|
(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
|
|
現金同等物
|
12
|
9
|
29
|
52
|
34
|
39
|
41
|
41
|
32
|
25
|
23
|
17
|
12
|
12
|
17
|
16
|
14
|
39
|
32
|
35
|
42
|
39
|
61
|
54
|
56
|
61
|
33
|
62
|
66
|
65
|
74
|
166
|
76
|
83
|
105
|
62
|
61
|
58
|
61
|
54
|
539
|
1,101
|
1,224
|
764
|
199
|
189
|
115
|
105
|
132
|
74
|
102
|
109
|
79
|
80
|
119
|
112
|
128
|
106
|
125
|
126
|
|
現金 + 有価証券
|
12
|
9
|
29
|
52
|
34
|
39
|
41
|
41
|
32
|
25
|
23
|
17
|
12
|
12
|
17
|
16
|
14
|
39
|
32
|
35
|
42
|
39
|
61
|
54
|
56
|
61
|
33
|
62
|
66
|
65
|
74
|
166
|
76
|
83
|
105
|
62
|
61
|
58
|
61
|
54
|
539
|
1,101
|
1,224
|
764
|
199
|
189
|
115
|
105
|
132
|
74
|
102
|
109
|
79
|
80
|
119
|
112
|
128
|
106
|
125
|
126
|
|
売掛金
|
618
|
609
|
837
|
940
|
913
|
945
|
969
|
1,116
|
1,019
|
1,042
|
1,067
|
1,149
|
1,149
|
1,166
|
1,116
|
1,212
|
1,186
|
1,239
|
1,282
|
1,383
|
1,360
|
1,328
|
1,302
|
1,374
|
1,344
|
1,315
|
1,439
|
1,447
|
1,456
|
1,452
|
1,500
|
1,569
|
1,557
|
1,543
|
1,509
|
1,602
|
1,601
|
1,544
|
1,560
|
1,486
|
1,438
|
1,540
|
1,728
|
1,668
|
1,787
|
1,764
|
1,746
|
1,754
|
1,835
|
1,902
|
2,017
|
2,032
|
2,103
|
2,234
|
2,238
|
2,299
|
2,157
|
2,214
|
2,178
|
2,412
|
|
流動資産合計
|
822
|
1,078
|
1,331
|
1,401
|
1,368
|
1,371
|
1,364
|
1,463
|
1,456
|
1,488
|
1,407
|
1,501
|
1,483
|
1,503
|
1,432
|
1,543
|
1,529
|
1,622
|
1,615
|
1,717
|
1,708
|
1,696
|
1,718
|
1,635
|
1,606
|
1,587
|
1,681
|
1,732
|
1,763
|
1,755
|
1,798
|
1,884
|
1,880
|
1,941
|
1,937
|
1,960
|
1,965
|
1,930
|
1,915
|
1,834
|
2,297
|
2,961
|
3,282
|
2,784
|
2,365
|
2,343
|
2,264
|
2,302
|
2,436
|
2,457
|
2,537
|
2,559
|
2,625
|
2,753
|
2,811
|
2,871
|
2,741
|
2,802
|
2,816
|
3,077
|
|
有形固定資産
|
2,308
|
2,317
|
3,253
|
3,240
|
3,218
|
3,251
|
3,288
|
3,304
|
3,297
|
3,316
|
3,382
|
3,396
|
3,403
|
3,425
|
3,442
|
3,468
|
3,515
|
3,649
|
3,680
|
3,691
|
3,686
|
3,776
|
3,836
|
3,881
|
3,902
|
4,028
|
4,331
|
4,397
|
4,442
|
4,516
|
4,572
|
4,701
|
4,753
|
4,837
|
4,848
|
4,915
|
4,945
|
4,958
|
5,017
|
5,042
|
5,105
|
5,249
|
5,373
|
5,496
|
5,630
|
5,688
|
5,874
|
5,918
|
5,971
|
5,936
|
5,918
|
5,954
|
6,028
|
6,087
|
6,125
|
6,185
|
6,335
|
6,443
|
6,572
|
6,697
|
|
固定資産合計
|
3,168
|
3,189
|
2,944
|
6,212
|
6,198
|
6,234
|
3,012
|
6,320
|
6,302
|
6,293
|
6,793
|
6,815
|
6,833
|
6,848
|
6,879
|
6,888
|
7,018
|
7,339
|
7,359
|
7,367
|
7,370
|
7,510
|
7,916
|
7,930
|
7,934
|
8,086
|
8,636
|
8,716
|
8,789
|
8,884
|
8,964
|
9,139
|
9,189
|
9,332
|
9,328
|
9,761
|
9,788
|
9,664
|
9,752
|
9,786
|
9,852
|
10,015
|
10,195
|
10,312
|
10,447
|
10,504
|
10,830
|
10,843
|
10,860
|
10,922
|
10,957
|
10,997
|
11,108
|
11,120
|
11,156
|
11,175
|
11,331
|
11,552
|
11,653
|
11,798
|
|
総資産
|
3,990
|
4,268
|
7,528
|
7,613
|
7,566
|
7,606
|
7,665
|
7,783
|
7,759
|
7,781
|
8,201
|
8,317
|
8,317
|
8,352
|
8,312
|
8,431
|
8,548
|
8,962
|
8,974
|
9,084
|
9,079
|
9,207
|
9,634
|
9,565
|
9,541
|
9,674
|
10,318
|
10,448
|
10,552
|
10,639
|
10,762
|
11,024
|
11,069
|
11,274
|
11,265
|
11,721
|
11,753
|
11,594
|
11,668
|
11,620
|
12,148
|
12,976
|
13,477
|
13,096
|
12,813
|
12,847
|
13,094
|
13,144
|
13,296
|
13,379
|
13,494
|
13,556
|
13,732
|
13,873
|
13,968
|
14,046
|
14,071
|
14,354
|
14,470
|
14,875
|
|
買掛金
|
-
|
-
|
252
|
-
|
-
|
-
|
228
|
-
|
-
|
-
|
247
|
-
|
-
|
-
|
276
|
-
|
-
|
-
|
336
|
-
|
-
|
-
|
366
|
-
|
-
|
-
|
439
|
-
|
-
|
-
|
441
|
-
|
-
|
-
|
445
|
-
|
-
|
-
|
446
|
-
|
-
|
-
|
570
|
-
|
-
|
-
|
658
|
-
|
-
|
-
|
636
|
-
|
-
|
-
|
613
|
-
|
-
|
-
|
632
|
-
|
|
一年内返済予定の長期借入金
|
2
|
401
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
73
|
88
|
99
|
103
|
77
|
81
|
68
|
89
|
73
|
84
|
62
|
488
|
94
|
91
|
105
|
126
|
126
|
112
|
545
|
126
|
126
|
342
|
63
|
71
|
91
|
78
|
87
|
69
|
82
|
94
|
331
|
107
|
107
|
44
|
48
|
48
|
66
|
66
|
81
|
96
|
111
|
126
|
126
|
127
|
127
|
38
|
40
|
40
|
|
流動負債合計
|
558
|
1,013
|
826
|
837
|
784
|
832
|
836
|
891
|
883
|
838
|
894
|
964
|
1,049
|
1,024
|
1,059
|
1,110
|
1,115
|
1,165
|
1,182
|
1,255
|
1,194
|
1,196
|
1,100
|
1,685
|
1,268
|
1,279
|
1,317
|
1,517
|
1,322
|
1,397
|
1,848
|
1,579
|
1,447
|
1,778
|
1,448
|
1,656
|
1,544
|
1,621
|
1,563
|
1,689
|
2,259
|
2,634
|
2,481
|
2,239
|
1,968
|
1,968
|
1,984
|
2,146
|
1,991
|
1,939
|
1,914
|
1,863
|
2,035
|
1,989
|
2,013
|
2,075
|
2,149
|
2,011
|
2,210
|
2,330
|
|
長期借入金
|
881
|
614
|
3,912
|
3,851
|
3,751
|
3,685
|
3,651
|
3,582
|
3,459
|
3,441
|
3,727
|
3,669
|
3,473
|
3,412
|
3,210
|
3,109
|
3,070
|
3,373
|
3,210
|
3,052
|
2,962
|
3,010
|
3,387
|
2,792
|
3,499
|
3,543
|
4,030
|
3,773
|
3,989
|
3,927
|
3,494
|
3,795
|
3,864
|
3,684
|
3,935
|
3,822
|
4,057
|
3,870
|
3,897
|
3,736
|
3,450
|
3,515
|
3,524
|
3,506
|
3,486
|
3,709
|
4,142
|
4,251
|
4,599
|
4,638
|
4,727
|
4,707
|
4,605
|
4,796
|
4,786
|
4,734
|
4,417
|
4,618
|
4,464
|
4,609
|
|
利益剰余金
|
-
|
-
|
2,125
|
-
|
-
|
-
|
2,494
|
-
|
-
|
-
|
2,962
|
-
|
-
|
-
|
3,499
|
-
|
-
|
-
|
4,015
|
-
|
-
|
-
|
4,567
|
-
|
-
|
-
|
4,891
|
-
|
-
|
-
|
5,353
|
-
|
-
|
-
|
5,793
|
-
|
-
|
-
|
5,934
|
-
|
-
|
-
|
6,748
|
-
|
-
|
-
|
6,604
|
-
|
-
|
-
|
6,534
|
-
|
-
|
-
|
6,799
|
-
|
-
|
-
|
7,372
|
-
|
|
株主資本
|
1,930
|
1,988
|
2,023
|
2,139
|
2,233
|
2,269
|
2,347
|
2,479
|
2,590
|
2,663
|
2,766
|
2,887
|
3,044
|
3,162
|
3,300
|
3,444
|
3,599
|
3,657
|
3,791
|
3,964
|
4,122
|
4,194
|
4,309
|
4,351
|
4,368
|
4,463
|
4,598
|
4,801
|
4,878
|
4,930
|
5,051
|
5,286
|
5,390
|
5,439
|
5,466
|
5,552
|
5,464
|
5,464
|
5,579
|
5,485
|
5,762
|
6,035
|
6,402
|
6,602
|
6,572
|
6,368
|
6,193
|
5,963
|
5,904
|
5,904
|
5,965
|
6,052
|
6,129
|
6,106
|
6,197
|
6,306
|
6,551
|
6,681
|
6,750
|
6,872
|
|
有利子負債合計
|
883
|
1,016
|
3,916
|
3,854
|
3,753
|
3,688
|
3,654
|
3,584
|
3,461
|
3,443
|
3,730
|
3,670
|
3,547
|
3,500
|
3,309
|
3,213
|
3,148
|
3,455
|
3,279
|
3,141
|
3,035
|
3,095
|
3,431
|
3,280
|
3,594
|
3,634
|
4,136
|
3,899
|
4,115
|
4,040
|
4,040
|
3,921
|
3,990
|
4,026
|
3,999
|
3,894
|
4,149
|
3,948
|
3,984
|
3,805
|
3,532
|
3,609
|
3,856
|
3,613
|
3,594
|
3,754
|
4,190
|
4,299
|
4,665
|
4,705
|
4,808
|
4,804
|
4,716
|
4,923
|
4,912
|
4,862
|
4,544
|
4,656
|
4,505
|
4,650
|
|
純有利子負債
|
871
|
1,006
|
3,886
|
3,802
|
3,719
|
3,649
|
3,613
|
3,542
|
3,428
|
3,418
|
3,707
|
3,653
|
3,534
|
3,488
|
3,292
|
3,197
|
3,133
|
3,415
|
3,246
|
3,106
|
2,993
|
3,055
|
3,370
|
3,226
|
3,538
|
3,572
|
4,102
|
3,836
|
4,049
|
3,975
|
3,966
|
3,755
|
3,914
|
3,943
|
3,893
|
3,831
|
4,088
|
3,889
|
3,923
|
3,751
|
2,992
|
2,508
|
2,632
|
2,849
|
3,395
|
3,565
|
4,075
|
4,193
|
4,533
|
4,630
|
4,705
|
4,694
|
4,637
|
4,842
|
4,793
|
4,750
|
4,415
|
4,550
|
4,379
|
4,523
|
|
DEレシオ(%)
|
45.77
|
51.13
|
193.48
|
180.16
|
168.08
|
162.53
|
155.68
|
144.6
|
133.65
|
129.28
|
134.85
|
127.15
|
116.52
|
110.67
|
100.27
|
93.28
|
87.46
|
94.46
|
86.48
|
79.22
|
73.64
|
73.8
|
79.63
|
75.39
|
82.29
|
81.43
|
89.96
|
81.2
|
84.36
|
81.95
|
79.98
|
74.18
|
74.03
|
74.03
|
73.16
|
70.13
|
75.93
|
72.26
|
71.41
|
69.38
|
61.3
|
59.8
|
60.24
|
54.73
|
54.68
|
58.96
|
67.66
|
72.1
|
79.02
|
79.68
|
80.6
|
79.37
|
76.96
|
80.61
|
79.28
|
77.1
|
69.37
|
69.7
|
66.74
|
67.66
|