|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
3Q25
|
4Q25
|
|
現金同等物
|
228
|
356
|
405
|
484
|
488
|
317
|
350
|
385
|
427
|
403
|
259
|
319
|
241
|
197
|
207
|
151
|
187
|
167
|
187
|
179
|
307
|
349
|
217
|
337
|
330
|
289
|
286
|
149
|
342
|
211
|
283
|
649
|
781
|
696
|
741
|
620
|
1,275
|
1,341
|
990
|
621
|
788
|
642
|
695
|
497
|
756
|
370
|
404
|
209
|
557
|
601
|
554
|
297
|
558
|
453
|
885
|
|
現金 + 有価証券
|
228
|
356
|
405
|
484
|
488
|
317
|
350
|
385
|
427
|
403
|
259
|
319
|
241
|
197
|
207
|
151
|
187
|
167
|
187
|
179
|
307
|
349
|
217
|
337
|
330
|
289
|
286
|
149
|
342
|
211
|
283
|
649
|
781
|
696
|
741
|
620
|
1,275
|
1,341
|
990
|
621
|
788
|
642
|
695
|
497
|
756
|
370
|
404
|
209
|
557
|
601
|
554
|
297
|
558
|
453
|
885
|
|
売掛金
|
1,079
|
1,031
|
1,065
|
1,077
|
839
|
980
|
1,029
|
995
|
968
|
886
|
916
|
897
|
820
|
844
|
857
|
867
|
847
|
845
|
892
|
952
|
872
|
902
|
991
|
1,073
|
1,026
|
1,045
|
1,130
|
1,275
|
1,165
|
1,322
|
1,330
|
1,407
|
1,321
|
1,427
|
1,459
|
1,521
|
1,467
|
1,420
|
1,411
|
1,672
|
1,511
|
1,618
|
1,622
|
1,828
|
1,655
|
1,807
|
1,774
|
2,099
|
2,009
|
1,968
|
2,047
|
2,282
|
2,225
|
2,224
|
2,271
|
|
流動資産合計
|
1,376
|
1,471
|
1,537
|
1,657
|
1,442
|
1,396
|
1,424
|
1,431
|
1,464
|
1,348
|
1,255
|
1,300
|
1,178
|
1,154
|
1,163
|
1,128
|
1,147
|
1,134
|
1,189
|
1,210
|
1,271
|
1,358
|
1,294
|
1,506
|
1,449
|
1,425
|
1,488
|
1,511
|
1,601
|
1,661
|
1,699
|
2,116
|
2,163
|
2,223
|
2,328
|
2,244
|
2,811
|
2,821
|
2,636
|
2,477
|
2,420
|
2,355
|
2,446
|
2,421
|
2,718
|
2,285
|
2,288
|
2,408
|
2,701
|
2,677
|
2,739
|
2,701
|
2,917
|
2,846
|
3,313
|
|
有形固定資産
|
177
|
188
|
195
|
191
|
174
|
170
|
166
|
154
|
143
|
134
|
129
|
117
|
110
|
105
|
111
|
111
|
115
|
126
|
130
|
128
|
128
|
133
|
139
|
138
|
151
|
166
|
169
|
152
|
152
|
153
|
172
|
177
|
187
|
195
|
208
|
205
|
201
|
196
|
204
|
195
|
195
|
195
|
202
|
194
|
191
|
192
|
195
|
183
|
178
|
178
|
188
|
185
|
181
|
177
|
177
|
|
固定資産合計
|
1,650
|
1,664
|
1,669
|
1,657
|
1,647
|
1,754
|
1,753
|
1,736
|
1,720
|
1,702
|
1,684
|
1,662
|
1,650
|
1,677
|
1,714
|
1,724
|
1,727
|
1,832
|
1,820
|
1,831
|
1,821
|
1,807
|
2,078
|
2,068
|
2,080
|
2,114
|
2,114
|
2,120
|
2,133
|
2,136
|
2,132
|
2,397
|
2,405
|
2,408
|
2,466
|
2,460
|
2,474
|
2,547
|
2,863
|
3,508
|
3,606
|
3,589
|
3,580
|
3,541
|
3,488
|
4,060
|
4,263
|
4,359
|
4,462
|
3,798
|
3,825
|
3,940
|
3,961
|
3,975
|
3,999
|
|
総資産
|
3,028
|
3,136
|
3,207
|
3,315
|
3,090
|
3,151
|
3,178
|
3,168
|
3,185
|
3,050
|
2,941
|
2,963
|
2,829
|
2,832
|
2,877
|
2,853
|
2,875
|
2,967
|
3,010
|
3,042
|
3,094
|
3,167
|
3,373
|
3,576
|
3,530
|
3,539
|
3,603
|
3,632
|
3,735
|
3,798
|
3,832
|
4,514
|
4,569
|
4,631
|
4,794
|
4,704
|
5,285
|
5,368
|
5,500
|
5,985
|
6,026
|
5,944
|
6,026
|
5,962
|
6,206
|
6,346
|
6,551
|
6,766
|
7,163
|
6,475
|
6,564
|
6,641
|
6,878
|
6,821
|
7,312
|
|
一年内返済予定の長期借入金
|
33
|
36
|
39
|
42
|
46
|
51
|
55
|
60
|
64
|
69
|
73
|
41
|
46
|
51
|
57
|
62
|
67
|
72
|
112
|
106
|
63
|
78
|
193
|
63
|
63
|
63
|
63
|
63
|
63
|
57
|
57
|
77
|
77
|
77
|
177
|
77
|
77
|
77
|
77
|
77
|
68
|
68
|
68
|
68
|
41
|
41
|
41
|
116
|
41
|
51
|
61
|
72
|
82
|
82
|
83
|
|
流動負債合計
|
808
|
831
|
837
|
914
|
969
|
976
|
964
|
912
|
875
|
899
|
917
|
855
|
828
|
808
|
848
|
816
|
788
|
793
|
939
|
895
|
890
|
921
|
1,101
|
945
|
969
|
955
|
1,036
|
1,022
|
1,104
|
1,104
|
1,179
|
1,211
|
1,210
|
1,153
|
1,327
|
1,238
|
1,401
|
1,420
|
1,291
|
1,370
|
1,437
|
1,392
|
1,533
|
1,515
|
1,500
|
1,582
|
1,897
|
1,992
|
1,605
|
1,597
|
1,692
|
1,736
|
1,874
|
1,814
|
1,846
|
|
長期借入金
|
953
|
943
|
933
|
922
|
1,691
|
1,675
|
1,659
|
1,643
|
1,625
|
1,605
|
1,585
|
1,613
|
1,598
|
1,584
|
1,569
|
1,554
|
1,534
|
1,514
|
1,484
|
1,501
|
1,499
|
1,485
|
1,470
|
1,798
|
1,783
|
1,769
|
1,755
|
1,740
|
1,723
|
1,715
|
1,701
|
2,063
|
2,044
|
2,026
|
2,007
|
1,989
|
2,316
|
2,297
|
2,279
|
2,771
|
2,764
|
2,748
|
2,732
|
2,715
|
2,790
|
2,780
|
2,771
|
2,761
|
3,389
|
3,370
|
3,350
|
3,330
|
3,311
|
3,291
|
3,915
|
|
固定負債合計
|
1,245
|
1,233
|
1,227
|
1,215
|
2,001
|
1,990
|
1,986
|
1,966
|
1,918
|
1,871
|
1,852
|
1,877
|
1,836
|
1,827
|
1,842
|
1,829
|
1,817
|
1,792
|
1,661
|
1,684
|
1,687
|
1,675
|
1,698
|
2,031
|
2,023
|
2,019
|
2,012
|
2,001
|
1,984
|
2,018
|
1,977
|
2,553
|
2,518
|
2,562
|
2,610
|
2,583
|
2,911
|
2,874
|
3,137
|
3,590
|
3,540
|
3,477
|
3,445
|
3,347
|
3,487
|
3,557
|
3,662
|
3,757
|
4,485
|
3,791
|
3,825
|
3,820
|
3,803
|
3,797
|
4,463
|
|
総負債
|
2,053
|
2,065
|
2,065
|
2,129
|
2,971
|
2,966
|
2,951
|
2,880
|
2,794
|
2,771
|
2,769
|
2,734
|
2,665
|
2,637
|
2,691
|
2,646
|
2,606
|
2,586
|
2,602
|
2,579
|
2,577
|
2,597
|
2,800
|
2,976
|
2,993
|
2,975
|
3,049
|
3,025
|
3,089
|
3,123
|
3,156
|
3,765
|
3,729
|
3,716
|
3,938
|
3,822
|
4,313
|
4,295
|
4,428
|
4,961
|
4,978
|
4,870
|
4,979
|
4,863
|
4,987
|
5,140
|
5,559
|
5,749
|
6,090
|
5,388
|
5,517
|
5,557
|
5,678
|
5,611
|
6,309
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
|
利益剰余金
|
122
|
197
|
260
|
299
|
38
|
82
|
124
|
181
|
234
|
123
|
42
|
97
|
43
|
80
|
104
|
149
|
186
|
275
|
318
|
364
|
404
|
437
|
478
|
532
|
577
|
622
|
682
|
767
|
832
|
937
|
994
|
1,079
|
1,161
|
1,235
|
1,330
|
1,415
|
1,508
|
1,609
|
1,757
|
1,799
|
1,902
|
1,981
|
2,015
|
2,095
|
2,209
|
2,183
|
2,051
|
2,150
|
2,259
|
2,343
|
2,404
|
2,502
|
2,826
|
2,947
|
3,070
|
|
株主資本
|
974
|
1,070
|
1,142
|
1,185
|
119
|
184
|
226
|
288
|
390
|
278
|
171
|
229
|
164
|
195
|
186
|
207
|
268
|
380
|
408
|
462
|
516
|
569
|
573
|
599
|
536
|
564
|
554
|
607
|
646
|
675
|
675
|
748
|
840
|
915
|
856
|
882
|
971
|
1,073
|
1,071
|
1,023
|
1,048
|
1,074
|
1,046
|
1,099
|
1,218
|
1,205
|
992
|
1,017
|
1,072
|
1,086
|
1,046
|
1,083
|
1,200
|
1,209
|
1,003
|
|
有利子負債合計
|
987
|
979
|
972
|
965
|
1,737
|
1,726
|
1,715
|
1,703
|
1,690
|
1,674
|
1,658
|
1,655
|
1,645
|
1,635
|
1,612
|
1,616
|
1,601
|
1,587
|
1,597
|
1,608
|
1,563
|
1,563
|
1,663
|
1,861
|
1,847
|
1,832
|
1,818
|
1,803
|
1,786
|
1,773
|
1,759
|
2,141
|
2,122
|
2,104
|
2,186
|
2,067
|
2,394
|
2,375
|
2,357
|
2,849
|
2,832
|
2,816
|
2,800
|
2,784
|
2,831
|
2,822
|
2,812
|
2,878
|
3,430
|
3,421
|
3,412
|
3,403
|
3,393
|
3,374
|
3,998
|
|
純有利子負債
|
758
|
623
|
567
|
481
|
1,248
|
1,408
|
1,364
|
1,318
|
1,262
|
1,271
|
1,398
|
1,335
|
1,403
|
1,438
|
1,405
|
1,465
|
1,414
|
1,420
|
1,409
|
1,428
|
1,255
|
1,214
|
1,445
|
1,524
|
1,517
|
1,542
|
1,531
|
1,654
|
1,444
|
1,561
|
1,475
|
1,492
|
1,341
|
1,407
|
1,443
|
1,446
|
1,118
|
1,033
|
1,365
|
2,227
|
2,043
|
2,174
|
2,104
|
2,286
|
2,074
|
2,451
|
2,407
|
2,668
|
2,873
|
2,819
|
2,858
|
3,105
|
2,835
|
2,920
|
3,113
|
|
DEレシオ(%)
|
101.33
|
91.51
|
85.15
|
81.46
|
1453.63
|
935.6
|
756.27
|
591.26
|
433.2
|
600.85
|
966.53
|
720.1
|
1001.41
|
837.88
|
864.79
|
778.57
|
595.56
|
416.85
|
391.02
|
347.91
|
302.73
|
274.52
|
289.98
|
310.8
|
344.42
|
324.72
|
327.89
|
296.94
|
276.45
|
262.61
|
260.56
|
285.95
|
252.65
|
229.99
|
255.25
|
234.25
|
246.27
|
221.29
|
220.0
|
278.32
|
270.25
|
262.16
|
267.51
|
253.28
|
232.35
|
234.04
|
283.48
|
282.93
|
319.96
|
314.95
|
326.02
|
313.9
|
282.59
|
278.84
|
398.6
|