|
(単位:百万ドル)
|
1Q10
|
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
|
2,544
|
3,252
|
3,020
|
3,370
|
4,657
|
4,691
|
4,133
|
3,034
|
5,133
|
6,718
|
8,430
|
7,327
|
6,456
|
4,808
|
5,182
|
4,665
|
5,946
|
3,056
|
4,204
|
2,291
|
4,482
|
3,430
|
3,441
|
2,730
|
3,887
|
3,059
|
3,299
|
3,476
|
2,687
|
3,544
|
3,418
|
3,320
|
3,826
|
4,491
|
4,375
|
4,367
|
4,542
|
4,216
|
4,185
|
5,238
|
8,956
|
8,814
|
8,840
|
5,910
|
7,731
|
9,608
|
10,212
|
10,255
|
12,208
|
11,735
|
11,045
|
5,602
|
6,190
|
4,812
|
4,311
|
3,206
|
4,374
|
6,319
|
5,855
|
6,112
|
4,802
|
|
有価証券
|
571
|
755
|
732
|
711
|
787
|
946
|
1,320
|
1,241
|
947
|
604
|
586
|
597
|
876
|
1,384
|
1,467
|
580
|
1,089
|
1,543
|
1,367
|
992
|
1,935
|
2,792
|
2,248
|
1,996
|
2,380
|
2,613
|
2,059
|
1,091
|
1,031
|
1,060
|
1,043
|
749
|
665
|
720
|
744
|
810
|
712
|
725
|
498
|
503
|
505
|
403
|
402
|
406
|
351
|
346
|
348
|
338
|
337
|
336
|
331
|
1,993
|
3,208
|
3,071
|
2,967
|
2,866
|
232
|
213
|
205
|
206
|
263
|
|
現金 + 有価証券
|
3,115
|
4,007
|
3,752
|
4,081
|
5,444
|
5,637
|
5,453
|
4,275
|
6,080
|
7,322
|
9,016
|
7,924
|
7,332
|
6,192
|
6,649
|
5,245
|
7,035
|
4,599
|
5,571
|
3,283
|
6,417
|
6,222
|
5,689
|
4,726
|
6,267
|
5,672
|
5,358
|
4,567
|
3,718
|
4,604
|
4,461
|
4,069
|
4,491
|
5,211
|
5,119
|
5,177
|
5,254
|
4,941
|
4,683
|
5,741
|
9,461
|
9,217
|
9,242
|
6,316
|
8,082
|
9,954
|
10,560
|
10,593
|
12,545
|
12,071
|
11,376
|
7,595
|
9,398
|
7,883
|
7,278
|
6,072
|
4,606
|
6,532
|
6,060
|
6,318
|
5,065
|
|
売掛金
|
5,077
|
5,110
|
5,250
|
5,627
|
5,462
|
5,602
|
5,418
|
6,246
|
5,637
|
5,541
|
5,545
|
6,111
|
5,617
|
5,438
|
5,592
|
6,502
|
5,804
|
5,845
|
5,822
|
6,661
|
5,724
|
5,618
|
6,055
|
7,134
|
6,241
|
6,111
|
6,272
|
7,695
|
6,475
|
6,553
|
6,937
|
8,773
|
7,606
|
7,363
|
7,494
|
8,958
|
7,613
|
8,071
|
7,951
|
9,552
|
8,126
|
9,230
|
8,993
|
10,750
|
10,127
|
10,137
|
10,474
|
12,541
|
11,199
|
11,396
|
10,975
|
12,583
|
10,299
|
9,587
|
9,461
|
11,216
|
9,554
|
9,048
|
9,195
|
10,871
|
9,887
|
|
流動資産合計
|
10,060
|
11,024
|
10,756
|
11,569
|
12,618
|
12,950
|
12,628
|
12,284
|
13,473
|
14,702
|
16,344
|
15,591
|
14,481
|
13,226
|
13,758
|
13,387
|
14,620
|
12,341
|
13,318
|
11,808
|
13,915
|
13,768
|
13,581
|
13,208
|
13,912
|
13,123
|
12,853
|
13,849
|
11,494
|
12,394
|
12,910
|
15,548
|
13,620
|
13,874
|
13,991
|
16,210
|
14,904
|
14,843
|
14,184
|
17,103
|
19,389
|
20,226
|
19,930
|
20,216
|
20,985
|
21,988
|
22,843
|
24,934
|
25,601
|
25,571
|
24,598
|
22,217
|
21,725
|
19,439
|
19,251
|
19,413
|
16,177
|
18,823
|
17,264
|
19,310
|
17,090
|
|
有形固定資産
|
17,758
|
17,615
|
17,471
|
17,387
|
17,407
|
17,489
|
17,581
|
17,621
|
17,614
|
17,597
|
17,829
|
17,894
|
17,888
|
17,880
|
17,992
|
17,961
|
17,769
|
17,787
|
17,843
|
18,281
|
17,901
|
17,970
|
18,163
|
18,352
|
18,285
|
18,251
|
18,489
|
18,800
|
19,225
|
19,841
|
20,988
|
22,118
|
23,239
|
23,901
|
25,379
|
26,576
|
27,247
|
28,095
|
29,071
|
30,482
|
30,908
|
31,439
|
32,164
|
32,254
|
32,455
|
32,631
|
32,859
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
22,444
|
22,245
|
22,151
|
22,028
|
21,976
|
22,202
|
22,610
|
22,417
|
22,490
|
22,475
|
22,720
|
23,272
|
23,524
|
23,477
|
23,718
|
22,825
|
22,465
|
22,520
|
22,588
|
23,663
|
23,417
|
23,483
|
25,421
|
25,103
|
25,256
|
25,216
|
25,489
|
26,528
|
26,886
|
27,330
|
28,446
|
29,855
|
30,844
|
31,349
|
32,698
|
33,806
|
37,157
|
37,944
|
39,098
|
40,754
|
41,506
|
41,831
|
42,476
|
42,192
|
42,327
|
42,881
|
42,896
|
44,471
|
44,512
|
44,518
|
44,946
|
48,907
|
50,464
|
50,908
|
51,030
|
51,444
|
51,451
|
50,595
|
50,999
|
50,760
|
51,376
|
|
総資産
|
32,504
|
33,269
|
32,907
|
33,597
|
34,594
|
35,152
|
35,238
|
34,701
|
35,963
|
37,177
|
39,064
|
38,863
|
38,005
|
36,703
|
37,476
|
36,212
|
37,085
|
34,861
|
35,906
|
35,471
|
37,332
|
37,251
|
39,002
|
38,311
|
39,168
|
38,339
|
38,342
|
40,377
|
38,380
|
39,724
|
41,356
|
45,403
|
44,464
|
45,223
|
46,689
|
50,016
|
52,061
|
52,787
|
53,282
|
57,857
|
60,895
|
62,057
|
62,406
|
62,408
|
63,312
|
64,869
|
65,739
|
69,405
|
70,113
|
70,089
|
69,544
|
71,124
|
72,189
|
70,347
|
70,281
|
70,857
|
67,628
|
69,418
|
68,263
|
70,070
|
68,466
|
|
買掛金
|
1,788
|
1,708
|
1,840
|
1,974
|
2,017
|
2,078
|
1,974
|
2,300
|
2,000
|
2,046
|
1,863
|
2,278
|
1,956
|
2,008
|
1,817
|
2,478
|
2,126
|
2,106
|
2,112
|
2,754
|
2,055
|
2,150
|
2,058
|
2,587
|
2,040
|
2,405
|
2,287
|
3,042
|
2,404
|
2,648
|
2,808
|
3,872
|
3,501
|
3,785
|
3,689
|
5,188
|
3,907
|
4,291
|
4,218
|
5,555
|
4,779
|
5,271
|
5,609
|
6,455
|
6,305
|
6,563
|
6,445
|
7,523
|
7,036
|
7,168
|
6,731
|
7,512
|
6,302
|
6,085
|
5,972
|
6,340
|
5,397
|
5,299
|
5,410
|
6,302
|
5,454
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,200
|
-
|
2,789
|
2,952
|
2,161
|
3,420
|
-
|
-
|
-
|
2,623
|
1,811
|
1,564
|
1,268
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
7,366
|
7,687
|
6,801
|
5,902
|
7,605
|
7,618
|
7,511
|
6,514
|
7,543
|
8,400
|
10,289
|
8,390
|
8,034
|
7,183
|
7,821
|
7,131
|
9,193
|
8,337
|
9,096
|
8,639
|
10,610
|
10,303
|
11,869
|
10,696
|
11,098
|
9,961
|
10,889
|
11,730
|
11,406
|
11,082
|
12,167
|
12,708
|
11,149
|
11,488
|
12,222
|
14,087
|
13,209
|
13,633
|
12,835
|
15,413
|
15,846
|
16,271
|
15,456
|
17,016
|
16,306
|
15,770
|
15,472
|
17,569
|
16,842
|
17,337
|
17,679
|
18,140
|
16,262
|
14,686
|
15,817
|
17,676
|
14,696
|
15,085
|
15,081
|
16,441
|
15,660
|
|
長期借入金
|
8,548
|
8,614
|
8,648
|
10,491
|
10,504
|
10,787
|
11,092
|
11,095
|
11,079
|
11,112
|
11,148
|
11,089
|
11,051
|
10,837
|
10,897
|
10,824
|
9,860
|
9,940
|
9,858
|
9,864
|
9,941
|
9,900
|
10,044
|
11,316
|
11,569
|
11,550
|
11,506
|
12,394
|
12,938
|
14,257
|
14,355
|
20,278
|
20,409
|
20,120
|
20,101
|
19,931
|
20,377
|
20,427
|
21,740
|
21,818
|
24,196
|
23,199
|
23,336
|
22,031
|
21,916
|
21,027
|
20,838
|
19,784
|
19,740
|
17,997
|
17,769
|
17,321
|
19,856
|
19,351
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
-
|
5
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
12,692
|
13,067
|
13,603
|
14,164
|
14,206
|
14,218
|
13,828
|
10,128
|
10,433
|
10,827
|
10,448
|
7,997
|
7,614
|
7,185
|
7,102
|
6,925
|
6,727
|
6,155
|
6,229
|
5,726
|
5,508
|
5,668
|
5,771
|
6,001
|
6,095
|
6,223
|
6,385
|
4,879
|
4,988
|
5,437
|
5,724
|
5,858
|
6,973
|
7,665
|
8,377
|
8,006
|
8,249
|
9,109
|
10,037
|
9,105
|
9,137
|
10,032
|
11,115
|
6,896
|
10,748
|
12,531
|
13,973
|
16,179
|
17,433
|
18,958
|
20,177
|
21,326
|
21,510
|
21,584
|
20,699
|
21,055
|
20,681
|
20,692
|
20,552
|
20,882
|
19,939
|
|
株主資本
|
7,613
|
7,930
|
8,526
|
8,047
|
8,234
|
8,329
|
7,869
|
7,108
|
7,499
|
7,725
|
7,614
|
4,733
|
4,043
|
3,630
|
3,655
|
6,488
|
6,262
|
5,585
|
5,644
|
2,158
|
1,847
|
1,968
|
1,948
|
2,491
|
2,480
|
2,650
|
2,767
|
429
|
560
|
1,274
|
1,539
|
1,030
|
1,375
|
2,356
|
3,126
|
3,037
|
3,485
|
4,423
|
5,574
|
3,283
|
3,313
|
4,376
|
5,606
|
669
|
7,159
|
10,822
|
12,057
|
14,269
|
15,434
|
16,310
|
16,988
|
19,803
|
20,053
|
20,037
|
19,180
|
17,314
|
16,933
|
17,053
|
16,884
|
16,743
|
15,684
|
|
有利子負債合計
|
8,548
|
8,614
|
8,648
|
10,491
|
10,504
|
10,787
|
11,092
|
11,095
|
11,079
|
11,112
|
11,148
|
11,089
|
11,051
|
10,837
|
10,897
|
10,824
|
9,860
|
9,940
|
9,858
|
9,856
|
9,941
|
9,900
|
10,044
|
11,316
|
11,569
|
11,550
|
11,506
|
12,394
|
12,938
|
14,257
|
14,355
|
24,289
|
20,409
|
20,120
|
23,301
|
22,736
|
23,166
|
23,379
|
23,901
|
25,238
|
24,196
|
23,199
|
23,336
|
24,654
|
23,727
|
22,591
|
22,106
|
19,784
|
19,740
|
17,997
|
17,769
|
17,321
|
19,856
|
19,351
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
5,433
|
4,607
|
4,896
|
6,410
|
5,060
|
5,150
|
5,639
|
6,820
|
4,999
|
3,790
|
2,132
|
3,165
|
3,719
|
4,645
|
4,248
|
5,579
|
2,825
|
5,341
|
4,287
|
6,573
|
3,524
|
3,678
|
4,355
|
6,590
|
5,302
|
5,878
|
6,148
|
7,827
|
9,220
|
9,653
|
9,894
|
20,220
|
15,918
|
14,909
|
18,182
|
17,559
|
17,912
|
18,438
|
19,218
|
19,497
|
14,735
|
13,982
|
14,094
|
18,338
|
15,645
|
12,637
|
11,546
|
9,191
|
7,195
|
5,926
|
6,393
|
9,726
|
10,458
|
11,468
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
112.28
|
108.63
|
101.43
|
130.37
|
127.57
|
129.51
|
140.96
|
156.09
|
147.74
|
143.84
|
146.41
|
234.29
|
273.34
|
298.54
|
298.14
|
166.83
|
157.46
|
177.98
|
174.66
|
456.72
|
538.22
|
503.05
|
515.61
|
454.28
|
466.49
|
435.85
|
415.83
|
2889.04
|
2310.36
|
1119.07
|
932.75
|
2358.16
|
1484.29
|
853.99
|
745.39
|
748.63
|
664.73
|
528.58
|
428.79
|
768.75
|
730.34
|
530.14
|
416.27
|
3685.2
|
331.43
|
208.75
|
183.35
|
138.65
|
127.9
|
110.34
|
104.6
|
87.47
|
99.02
|
96.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|