|
(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
|
2Q25
|
|
現金同等物
|
14,901
|
16,402
|
13,035
|
13,079
|
16,126
|
17,157
|
7,513
|
7,437
|
7,774
|
6,549
|
5,531
|
5,893
|
5,777
|
5,699
|
5,576
|
7,636
|
5,858
|
5,227
|
6,380
|
5,001
|
5,731
|
4,289
|
5,934
|
4,302
|
4,377
|
4,424
|
5,269
|
4,938
|
4,939
|
4,707
|
5,626
|
4,904
|
4,270
|
4,371
|
4,380
|
7,066
|
19,964
|
20,622
|
16,574
|
17,031
|
14,445
|
11,539
|
5,670
|
4,615
|
4,759
|
5,722
|
6,222
|
10,595
|
10,638
|
9,118
|
7,439
|
8,640
|
8,124
|
9,304
|
11,380
|
11,417
|
11,508
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,688
|
29,384
|
30,284
|
29,181
|
29,225
|
29,989
|
29,830
|
33,446
|
34,161
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
14,901
|
16,402
|
13,035
|
13,079
|
16,126
|
17,157
|
7,513
|
7,437
|
7,774
|
6,549
|
5,531
|
5,893
|
5,777
|
5,699
|
5,576
|
7,636
|
5,858
|
5,227
|
6,380
|
5,001
|
5,731
|
4,289
|
5,934
|
4,302
|
4,377
|
4,424
|
5,269
|
4,938
|
4,939
|
4,707
|
5,626
|
4,904
|
32,958
|
33,755
|
34,664
|
36,247
|
49,189
|
50,611
|
46,404
|
50,477
|
48,606
|
11,539
|
5,670
|
4,615
|
4,759
|
5,722
|
6,222
|
10,595
|
10,638
|
9,118
|
7,439
|
8,640
|
8,124
|
9,304
|
11,380
|
11,417
|
11,508
|
|
総資産
|
178,889
|
181,956
|
184,059
|
186,350
|
178,560
|
182,482
|
182,347
|
166,199
|
150,627
|
150,556
|
151,167
|
148,452
|
149,937
|
149,195
|
151,828
|
153,524
|
156,472
|
156,105
|
158,581
|
156,505
|
157,931
|
-
|
-
|
-
|
-
|
-
|
-
|
170,021
|
171,345
|
173,101
|
178,869
|
180,117
|
180,448
|
181,485
|
180,644
|
182,527
|
184,061
|
185,270
|
182,165
|
181,879
|
180,470
|
179,184
|
182,114
|
184,297
|
185,703
|
188,640
|
191,826
|
196,165
|
197,241
|
195,704
|
196,392
|
192,877
|
192,531
|
192,981
|
191,836
|
193,331
|
189,473
|
|
長期借入金
|
91,723
|
90,546
|
92,794
|
93,990
|
91,096
|
93,028
|
74,561
|
67,621
|
64,534
|
60,701
|
69,465
|
68,295
|
67,913
|
67,299
|
66,558
|
65,760
|
65,852
|
67,461
|
66,234
|
62,044
|
61,040
|
-
|
-
|
-
|
-
|
-
|
-
|
45,076
|
47,328
|
45,542
|
44,193
|
41,490
|
37,466
|
35,730
|
34,027
|
31,066
|
29,176
|
25,704
|
22,006
|
20,503
|
16,896
|
14,946
|
17,029
|
15,885
|
16,984
|
16,628
|
17,762
|
20,480
|
20,141
|
20,096
|
17,570
|
17,011
|
15,979
|
16,807
|
17,495
|
16,465
|
15,876
|
|
総負債
|
158,466
|
162,224
|
164,688
|
166,683
|
160,197
|
163,717
|
162,449
|
145,725
|
131,462
|
131,495
|
136,959
|
133,993
|
135,059
|
134,005
|
136,429
|
137,590
|
142,177
|
141,506
|
145,142
|
142,682
|
144,320
|
-
|
-
|
-
|
-
|
-
|
-
|
156,939
|
158,206
|
160,016
|
165,601
|
166,418
|
166,132
|
167,035
|
166,228
|
169,008
|
170,235
|
171,144
|
167,462
|
167,254
|
162,940
|
161,895
|
165,064
|
168,884
|
171,719
|
176,206
|
178,967
|
182,787
|
183,709
|
182,879
|
182,626
|
179,220
|
178,680
|
178,256
|
177,933
|
179,099
|
174,926
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,403
|
21,417
|
21,438
|
21,470
|
21,499
|
21,517
|
21,544
|
21,566
|
21,631
|
21,644
|
21,671
|
21,728
|
21,762
|
21,781
|
21,816
|
21,880
|
21,915
|
21,936
|
21,975
|
22,034
|
22,077
|
22,101
|
22,142
|
22,191
|
22,235
|
|
利益剰余金
|
-6,508
|
-6,918
|
-7,324
|
-7,215
|
-8,313
|
-8,129
|
-7,021
|
-6,128
|
-7,256
|
-7,365
|
-7,710
|
-7,551
|
-7,293
|
-6,937
|
-6,828
|
-6,319
|
-7,388
|
-7,158
|
-8,110
|
-7,875
|
-7,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-6,318
|
-6,026
|
-5,716
|
-5,489
|
-5,195
|
-4,682
|
-4,368
|
-4,057
|
-5,465
|
-5,296
|
-4,893
|
-4,278
|
-3,555
|
-2,726
|
-2,136
|
-1,599
|
-1,076
|
-721
|
-544
|
-384
|
-185
|
23
|
197
|
154
|
188
|
360
|
595
|
270
|
-78
|
151
|
|
株主資本
|
20,423
|
19,732
|
19,371
|
19,667
|
18,363
|
18,765
|
19,898
|
20,474
|
19,165
|
19,061
|
14,208
|
14,459
|
14,878
|
15,190
|
15,399
|
15,934
|
14,295
|
14,599
|
13,439
|
13,823
|
13,611
|
-
|
-
|
-
|
-
|
-
|
-
|
13,082
|
13,139
|
13,085
|
13,268
|
13,699
|
14,316
|
14,450
|
14,416
|
13,519
|
13,826
|
14,126
|
14,703
|
14,625
|
17,530
|
17,289
|
17,050
|
15,413
|
13,984
|
12,434
|
12,859
|
13,378
|
13,532
|
12,825
|
13,766
|
13,657
|
13,851
|
14,725
|
13,903
|
14,232
|
14,547
|
|
有利子負債合計
|
91,723
|
90,546
|
92,794
|
93,990
|
91,096
|
93,028
|
74,561
|
67,621
|
64,534
|
60,701
|
69,465
|
68,295
|
67,913
|
67,299
|
66,558
|
65,760
|
65,852
|
67,461
|
66,234
|
62,044
|
61,040
|
-
|
-
|
-
|
-
|
-
|
-
|
45,076
|
47,328
|
45,542
|
44,193
|
41,490
|
37,466
|
35,730
|
34,027
|
31,066
|
29,176
|
25,704
|
22,006
|
20,503
|
16,896
|
14,946
|
17,029
|
15,885
|
16,984
|
16,628
|
17,762
|
20,480
|
20,141
|
20,096
|
17,570
|
17,011
|
15,979
|
16,807
|
17,495
|
16,465
|
15,876
|
|
純有利子負債
|
76,822
|
74,144
|
79,759
|
80,911
|
74,970
|
75,871
|
67,048
|
60,184
|
56,760
|
54,152
|
63,934
|
62,402
|
62,136
|
61,600
|
60,982
|
58,124
|
59,994
|
62,234
|
59,854
|
57,043
|
55,309
|
-
|
-
|
-
|
-
|
-
|
-
|
40,138
|
42,389
|
40,835
|
38,567
|
36,586
|
4,508
|
1,975
|
-637
|
-5,181
|
-20,013
|
-24,907
|
-24,398
|
-29,974
|
-31,710
|
3,407
|
11,359
|
11,270
|
12,225
|
10,906
|
11,540
|
9,885
|
9,503
|
10,978
|
10,131
|
8,371
|
7,855
|
7,503
|
6,115
|
5,048
|
4,368
|
|
DEレシオ(%)
|
449.12
|
458.88
|
479.04
|
477.91
|
496.08
|
495.75
|
374.72
|
330.28
|
336.73
|
318.46
|
488.91
|
472.34
|
456.47
|
443.05
|
432.22
|
412.7
|
460.66
|
462.09
|
492.85
|
448.85
|
448.46
|
-
|
-
|
-
|
-
|
-
|
-
|
344.57
|
360.21
|
348.05
|
333.08
|
302.87
|
261.71
|
247.27
|
236.04
|
229.8
|
211.02
|
181.96
|
149.67
|
140.19
|
96.38
|
86.45
|
99.88
|
103.06
|
121.45
|
133.73
|
138.13
|
153.09
|
148.84
|
156.69
|
127.63
|
124.56
|
115.36
|
114.14
|
125.84
|
115.69
|
109.14
|