|
(単位:百万ドル)
|
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
|
768
|
825
|
817
|
974
|
752
|
870
|
785
|
893
|
650
|
651
|
749
|
866
|
384
|
627
|
1,363
|
1,556
|
1,683
|
1,516
|
1,210
|
1,729
|
1,764
|
313
|
265
|
313
|
319
|
366
|
302
|
493
|
430
|
436
|
425
|
376
|
396
|
587
|
604
|
1,231
|
827
|
910
|
1,033
|
1,012
|
828
|
899
|
908
|
890
|
909
|
868
|
861
|
864
|
874
|
782
|
888
|
745
|
922
|
842
|
1,024
|
1,048
|
|
現金 + 有価証券
|
768
|
825
|
817
|
974
|
752
|
870
|
785
|
893
|
650
|
651
|
749
|
866
|
384
|
627
|
1,363
|
1,556
|
1,683
|
1,516
|
1,210
|
1,729
|
1,764
|
313
|
265
|
313
|
319
|
366
|
302
|
493
|
430
|
436
|
425
|
376
|
396
|
587
|
604
|
1,231
|
827
|
910
|
1,033
|
1,012
|
828
|
899
|
908
|
890
|
909
|
868
|
861
|
864
|
874
|
782
|
888
|
745
|
922
|
842
|
1,024
|
1,048
|
|
総資産
|
10,445
|
11,431
|
11,884
|
12,311
|
12,050
|
12,502
|
12,622
|
12,893
|
12,936
|
13,085
|
13,362
|
13,554
|
14,670
|
14,526
|
14,288
|
14,850
|
15,145
|
14,854
|
15,540
|
16,156
|
16,823
|
16,001
|
15,606
|
15,932
|
17,267
|
17,690
|
17,792
|
18,397
|
18,627
|
18,474
|
18,694
|
19,798
|
20,738
|
21,315
|
21,709
|
23,180
|
23,933
|
23,999
|
24,356
|
24,014
|
24,181
|
24,744
|
25,145
|
25,789
|
25,916
|
26,442
|
27,333
|
27,940
|
27,660
|
28,311
|
29,524
|
29,772
|
30,194
|
30,615
|
31,325
|
31,804
|
|
長期借入金
|
3,745
|
4,060
|
4,105
|
4,335
|
4,519
|
4,701
|
5,035
|
4,978
|
5,174
|
5,037
|
5,001
|
5,036
|
5,401
|
5,186
|
5,471
|
5,649
|
6,013
|
5,217
|
4,967
|
5,265
|
4,723
|
4,820
|
5,223
|
6,301
|
7,282
|
7,400
|
7,433
|
8,128
|
8,417
|
8,419
|
8,487
|
8,679
|
8,248
|
8,941
|
19,099
|
20,665
|
21,422
|
21,589
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総負債
|
9,924
|
10,883
|
11,329
|
11,735
|
11,468
|
11,902
|
12,029
|
12,264
|
12,334
|
12,480
|
12,787
|
12,875
|
13,898
|
13,743
|
13,506
|
14,267
|
14,568
|
14,313
|
14,987
|
15,612
|
16,238
|
15,400
|
14,962
|
15,266
|
16,586
|
16,996
|
17,084
|
17,652
|
17,861
|
17,696
|
17,942
|
19,034
|
19,964
|
20,565
|
20,910
|
22,486
|
23,109
|
23,068
|
23,363
|
22,936
|
23,001
|
23,547
|
23,941
|
24,597
|
24,704
|
25,210
|
26,061
|
26,648
|
26,313
|
26,926
|
28,113
|
28,292
|
28,693
|
29,153
|
29,836
|
30,278
|
|
資本金及び資本剰余金
|
101
|
101
|
102
|
104
|
104
|
104
|
106
|
108
|
109
|
109
|
110
|
111
|
111
|
112
|
113
|
114
|
116
|
117
|
117
|
117
|
117
|
118
|
118
|
118
|
118
|
119
|
118
|
118
|
117
|
118
|
118
|
118
|
118
|
118
|
119
|
120
|
120
|
121
|
122
|
123
|
124
|
124
|
125
|
127
|
127
|
128
|
128
|
130
|
130
|
130
|
132
|
133
|
134
|
135
|
135
|
134
|
|
利益剰余金
|
73
|
49
|
62
|
83
|
78
|
93
|
102
|
117
|
143
|
157
|
168
|
168
|
186
|
196
|
201
|
201
|
221
|
225
|
231
|
230
|
239
|
252
|
275
|
290
|
304
|
318
|
322
|
339
|
359
|
379
|
393
|
407
|
428
|
435
|
457
|
455
|
478
|
488
|
509
|
528
|
544
|
558
|
579
|
610
|
638
|
672
|
698
|
726
|
755
|
794
|
823
|
855
|
880
|
907
|
943
|
970
|
|
株主資本
|
520
|
547
|
554
|
576
|
582
|
600
|
592
|
628
|
602
|
605
|
574
|
678
|
772
|
782
|
781
|
582
|
576
|
540
|
553
|
544
|
585
|
600
|
643
|
666
|
680
|
694
|
708
|
745
|
766
|
777
|
752
|
763
|
773
|
750
|
799
|
693
|
824
|
930
|
992
|
1,077
|
1,180
|
1,197
|
1,204
|
1,192
|
1,212
|
1,232
|
1,271
|
1,292
|
1,346
|
1,385
|
1,411
|
1,480
|
1,500
|
1,462
|
1,489
|
1,525
|
|
有利子負債合計
|
3,745
|
4,060
|
4,105
|
4,335
|
4,519
|
4,701
|
5,035
|
4,978
|
5,174
|
5,037
|
5,001
|
5,036
|
5,401
|
5,186
|
5,471
|
5,649
|
6,013
|
5,217
|
4,967
|
5,265
|
4,723
|
4,820
|
5,223
|
6,301
|
7,282
|
7,400
|
7,433
|
8,128
|
8,417
|
8,419
|
8,487
|
8,679
|
8,248
|
8,941
|
19,099
|
20,665
|
21,422
|
21,589
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
2,977
|
3,235
|
3,288
|
3,360
|
3,767
|
3,831
|
4,249
|
4,085
|
4,523
|
4,385
|
4,252
|
4,170
|
5,017
|
4,559
|
4,108
|
4,093
|
4,330
|
3,701
|
3,757
|
3,535
|
2,958
|
4,507
|
4,958
|
5,987
|
6,962
|
7,033
|
7,131
|
7,634
|
7,986
|
7,983
|
8,061
|
8,303
|
7,851
|
8,353
|
18,494
|
19,433
|
20,594
|
20,679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
719.33
|
742.22
|
740.24
|
751.48
|
776.46
|
783.04
|
849.08
|
791.65
|
858.96
|
832.23
|
870.57
|
741.76
|
699.38
|
662.88
|
699.79
|
969.74
|
1043.43
|
965.19
|
897.03
|
967.75
|
807.11
|
802.22
|
811.47
|
946.03
|
1069.35
|
1066.02
|
1049.61
|
1090.56
|
1098.51
|
1082.76
|
1127.71
|
1137.08
|
1065.97
|
1191.72
|
2389.49
|
2979.31
|
2599.34
|
2320.57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|