|
(単位:百万ドル)
|
2Q10
|
1Q11
|
2Q11
|
2Q11
|
4Q11
|
2Q12
|
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
|
143
|
155
|
155
|
200
|
182
|
155
|
126
|
202
|
201
|
234
|
239
|
242
|
255
|
201
|
224
|
223
|
176
|
168
|
181
|
176
|
198
|
186
|
169
|
191
|
183
|
218
|
207
|
241
|
614
|
721
|
650
|
406
|
479
|
380
|
410
|
426
|
469
|
512
|
702
|
795
|
942
|
872
|
941
|
1,022
|
1,086
|
1,046
|
1,101
|
1,348
|
1,410
|
1,218
|
1,323
|
1,320
|
1,683
|
1,680
|
1,618
|
1,638
|
1,840
|
1,640
|
|
現金 + 有価証券
|
143
|
155
|
155
|
200
|
182
|
155
|
126
|
202
|
201
|
234
|
239
|
242
|
255
|
201
|
224
|
223
|
176
|
168
|
181
|
176
|
198
|
186
|
169
|
191
|
183
|
218
|
207
|
241
|
614
|
721
|
650
|
406
|
479
|
380
|
410
|
426
|
469
|
512
|
702
|
795
|
942
|
872
|
941
|
1,022
|
1,086
|
1,046
|
1,101
|
1,348
|
1,410
|
1,218
|
1,323
|
1,320
|
1,683
|
1,680
|
1,618
|
1,638
|
1,840
|
1,640
|
|
売掛金
|
424
|
562
|
592
|
550
|
550
|
599
|
600
|
622
|
612
|
639
|
660
|
674
|
622
|
562
|
590
|
558
|
530
|
491
|
508
|
508
|
478
|
503
|
490
|
512
|
501
|
544
|
570
|
605
|
642
|
633
|
595
|
630
|
599
|
641
|
678
|
653
|
635
|
643
|
695
|
708
|
679
|
689
|
716
|
728
|
701
|
771
|
824
|
787
|
862
|
876
|
851
|
801
|
779
|
857
|
843
|
849
|
733
|
772
|
|
流動資産合計
|
725
|
915
|
955
|
942
|
933
|
976
|
957
|
1,051
|
995
|
1,072
|
1,109
|
1,136
|
1,102
|
979
|
1,021
|
978
|
907
|
857
|
897
|
872
|
777
|
815
|
829
|
866
|
843
|
968
|
1,015
|
1,141
|
1,488
|
1,507
|
1,397
|
1,174
|
1,206
|
1,154
|
1,244
|
1,246
|
1,232
|
1,339
|
1,675
|
1,704
|
1,814
|
1,776
|
1,889
|
1,962
|
1,999
|
2,083
|
2,222
|
2,447
|
2,597
|
2,448
|
2,517
|
2,462
|
2,788
|
2,905
|
2,819
|
2,837
|
2,888
|
2,766
|
|
有形固定資産
|
535
|
724
|
755
|
717
|
749
|
770
|
748
|
762
|
793
|
785
|
771
|
776
|
758
|
736
|
730
|
687
|
669
|
614
|
571
|
542
|
549
|
552
|
539
|
534
|
531
|
556
|
583
|
613
|
640
|
659
|
627
|
694
|
699
|
698
|
712
|
718
|
763
|
704
|
813
|
812
|
838
|
813
|
865
|
844
|
865
|
870
|
850
|
844
|
935
|
953
|
990
|
965
|
1,013
|
1,003
|
975
|
984
|
982
|
1,035
|
|
固定資産合計
|
1,154
|
1,424
|
1,460
|
1,401
|
1,472
|
1,538
|
1,502
|
1,512
|
1,558
|
1,578
|
1,561
|
1,562
|
1,395
|
1,370
|
1,379
|
1,289
|
1,284
|
1,194
|
1,150
|
1,104
|
1,169
|
1,174
|
1,159
|
1,156
|
1,151
|
1,194
|
1,273
|
1,557
|
1,571
|
1,591
|
1,473
|
2,011
|
2,029
|
2,448
|
2,488
|
2,457
|
2,531
|
2,462
|
3,096
|
3,198
|
3,321
|
3,414
|
3,689
|
3,590
|
3,567
|
3,667
|
3,601
|
3,487
|
3,769
|
3,805
|
3,894
|
3,802
|
3,814
|
3,774
|
3,743
|
3,834
|
3,735
|
3,818
|
|
総資産
|
1,880
|
2,339
|
2,416
|
2,344
|
2,406
|
2,515
|
2,460
|
2,564
|
2,554
|
2,651
|
2,671
|
2,699
|
2,498
|
2,349
|
2,400
|
2,268
|
2,192
|
2,052
|
2,047
|
1,977
|
1,946
|
1,989
|
1,989
|
2,022
|
1,994
|
2,163
|
2,289
|
2,698
|
3,060
|
3,099
|
2,870
|
3,185
|
3,236
|
3,602
|
3,732
|
3,703
|
3,764
|
3,801
|
4,771
|
4,903
|
5,136
|
5,191
|
5,578
|
5,553
|
5,567
|
5,750
|
5,823
|
5,933
|
6,366
|
6,253
|
6,411
|
6,265
|
6,602
|
6,679
|
6,562
|
6,671
|
6,623
|
6,584
|
|
買掛金
|
105
|
123
|
153
|
133
|
159
|
148
|
147
|
152
|
172
|
177
|
179
|
168
|
185
|
167
|
181
|
162
|
168
|
127
|
146
|
143
|
155
|
133
|
126
|
119
|
139
|
139
|
144
|
156
|
174
|
162
|
157
|
147
|
174
|
147
|
165
|
169
|
184
|
151
|
174
|
173
|
206
|
179
|
194
|
186
|
211
|
199
|
222
|
193
|
296
|
248
|
231
|
206
|
249
|
265
|
229
|
235
|
316
|
267
|
|
一年内返済予定の長期借入金
|
21
|
31
|
25
|
24
|
28
|
30
|
30
|
29
|
27
|
28
|
25
|
25
|
24
|
35
|
35
|
33
|
34
|
38
|
38
|
37
|
43
|
39
|
32
|
31
|
32
|
33
|
36
|
31
|
51
|
53
|
53
|
54
|
53
|
69
|
72
|
73
|
74
|
74
|
108
|
107
|
137
|
135
|
135
|
136
|
115
|
119
|
84
|
81
|
82
|
86
|
89
|
92
|
117
|
125
|
133
|
134
|
141
|
146
|
|
流動負債合計
|
501
|
675
|
732
|
673
|
702
|
700
|
699
|
760
|
743
|
810
|
849
|
829
|
798
|
738
|
777
|
764
|
728
|
625
|
655
|
645
|
641
|
620
|
655
|
647
|
753
|
759
|
843
|
940
|
834
|
852
|
779
|
768
|
849
|
845
|
888
|
888
|
1,002
|
980
|
1,072
|
1,166
|
1,336
|
1,266
|
1,330
|
1,404
|
1,429
|
1,364
|
1,371
|
1,347
|
1,674
|
1,602
|
1,619
|
1,624
|
1,944
|
1,991
|
1,793
|
1,802
|
1,898
|
1,822
|
|
長期借入金
|
230
|
331
|
330
|
358
|
335
|
378
|
337
|
363
|
335
|
410
|
406
|
419
|
330
|
386
|
413
|
400
|
373
|
422
|
411
|
395
|
358
|
404
|
373
|
380
|
247
|
338
|
362
|
574
|
1,139
|
1,137
|
1,133
|
1,441
|
1,471
|
1,596
|
1,657
|
1,660
|
1,554
|
1,756
|
2,363
|
2,407
|
2,334
|
2,428
|
2,702
|
2,701
|
2,842
|
2,961
|
3,061
|
3,269
|
3,273
|
3,190
|
3,251
|
3,202
|
3,263
|
3,309
|
3,475
|
3,576
|
3,605
|
3,597
|
|
固定負債合計
|
819
|
1,026
|
1,021
|
1,044
|
1,221
|
1,270
|
1,225
|
1,240
|
1,234
|
1,295
|
1,277
|
1,280
|
919
|
915
|
917
|
826
|
990
|
1,005
|
983
|
954
|
974
|
1,019
|
975
|
983
|
886
|
982
|
1,003
|
1,277
|
1,886
|
1,880
|
1,845
|
2,172
|
2,220
|
2,577
|
2,634
|
2,629
|
2,554
|
2,738
|
3,508
|
3,565
|
3,597
|
3,699
|
3,945
|
3,900
|
3,885
|
4,016
|
4,085
|
4,266
|
4,121
|
4,046
|
4,128
|
4,056
|
4,138
|
4,168
|
4,322
|
4,460
|
4,412
|
4,432
|
|
総負債
|
1,320
|
1,701
|
1,754
|
1,718
|
1,923
|
1,971
|
1,924
|
2,000
|
1,977
|
2,105
|
2,127
|
2,109
|
1,718
|
1,653
|
1,695
|
1,591
|
1,718
|
1,630
|
1,639
|
1,600
|
1,616
|
1,639
|
1,631
|
1,630
|
1,640
|
1,741
|
1,846
|
2,218
|
2,721
|
2,733
|
2,625
|
2,941
|
3,069
|
3,423
|
3,523
|
3,517
|
3,556
|
3,719
|
4,580
|
4,731
|
4,933
|
4,965
|
5,276
|
5,304
|
5,314
|
5,381
|
5,456
|
5,614
|
5,796
|
5,648
|
5,747
|
5,681
|
6,082
|
6,159
|
6,115
|
6,263
|
6,311
|
6,255
|
|
資本金及び資本剰余金
|
47
|
46
|
46
|
46
|
46
|
47
|
47
|
47
|
47
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
49
|
49
|
49
|
50
|
50
|
50
|
50
|
50
|
50
|
51
|
50
|
49
|
49
|
50
|
50
|
50
|
50
|
50
|
49
|
49
|
49
|
49
|
49
|
47
|
47
|
47
|
46
|
46
|
46
|
46
|
45
|
44
|
44
|
44
|
43
|
42
|
42
|
|
利益剰余金
|
514
|
549
|
552
|
578
|
589
|
601
|
627
|
636
|
659
|
637
|
641
|
660
|
696
|
633
|
629
|
645
|
592
|
585
|
567
|
569
|
561
|
553
|
548
|
568
|
576
|
605
|
612
|
624
|
564
|
582
|
467
|
456
|
429
|
464
|
469
|
467
|
457
|
449
|
455
|
389
|
407
|
413
|
427
|
396
|
312
|
374
|
408
|
399
|
417
|
410
|
431
|
397
|
333
|
354
|
354
|
322
|
285
|
290
|
|
株主資本
|
559
|
637
|
662
|
625
|
482
|
543
|
535
|
563
|
576
|
545
|
543
|
589
|
779
|
695
|
705
|
676
|
473
|
421
|
408
|
376
|
330
|
350
|
358
|
392
|
354
|
421
|
442
|
480
|
338
|
366
|
245
|
244
|
166
|
179
|
209
|
185
|
207
|
82
|
190
|
171
|
202
|
225
|
302
|
249
|
252
|
369
|
366
|
319
|
570
|
605
|
664
|
584
|
520
|
519
|
446
|
408
|
312
|
329
|
|
有利子負債合計
|
252
|
362
|
356
|
382
|
364
|
408
|
368
|
392
|
362
|
438
|
432
|
445
|
355
|
421
|
449
|
434
|
407
|
460
|
449
|
432
|
397
|
443
|
405
|
412
|
280
|
372
|
399
|
606
|
1,191
|
1,190
|
1,187
|
1,495
|
1,525
|
1,666
|
1,730
|
1,734
|
1,629
|
1,830
|
2,471
|
2,514
|
2,472
|
2,563
|
2,838
|
2,838
|
2,957
|
3,081
|
3,145
|
3,351
|
3,356
|
3,277
|
3,341
|
3,294
|
3,380
|
3,435
|
3,609
|
3,711
|
3,747
|
3,743
|
|
純有利子負債
|
108
|
207
|
200
|
182
|
181
|
253
|
241
|
189
|
160
|
203
|
193
|
203
|
99
|
220
|
224
|
211
|
231
|
292
|
268
|
256
|
199
|
257
|
235
|
220
|
96
|
153
|
192
|
364
|
577
|
469
|
537
|
1,088
|
1,045
|
1,285
|
1,319
|
1,308
|
1,160
|
1,318
|
1,768
|
1,718
|
1,528
|
1,691
|
1,896
|
1,815
|
1,870
|
2,035
|
2,043
|
2,002
|
1,945
|
2,058
|
2,017
|
1,973
|
1,696
|
1,754
|
1,990
|
2,071
|
1,906
|
2,103
|
|
DEレシオ(%)
|
45.03
|
56.9
|
53.83
|
61.25
|
75.46
|
75.21
|
68.79
|
69.68
|
62.86
|
80.42
|
79.66
|
75.62
|
45.55
|
60.6
|
63.69
|
64.26
|
85.94
|
109.4
|
110.2
|
114.87
|
120.36
|
126.83
|
113.18
|
105.13
|
79.03
|
88.32
|
90.2
|
126.17
|
352.31
|
324.94
|
484.37
|
610.91
|
915.43
|
929.17
|
825.13
|
936.56
|
784.83
|
2232.68
|
1294.55
|
1462.65
|
1220.49
|
1138.74
|
937.77
|
1139.56
|
1170.59
|
833.23
|
857.68
|
1049.81
|
588.5
|
541.62
|
503.03
|
563.79
|
649.67
|
660.68
|
807.99
|
909.21
|
1199.01
|
1137.78
|