|
(単位:百万ドル)
|
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
|
1
|
61
|
0
|
120
|
11
|
49
|
99
|
7
|
4
|
4
|
7
|
277
|
42
|
94
|
38
|
34
|
50
|
11
|
36
|
30
|
27
|
57
|
43
|
79
|
75
|
67
|
57
|
79
|
48
|
50
|
43
|
43
|
92
|
124
|
81
|
211
|
338
|
378
|
178
|
185
|
196
|
133
|
140
|
128
|
93
|
97
|
63
|
112
|
99
|
100
|
77
|
77
|
82
|
76
|
91
|
|
現金 + 有価証券
|
1
|
61
|
0
|
120
|
11
|
49
|
99
|
7
|
4
|
4
|
7
|
277
|
42
|
94
|
38
|
34
|
50
|
11
|
36
|
30
|
27
|
57
|
43
|
79
|
75
|
67
|
57
|
79
|
48
|
50
|
43
|
43
|
92
|
124
|
81
|
211
|
338
|
378
|
178
|
185
|
196
|
133
|
140
|
128
|
93
|
97
|
63
|
112
|
99
|
100
|
77
|
77
|
82
|
76
|
91
|
|
売掛金
|
25
|
35
|
43
|
45
|
54
|
63
|
78
|
85
|
93
|
95
|
104
|
110
|
130
|
118
|
172
|
182
|
214
|
216
|
276
|
285
|
277
|
263
|
276
|
288
|
295
|
296
|
325
|
329
|
345
|
318
|
331
|
346
|
350
|
339
|
339
|
325
|
333
|
273
|
276
|
286
|
282
|
281
|
299
|
300
|
315
|
322
|
346
|
345
|
362
|
361
|
386
|
389
|
383
|
365
|
396
|
|
流動資産合計
|
36
|
112
|
62
|
184
|
87
|
140
|
212
|
127
|
142
|
145
|
157
|
449
|
229
|
274
|
325
|
325
|
378
|
294
|
393
|
392
|
392
|
427
|
424
|
459
|
463
|
471
|
503
|
489
|
490
|
450
|
452
|
471
|
536
|
542
|
502
|
610
|
756
|
2,523
|
528
|
575
|
567
|
495
|
530
|
518
|
521
|
506
|
537
|
578
|
703
|
596
|
610
|
645
|
652
|
577
|
638
|
|
有形固定資産
|
57
|
82
|
98
|
112
|
155
|
236
|
268
|
312
|
329
|
370
|
403
|
419
|
1,026
|
1,069
|
1,229
|
1,455
|
1,624
|
1,709
|
3,338
|
3,275
|
2,787
|
2,704
|
2,750
|
2,866
|
2,966
|
3,048
|
3,152
|
3,103
|
3,127
|
3,108
|
3,173
|
3,164
|
3,131
|
3,224
|
3,152
|
3,161
|
3,254
|
1,622
|
1,654
|
1,651
|
1,665
|
1,771
|
1,795
|
1,857
|
1,908
|
1,952
|
1,998
|
2,074
|
2,145
|
2,267
|
2,376
|
2,498
|
2,680
|
2,853
|
2,956
|
|
固定資産合計
|
233
|
300
|
391
|
402
|
516
|
842
|
872
|
987
|
1,020
|
1,079
|
1,125
|
1,142
|
1,910
|
1,949
|
3,302
|
3,600
|
3,767
|
3,984
|
6,303
|
6,292
|
6,060
|
5,597
|
5,642
|
5,769
|
5,879
|
5,953
|
6,081
|
6,014
|
6,039
|
5,722
|
6,333
|
6,319
|
6,191
|
6,337
|
6,215
|
6,222
|
6,349
|
3,976
|
3,999
|
3,988
|
4,028
|
4,273
|
4,305
|
4,365
|
4,421
|
4,482
|
4,506
|
4,571
|
4,643
|
4,763
|
4,906
|
5,033
|
5,218
|
5,379
|
5,509
|
|
総資産
|
269
|
412
|
453
|
586
|
603
|
983
|
1,085
|
1,114
|
1,162
|
1,224
|
1,282
|
1,592
|
2,140
|
2,224
|
3,627
|
3,926
|
4,145
|
4,279
|
6,696
|
6,684
|
6,453
|
6,025
|
6,066
|
6,228
|
6,343
|
6,425
|
6,585
|
6,503
|
6,530
|
6,173
|
6,786
|
6,790
|
6,728
|
6,879
|
6,718
|
6,833
|
7,105
|
6,499
|
4,527
|
4,564
|
4,595
|
4,768
|
4,835
|
4,883
|
4,943
|
4,988
|
5,044
|
5,150
|
5,346
|
5,359
|
5,517
|
5,678
|
5,870
|
5,957
|
6,148
|
|
買掛金
|
10
|
8
|
8
|
7
|
13
|
19
|
20
|
28
|
26
|
36
|
28
|
31
|
43
|
48
|
64
|
58
|
78
|
91
|
118
|
108
|
92
|
80
|
92
|
81
|
95
|
102
|
122
|
130
|
133
|
117
|
116
|
115
|
131
|
127
|
134
|
118
|
130
|
87
|
91
|
87
|
85
|
98
|
104
|
111
|
116
|
104
|
125
|
148
|
149
|
156
|
156
|
159
|
201
|
232
|
204
|
|
一年内返済予定の長期借入金
|
6
|
6
|
8
|
10
|
12
|
7
|
9
|
13
|
13
|
15
|
9
|
11
|
13
|
26
|
35
|
38
|
41
|
45
|
69
|
73
|
77
|
34
|
34
|
34
|
34
|
34
|
33
|
33
|
33
|
34
|
36
|
38
|
41
|
43
|
196
|
48
|
50
|
153
|
11
|
13
|
15
|
18
|
21
|
21
|
21
|
21
|
21
|
23
|
26
|
29
|
61
|
66
|
71
|
76
|
16
|
|
流動負債合計
|
36
|
40
|
46
|
44
|
57
|
71
|
70
|
86
|
101
|
114
|
97
|
102
|
142
|
165
|
230
|
243
|
264
|
290
|
408
|
419
|
380
|
342
|
335
|
346
|
341
|
377
|
389
|
394
|
390
|
416
|
424
|
430
|
458
|
463
|
579
|
527
|
601
|
1,308
|
410
|
425
|
403
|
404
|
410
|
441
|
401
|
388
|
378
|
432
|
864
|
885
|
482
|
546
|
609
|
577
|
473
|
|
長期借入金
|
131
|
270
|
299
|
288
|
284
|
465
|
560
|
556
|
571
|
601
|
653
|
555
|
1,016
|
1,069
|
2,018
|
1,914
|
2,092
|
2,195
|
3,498
|
3,578
|
3,584
|
3,253
|
3,247
|
3,240
|
3,234
|
3,205
|
3,208
|
3,188
|
3,182
|
3,159
|
3,222
|
3,207
|
3,134
|
3,105
|
2,945
|
3,078
|
3,067
|
2,969
|
1,484
|
1,443
|
1,413
|
1,478
|
1,463
|
1,384
|
1,379
|
1,364
|
1,399
|
1,372
|
1,349
|
1,342
|
1,794
|
1,774
|
1,804
|
1,880
|
2,184
|
|
固定負債合計
|
156
|
275
|
305
|
295
|
292
|
479
|
577
|
576
|
595
|
629
|
688
|
594
|
1,111
|
1,176
|
2,146
|
2,016
|
2,202
|
2,298
|
3,717
|
3,816
|
3,812
|
3,496
|
3,476
|
3,487
|
3,495
|
3,452
|
3,469
|
3,427
|
3,430
|
3,394
|
3,926
|
3,905
|
3,817
|
3,877
|
3,641
|
3,769
|
3,843
|
3,236
|
1,761
|
1,723
|
1,694
|
1,780
|
1,779
|
1,702
|
1,710
|
1,698
|
1,736
|
1,706
|
1,671
|
1,585
|
2,059
|
2,066
|
2,114
|
2,188
|
2,500
|
|
総負債
|
192
|
316
|
352
|
340
|
350
|
550
|
648
|
663
|
696
|
743
|
786
|
697
|
1,253
|
1,342
|
2,377
|
2,260
|
2,466
|
2,588
|
4,126
|
4,235
|
4,193
|
3,839
|
3,812
|
3,834
|
3,836
|
3,829
|
3,858
|
3,821
|
3,821
|
3,810
|
4,350
|
4,336
|
4,275
|
4,341
|
4,220
|
4,296
|
4,444
|
4,545
|
2,172
|
2,149
|
2,098
|
2,185
|
2,190
|
2,144
|
2,111
|
2,086
|
2,114
|
2,138
|
2,536
|
2,471
|
2,542
|
2,613
|
2,724
|
2,766
|
2,974
|
|
資本金及び資本剰余金
|
105
|
140
|
141
|
281
|
282
|
456
|
457
|
459
|
460
|
462
|
464
|
841
|
844
|
847
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
-29
|
-45
|
-41
|
-35
|
-29
|
-25
|
-21
|
-9
|
6
|
18
|
31
|
53
|
79
|
101
|
116
|
149
|
179
|
213
|
239
|
296
|
178
|
220
|
263
|
313
|
358
|
428
|
479
|
538
|
584
|
252
|
282
|
330
|
373
|
361
|
395
|
436
|
473
|
-311
|
-301
|
-257
|
-191
|
-120
|
-59
|
21
|
92
|
153
|
219
|
291
|
73
|
131
|
208
|
286
|
354
|
387
|
348
|
|
株主資本
|
76
|
96
|
100
|
246
|
253
|
432
|
436
|
450
|
466
|
480
|
496
|
895
|
886
|
880
|
1,249
|
1,666
|
1,670
|
1,683
|
2,563
|
2,436
|
2,242
|
2,168
|
2,236
|
2,377
|
2,488
|
2,573
|
2,702
|
2,653
|
2,680
|
2,333
|
2,403
|
2,422
|
2,421
|
2,505
|
2,464
|
2,503
|
2,607
|
1,899
|
2,298
|
2,357
|
2,434
|
2,517
|
2,575
|
2,663
|
2,744
|
2,813
|
2,840
|
2,921
|
2,713
|
2,782
|
2,866
|
2,953
|
3,032
|
3,074
|
3,042
|
|
有利子負債合計
|
138
|
277
|
307
|
298
|
296
|
473
|
569
|
569
|
585
|
617
|
663
|
567
|
1,029
|
1,079
|
2,053
|
1,953
|
2,134
|
2,241
|
3,567
|
3,652
|
3,661
|
3,288
|
3,281
|
3,275
|
3,269
|
3,240
|
3,242
|
3,221
|
3,215
|
3,193
|
3,258
|
3,246
|
3,175
|
3,149
|
3,141
|
3,127
|
3,118
|
3,122
|
1,496
|
1,456
|
1,429
|
1,497
|
1,485
|
1,405
|
1,400
|
1,385
|
1,421
|
1,396
|
1,376
|
1,371
|
1,855
|
1,841
|
1,876
|
1,956
|
2,201
|
|
純有利子負債
|
136
|
216
|
306
|
178
|
284
|
423
|
469
|
562
|
581
|
612
|
655
|
289
|
987
|
985
|
2,015
|
1,918
|
2,083
|
2,230
|
3,530
|
3,621
|
3,634
|
3,231
|
3,238
|
3,196
|
3,193
|
3,173
|
3,184
|
3,142
|
3,166
|
3,143
|
3,215
|
3,202
|
3,082
|
3,025
|
3,060
|
2,915
|
2,779
|
2,744
|
1,317
|
1,270
|
1,233
|
1,363
|
1,344
|
1,276
|
1,307
|
1,288
|
1,357
|
1,284
|
1,276
|
1,271
|
1,778
|
1,763
|
1,794
|
1,880
|
2,109
|
|
DEレシオ(%)
|
179.42
|
287.93
|
305.44
|
121.2
|
116.99
|
109.43
|
130.4
|
126.34
|
125.45
|
128.38
|
133.67
|
63.36
|
116.1
|
122.55
|
164.35
|
117.22
|
127.76
|
133.14
|
139.17
|
149.89
|
163.3
|
151.67
|
146.76
|
137.8
|
131.41
|
125.93
|
120.0
|
121.4
|
119.96
|
136.87
|
135.57
|
133.99
|
131.16
|
125.69
|
127.46
|
124.91
|
119.62
|
164.39
|
65.11
|
61.8
|
58.71
|
59.47
|
57.68
|
52.77
|
51.05
|
49.27
|
50.04
|
47.8
|
50.75
|
49.31
|
64.75
|
62.35
|
61.9
|
63.67
|
72.35
|