|
(単位:百万ドル)
|
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
|
96
|
62
|
35
|
29
|
75
|
112
|
109
|
87
|
123
|
76
|
21
|
11
|
40
|
45
|
19
|
14
|
21
|
34
|
42
|
23
|
20
|
22
|
43
|
38
|
23
|
26
|
56
|
31
|
55
|
274
|
376
|
388
|
447
|
429
|
420
|
265
|
261
|
276
|
51
|
51
|
59
|
76
|
59
|
89
|
69
|
143
|
119
|
123
|
123
|
|
現金 + 有価証券
|
96
|
62
|
35
|
29
|
75
|
112
|
109
|
87
|
123
|
76
|
21
|
11
|
40
|
45
|
19
|
14
|
21
|
34
|
42
|
23
|
20
|
22
|
43
|
38
|
23
|
26
|
56
|
31
|
55
|
274
|
376
|
388
|
447
|
429
|
420
|
265
|
261
|
276
|
51
|
51
|
59
|
76
|
59
|
89
|
69
|
143
|
119
|
123
|
123
|
|
流動資産合計
|
206
|
173
|
147
|
165
|
189
|
224
|
230
|
223
|
254
|
205
|
167
|
152
|
159
|
150
|
146
|
154
|
166
|
167
|
195
|
192
|
196
|
160
|
174
|
193
|
187
|
187
|
228
|
228
|
284
|
576
|
615
|
624
|
686
|
654
|
648
|
540
|
521
|
516
|
302
|
347
|
371
|
336
|
369
|
446
|
348
|
396
|
404
|
496
|
448
|
|
有形固定資産
|
346
|
366
|
385
|
390
|
393
|
400
|
398
|
398
|
396
|
416
|
430
|
429
|
424
|
420
|
430
|
529
|
537
|
556
|
567
|
575
|
584
|
583
|
586
|
597
|
603
|
601
|
601
|
636
|
609
|
596
|
606
|
628
|
622
|
617
|
609
|
598
|
583
|
558
|
561
|
571
|
575
|
580
|
572
|
579
|
574
|
578
|
597
|
572
|
575
|
|
固定資産合計
|
1,768
|
1,859
|
1,940
|
1,937
|
1,932
|
1,941
|
1,923
|
1,917
|
1,899
|
1,943
|
1,986
|
1,997
|
1,984
|
1,957
|
1,982
|
2,205
|
2,210
|
2,250
|
2,267
|
2,276
|
2,318
|
2,321
|
2,323
|
2,330
|
3,009
|
3,006
|
2,983
|
3,102
|
3,067
|
3,035
|
3,058
|
3,102
|
3,104
|
3,086
|
3,063
|
3,100
|
3,073
|
3,008
|
3,413
|
3,451
|
3,434
|
3,487
|
3,433
|
3,449
|
3,443
|
3,441
|
3,511
|
3,354
|
3,375
|
|
総資産
|
1,975
|
2,032
|
2,087
|
2,102
|
2,121
|
2,166
|
2,154
|
2,141
|
2,154
|
2,149
|
2,154
|
2,151
|
2,143
|
2,107
|
2,128
|
2,359
|
2,376
|
2,418
|
2,463
|
2,469
|
2,514
|
2,482
|
2,497
|
2,524
|
3,197
|
3,193
|
3,211
|
3,330
|
3,351
|
3,612
|
3,674
|
3,727
|
3,790
|
3,741
|
3,712
|
3,640
|
3,594
|
3,525
|
3,716
|
3,799
|
3,805
|
3,823
|
3,802
|
3,896
|
3,791
|
3,837
|
3,915
|
3,850
|
3,823
|
|
一年内返済予定の長期借入金
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
18
|
21
|
23
|
26
|
28
|
25
|
|
流動負債合計
|
226
|
245
|
260
|
255
|
241
|
250
|
237
|
279
|
272
|
288
|
315
|
305
|
301
|
320
|
309
|
387
|
356
|
397
|
398
|
460
|
511
|
469
|
452
|
483
|
514
|
453
|
469
|
483
|
497
|
491
|
504
|
530
|
562
|
564
|
563
|
622
|
598
|
599
|
690
|
786
|
788
|
757
|
743
|
799
|
686
|
712
|
666
|
779
|
744
|
|
長期借入金
|
759
|
758
|
757
|
756
|
755
|
753
|
752
|
911
|
910
|
908
|
907
|
905
|
903
|
901
|
900
|
1,054
|
1,051
|
1,050
|
1,048
|
1,046
|
1,043
|
1,041
|
1,039
|
1,036
|
1,034
|
1,032
|
1,030
|
1,028
|
1,025
|
1,024
|
1,022
|
1,020
|
1,017
|
1,015
|
1,013
|
976
|
972
|
968
|
965
|
961
|
957
|
954
|
950
|
944
|
938
|
931
|
925
|
918
|
872
|
|
固定負債合計
|
959
|
967
|
969
|
958
|
965
|
964
|
963
|
1,110
|
1,115
|
1,117
|
1,123
|
1,117
|
1,114
|
1,109
|
1,121
|
1,283
|
1,294
|
1,299
|
1,290
|
1,258
|
1,265
|
1,263
|
1,264
|
1,261
|
1,845
|
1,861
|
1,846
|
1,875
|
1,916
|
1,921
|
1,941
|
1,912
|
1,916
|
1,905
|
1,889
|
1,838
|
1,823
|
1,807
|
2,032
|
1,932
|
1,913
|
1,915
|
1,893
|
1,884
|
1,875
|
1,841
|
1,848
|
1,792
|
1,755
|
|
総負債
|
1,185
|
1,212
|
1,229
|
1,213
|
1,206
|
1,214
|
1,201
|
1,390
|
1,388
|
1,406
|
1,439
|
1,422
|
1,415
|
1,429
|
1,430
|
1,671
|
1,650
|
1,696
|
1,688
|
1,719
|
1,777
|
1,732
|
1,717
|
1,744
|
2,360
|
2,315
|
2,317
|
2,359
|
2,413
|
2,413
|
2,446
|
2,443
|
2,479
|
2,470
|
2,453
|
2,461
|
2,422
|
2,406
|
2,722
|
2,718
|
2,702
|
2,674
|
2,637
|
2,683
|
2,562
|
2,554
|
2,516
|
2,572
|
2,499
|
|
資本金及び資本剰余金
|
1,248
|
1,254
|
1,261
|
1,270
|
1,278
|
1,288
|
1,290
|
1,083
|
1,091
|
1,026
|
986
|
983
|
964
|
903
|
908
|
899
|
888
|
828
|
831
|
747
|
672
|
676
|
682
|
648
|
660
|
667
|
663
|
648
|
627
|
885
|
896
|
910
|
928
|
868
|
843
|
745
|
717
|
680
|
590
|
599
|
616
|
627
|
635
|
645
|
663
|
673
|
697
|
622
|
609
|
|
利益剰余金
|
-446
|
-422
|
-407
|
-383
|
-367
|
-345
|
-330
|
-311
|
-288
|
-262
|
-241
|
-217
|
-192
|
-162
|
-139
|
-122
|
-81
|
-48
|
-17
|
35
|
72
|
112
|
146
|
193
|
235
|
284
|
325
|
373
|
404
|
404
|
397
|
400
|
407
|
426
|
453
|
470
|
490
|
515
|
533
|
551
|
559
|
580
|
620
|
625
|
642
|
681
|
736
|
766
|
804
|
|
株主資本
|
782
|
812
|
849
|
889
|
914
|
951
|
952
|
750
|
765
|
742
|
714
|
727
|
728
|
677
|
697
|
687
|
726
|
722
|
774
|
749
|
737
|
749
|
780
|
779
|
837
|
878
|
894
|
971
|
937
|
1,198
|
1,227
|
1,283
|
1,310
|
1,271
|
1,259
|
1,179
|
1,172
|
1,118
|
993
|
1,080
|
1,103
|
1,149
|
1,165
|
1,212
|
1,229
|
1,283
|
1,399
|
1,278
|
1,323
|
|
有利子負債合計
|
767
|
766
|
765
|
764
|
763
|
761
|
760
|
921
|
919
|
918
|
916
|
915
|
912
|
911
|
909
|
1,064
|
1,062
|
1,061
|
1,059
|
1,056
|
1,054
|
1,052
|
1,049
|
1,047
|
1,045
|
1,043
|
1,041
|
1,038
|
1,036
|
1,035
|
1,033
|
1,030
|
1,028
|
1,026
|
1,023
|
992
|
988
|
984
|
981
|
977
|
973
|
970
|
966
|
962
|
959
|
955
|
951
|
946
|
897
|
|
純有利子負債
|
671
|
703
|
730
|
734
|
687
|
649
|
651
|
833
|
795
|
841
|
895
|
903
|
872
|
866
|
890
|
1,050
|
1,041
|
1,027
|
1,017
|
1,033
|
1,034
|
1,029
|
1,006
|
1,009
|
1,022
|
1,016
|
984
|
1,007
|
981
|
760
|
656
|
642
|
580
|
597
|
603
|
727
|
726
|
708
|
929
|
925
|
913
|
893
|
907
|
873
|
889
|
811
|
832
|
823
|
773
|
|
DEレシオ(%)
|
98.17
|
94.36
|
90.06
|
85.95
|
83.39
|
80.04
|
79.85
|
122.67
|
120.14
|
123.7
|
128.24
|
125.78
|
125.37
|
134.42
|
130.37
|
154.79
|
146.34
|
147.03
|
136.78
|
141.08
|
143.05
|
140.45
|
134.56
|
134.4
|
124.9
|
118.77
|
116.38
|
106.95
|
110.57
|
86.42
|
84.2
|
80.3
|
78.48
|
80.73
|
81.31
|
84.15
|
84.32
|
88.03
|
98.74
|
90.48
|
88.26
|
84.38
|
82.93
|
79.39
|
78.02
|
74.45
|
68.01
|
74.07
|
67.81
|