972
|
-4,965
|
-5,586
|
-6,003
|
-5,534
|
-5,155
|
-5,015
|
-5,624
|
-4,835
|
-3,911
|
-3,883
|
-3,375
|
-2,182
|
2,634
|
3,457
|
3,770
|
4,358
|
5,323
|
3,427
|
3,536
|
4,354
|
4,991
|
4,621
|
4,684
|
5,367
|
6,203
|
6,668
|
6,999
|
8,050
|
9,075
|
9,716
|
7,991
|
6,365
|
4,524
|
2,626
|
1,239
|
804
|
1,271
|
625
|
-844
|
-515
|
421
|
1,265
|
1,020
|
2,095
|
3,232
|
3,831
|
3,664
|
4,986
|
5,896
|
6,880
|
7,137
|
8,110
|
|
株主資本
|
-2,756
|
-2,206
|
1,727
|
1,912
|
1,942
|
2,312
|
1,806
|
1,510
|
1,635
|
1,827
|
481
|
94
|
1,217
|
1,728
|
2,984
|
2,579
|
3,347
|
3,864
|
2,396
|
3,008
|
4,122
|
8,555
|
8,966
|
7,840
|
7,784
|
8,439
|
8,659
|
8,449
|
8,854
|
8,970
|
8,806
|
8,336
|
8,639
|
9,469
|
9,995
|
9,802
|
10,320
|
11,301
|
11,531
|
9,418
|
8,517
|
7,003
|
5,960
|
5,206
|
4,904
|
5,431
|
5,029
|
3,624
|
3,964
|
4,898
|
6,896
|
6,668
|
7,705
|
8,853
|
9,324
|
9,188
|
10,526
|
11,437
|
12,675
|
12,616
|
13,373
|
|
有利子負債合計
|
7,696
|
7,474
|
13,845
|
13,434
|
12,490
|
12,074
|
11,682
|
11,421
|
11,477
|
11,296
|
12,252
|
11,261
|
11,123
|
11,161
|
11,539
|
11,276
|
11,522
|
11,328
|
11,266
|
11,614
|
10,985
|
11,222
|
10,897
|
10,767
|
10,547
|
10,581
|
10,767
|
11,894
|
12,104
|
12,850
|
13,268
|
13,821
|
13,347
|
13,128
|
13,445
|
13,935
|
14,193
|
14,143
|
14,552
|
17,253
|
18,772
|
26,881
|
26,747
|
27,632
|
34,184
|
33,789
|
33,363
|
32,659
|
32,187
|
31,445
|
31,194
|
30,666
|
30,293
|
29,581
|
29,075
|
27,017
|
26,444
|
25,486
|
-
|
-
|
-
|
|
純有利子負債
|
2,790
|
2,536
|
5,165
|
4,547
|
3,911
|
3,717
|
3,920
|
4,148
|
3,773
|
4,616
|
5,709
|
5,871
|
5,159
|
5,425
|
6,418
|
6,252
|
5,726
|
5,814
|
6,882
|
6,006
|
6,000
|
5,623
|
5,701
|
6,795
|
5,862
|
5,725
|
6,339
|
7,515
|
7,455
|
8,522
|
9,470
|
9,346
|
8,169
|
8,088
|
9,390
|
9,765
|
8,644
|
8,913
|
9,502
|
11,926
|
11,202
|
12,931
|
14,591
|
14,185
|
12,646
|
13,898
|
14,707
|
13,725
|
11,865
|
12,481
|
14,525
|
13,112
|
10,879
|
11,863
|
14,411
|
12,741
|
10,946
|
11,106
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-279.25
|
-338.8
|
801.68
|
702.62
|
643.15
|
522.23
|
646.84
|
756.36
|
701.96
|
618.28
|
2547.19
|
11979.79
|
913.97
|
645.89
|
386.7
|
437.22
|
344.25
|
293.17
|
470.2
|
386.1
|
266.5
|
131.17
|
121.54
|
137.33
|
135.5
|
125.38
|
124.34
|
140.77
|
136.71
|
143.26
|
150.67
|
165.8
|
154.5
|
138.64
|
134.52
|
142.16
|
137.53
|
125.15
|
126.2
|
183.19
|
220.41
|
383.85
|
448.78
|
530.77
|
697.06
|
622.15
|
663.41
|
901.19
|
811.98
|
642.0
|
452.35
|
459.9
|
393.16
|
334.14
|
311.83
|
294.05
|
251.23
|
222.84
|
-
|
-
|
-
|