|
(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
|
224
|
215
|
224
|
307
|
313
|
610
|
554
|
448
|
509
|
521
|
159
|
283
|
296
|
201
|
194
|
241
|
307
|
316
|
702
|
643
|
682
|
481
|
403
|
189
|
552
|
558
|
529
|
416
|
564
|
554
|
683
|
706
|
773
|
816
|
704
|
889
|
1,071
|
888
|
993
|
980
|
870
|
892
|
821
|
817
|
790
|
930
|
763
|
893
|
955
|
570
|
690
|
802
|
816
|
784
|
870
|
|
現金 + 有価証券
|
224
|
215
|
224
|
307
|
313
|
610
|
554
|
448
|
509
|
521
|
159
|
283
|
296
|
201
|
194
|
241
|
307
|
316
|
702
|
643
|
682
|
481
|
403
|
189
|
552
|
558
|
529
|
416
|
564
|
554
|
683
|
706
|
773
|
816
|
704
|
889
|
1,071
|
888
|
993
|
980
|
870
|
892
|
821
|
817
|
790
|
930
|
763
|
893
|
955
|
570
|
690
|
802
|
816
|
784
|
870
|
|
売掛金
|
232
|
286
|
285
|
293
|
254
|
299
|
316
|
315
|
317
|
378
|
530
|
518
|
483
|
587
|
667
|
607
|
571
|
674
|
685
|
726
|
647
|
700
|
716
|
744
|
712
|
775
|
793
|
818
|
777
|
835
|
829
|
838
|
807
|
857
|
826
|
796
|
768
|
813
|
777
|
807
|
771
|
815
|
773
|
744
|
696
|
722
|
702
|
660
|
657
|
664
|
629
|
643
|
647
|
623
|
573
|
|
流動資産合計
|
815
|
869
|
835
|
905
|
875
|
1,346
|
1,357
|
1,145
|
1,204
|
1,304
|
1,176
|
1,310
|
1,293
|
1,329
|
1,382
|
1,386
|
1,481
|
1,537
|
1,925
|
1,878
|
1,849
|
1,696
|
1,653
|
1,478
|
1,817
|
1,879
|
1,889
|
1,808
|
1,931
|
1,963
|
2,105
|
2,144
|
2,225
|
2,330
|
1,742
|
1,893
|
2,032
|
1,938
|
1,956
|
2,028
|
1,868
|
2,000
|
1,967
|
2,005
|
1,915
|
1,949
|
1,706
|
1,840
|
1,901
|
1,623
|
1,650
|
1,717
|
1,685
|
1,670
|
1,703
|
|
有形固定資産
|
60
|
63
|
62
|
63
|
65
|
70
|
69
|
69
|
68
|
71
|
106
|
130
|
123
|
133
|
134
|
140
|
145
|
163
|
173
|
171
|
177
|
166
|
169
|
159
|
172
|
183
|
185
|
214
|
225
|
246
|
251
|
264
|
269
|
283
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,306
|
1,313
|
1,289
|
1,267
|
1,277
|
1,272
|
1,211
|
1,314
|
1,320
|
1,332
|
2,308
|
2,375
|
2,369
|
2,648
|
2,667
|
2,723
|
2,688
|
2,728
|
2,752
|
2,787
|
2,773
|
2,784
|
2,816
|
2,999
|
3,074
|
3,153
|
3,224
|
3,265
|
3,230
|
3,315
|
3,417
|
3,417
|
3,393
|
3,266
|
3,574
|
3,412
|
3,353
|
3,308
|
3,289
|
3,451
|
3,627
|
3,749
|
3,782
|
3,788
|
3,898
|
3,684
|
3,757
|
3,630
|
3,490
|
3,346
|
3,261
|
3,155
|
3,140
|
2,691
|
2,628
|
|
総資産
|
2,121
|
2,184
|
2,125
|
2,173
|
2,153
|
2,619
|
2,568
|
2,460
|
2,525
|
2,637
|
3,485
|
3,686
|
3,663
|
3,977
|
4,049
|
4,110
|
4,170
|
4,265
|
4,678
|
4,665
|
4,622
|
4,481
|
4,470
|
4,478
|
4,891
|
5,033
|
5,113
|
5,073
|
5,162
|
5,279
|
5,522
|
5,562
|
5,618
|
5,597
|
5,316
|
5,306
|
5,386
|
5,246
|
5,246
|
5,480
|
5,495
|
5,749
|
5,750
|
5,794
|
5,813
|
5,634
|
5,463
|
5,470
|
5,391
|
4,970
|
4,912
|
4,873
|
4,825
|
4,362
|
4,332
|
|
買掛金
|
41
|
61
|
61
|
69
|
62
|
59
|
55
|
63
|
61
|
48
|
123
|
131
|
92
|
101
|
129
|
146
|
135
|
124
|
131
|
89
|
83
|
88
|
97
|
90
|
78
|
102
|
96
|
105
|
97
|
107
|
107
|
105
|
123
|
94
|
104
|
89
|
80
|
120
|
116
|
100
|
123
|
173
|
161
|
153
|
129
|
172
|
106
|
112
|
103
|
89
|
90
|
109
|
88
|
88
|
99
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56
|
-
|
-
|
-
|
75
|
-
|
-
|
-
|
33
|
33
|
33
|
33
|
33
|
42
|
450
|
459
|
67
|
67
|
32
|
7
|
7
|
97
|
|
流動負債合計
|
295
|
344
|
329
|
363
|
369
|
822
|
736
|
410
|
414
|
414
|
534
|
621
|
634
|
731
|
784
|
765
|
807
|
830
|
833
|
943
|
927
|
954
|
965
|
954
|
706
|
744
|
715
|
735
|
769
|
797
|
791
|
808
|
820
|
804
|
804
|
794
|
835
|
878
|
761
|
975
|
835
|
1,058
|
1,041
|
1,066
|
1,083
|
1,170
|
981
|
1,374
|
1,300
|
943
|
890
|
807
|
725
|
702
|
753
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
2,153
|
2,154
|
2,155
|
2,155
|
2,157
|
2,739
|
2,721
|
2,703
|
2,686
|
2,649
|
2,613
|
2,576
|
2,520
|
2,802
|
2,703
|
2,650
|
2,597
|
2,526
|
2,454
|
3,097
|
3,099
|
3,101
|
3,103
|
3,096
|
3,088
|
3,081
|
3,073
|
3,057
|
3,040
|
2,824
|
2,808
|
2,791
|
2,774
|
2,825
|
2,818
|
2,811
|
2,805
|
2,798
|
2,792
|
2,785
|
2,779
|
2,764
|
2,349
|
2,334
|
2,294
|
2,279
|
2,351
|
2,335
|
2,329
|
2,233
|
|
固定負債合計
|
2,891
|
2,877
|
2,801
|
2,769
|
2,699
|
2,679
|
2,657
|
2,729
|
2,722
|
2,793
|
3,429
|
3,461
|
3,417
|
3,392
|
3,354
|
3,304
|
3,246
|
3,231
|
3,518
|
3,392
|
3,339
|
3,309
|
3,230
|
3,249
|
3,884
|
3,906
|
3,916
|
3,893
|
3,848
|
3,836
|
3,946
|
3,882
|
3,838
|
3,791
|
3,562
|
3,529
|
3,465
|
3,409
|
3,469
|
3,432
|
3,480
|
3,504
|
3,443
|
3,443
|
3,408
|
3,356
|
3,263
|
2,815
|
2,783
|
2,767
|
2,717
|
2,803
|
2,766
|
2,719
|
2,597
|
|
総負債
|
3,187
|
3,221
|
3,131
|
3,133
|
3,068
|
3,501
|
3,394
|
3,140
|
3,137
|
3,208
|
3,963
|
4,082
|
4,051
|
4,124
|
4,139
|
4,070
|
4,053
|
4,062
|
4,352
|
4,335
|
4,267
|
4,263
|
4,196
|
4,203
|
4,590
|
4,650
|
4,632
|
4,628
|
4,618
|
4,634
|
4,738
|
4,690
|
4,659
|
4,596
|
4,367
|
4,323
|
4,300
|
4,288
|
4,231
|
4,407
|
4,315
|
4,562
|
4,485
|
4,509
|
4,492
|
4,526
|
4,244
|
4,189
|
4,083
|
3,711
|
3,607
|
3,611
|
3,492
|
3,422
|
3,350
|
|
利益剰余金
|
-1,056
|
-1,030
|
-987
|
-946
|
-909
|
-894
|
-832
|
-697
|
-639
|
-603
|
-532
|
-473
|
-420
|
-342
|
-221
|
-138
|
-66
|
24
|
138
|
215
|
280
|
295
|
431
|
534
|
621
|
766
|
936
|
1,045
|
1,157
|
1,228
|
1,372
|
1,501
|
1,618
|
1,609
|
1,676
|
1,691
|
1,752
|
1,847
|
1,934
|
1,970
|
2,081
|
2,098
|
2,202
|
2,286
|
2,370
|
2,105
|
2,209
|
2,279
|
2,343
|
2,321
|
2,366
|
2,336
|
2,377
|
2,092
|
2,104
|
|
株主資本
|
-1,066
|
-1,037
|
-1,005
|
-960
|
-916
|
-883
|
-826
|
-681
|
-612
|
-572
|
-479
|
-397
|
-389
|
-352
|
-296
|
-169
|
-94
|
-9
|
117
|
116
|
139
|
-2
|
59
|
57
|
83
|
163
|
261
|
195
|
291
|
345
|
484
|
568
|
654
|
691
|
637
|
675
|
772
|
643
|
721
|
783
|
888
|
902
|
976
|
1,013
|
1,049
|
853
|
969
|
1,040
|
1,082
|
1,073
|
1,106
|
1,082
|
1,148
|
884
|
921
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
2,153
|
2,154
|
2,155
|
2,155
|
2,157
|
2,739
|
2,721
|
2,703
|
2,659
|
2,649
|
2,613
|
2,576
|
2,520
|
2,802
|
2,703
|
2,650
|
2,597
|
2,526
|
2,454
|
3,097
|
3,099
|
3,101
|
3,103
|
3,096
|
3,110
|
3,081
|
3,073
|
3,057
|
3,096
|
2,824
|
2,808
|
2,791
|
2,849
|
2,825
|
2,818
|
2,811
|
2,838
|
2,832
|
2,825
|
2,819
|
2,812
|
2,806
|
2,800
|
2,793
|
2,362
|
2,347
|
2,384
|
2,343
|
2,336
|
2,330
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
1,542
|
1,599
|
1,706
|
1,645
|
1,635
|
2,580
|
2,437
|
2,407
|
2,457
|
2,455
|
2,372
|
2,269
|
2,203
|
2,098
|
2,059
|
1,967
|
2,115
|
2,121
|
2,264
|
2,545
|
2,540
|
2,572
|
2,687
|
2,531
|
2,555
|
2,397
|
2,367
|
2,283
|
2,280
|
2,120
|
1,918
|
1,719
|
1,960
|
1,831
|
1,837
|
1,940
|
1,946
|
2,010
|
2,008
|
2,028
|
1,882
|
2,042
|
1,906
|
1,838
|
1,791
|
1,656
|
1,581
|
1,526
|
1,551
|
1,459
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-244.04
|
-261.0
|
-316.83
|
-352.23
|
-377.62
|
-572.7
|
-687.06
|
-696.73
|
-755.54
|
-896.67
|
-1551.82
|
-2757.06
|
-29171.2
|
2379.03
|
2328.95
|
1899.66
|
-157984.37
|
4257.78
|
4255.59
|
3720.0
|
1890.42
|
1187.67
|
1587.89
|
1061.46
|
900.78
|
635.82
|
540.61
|
466.81
|
447.75
|
443.13
|
415.89
|
361.38
|
443.06
|
391.53
|
359.62
|
316.37
|
314.45
|
289.87
|
278.79
|
268.6
|
329.4
|
289.56
|
269.14
|
258.09
|
219.91
|
212.0
|
220.3
|
204.01
|
264.2
|
252.96
|