|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q12
|
2Q13
|
3Q13
|
4Q13
|
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
|
110
|
46
|
98
|
164
|
28
|
24
|
48
|
15
|
48
|
37
|
56
|
64
|
49
|
72
|
54
|
65
|
67
|
56
|
55
|
66
|
75
|
70
|
93
|
72
|
83
|
68
|
77
|
107
|
124
|
102
|
105
|
88
|
104
|
124
|
125
|
114
|
136
|
114
|
106
|
115
|
125
|
128
|
159
|
133
|
440
|
175
|
223
|
106
|
|
現金 + 有価証券
|
110
|
46
|
98
|
164
|
28
|
24
|
48
|
15
|
48
|
37
|
56
|
64
|
49
|
72
|
54
|
65
|
67
|
56
|
55
|
66
|
75
|
70
|
93
|
72
|
83
|
68
|
77
|
107
|
124
|
102
|
105
|
88
|
104
|
124
|
125
|
114
|
136
|
114
|
106
|
115
|
125
|
128
|
159
|
133
|
440
|
175
|
223
|
106
|
|
売掛金
|
550
|
564
|
573
|
573
|
597
|
658
|
669
|
628
|
587
|
609
|
628
|
614
|
727
|
717
|
726
|
757
|
788
|
758
|
820
|
806
|
945
|
1,016
|
889
|
869
|
848
|
828
|
839
|
841
|
820
|
747
|
860
|
879
|
774
|
854
|
857
|
926
|
794
|
868
|
1,004
|
894
|
1,002
|
947
|
1,013
|
1,031
|
1,069
|
1,200
|
1,232
|
1,405
|
|
流動資産合計
|
707
|
660
|
727
|
782
|
674
|
723
|
762
|
685
|
682
|
699
|
732
|
727
|
860
|
860
|
854
|
879
|
933
|
888
|
953
|
931
|
1,094
|
1,157
|
1,083
|
1,031
|
1,042
|
1,024
|
1,074
|
1,085
|
1,100
|
995
|
1,128
|
1,331
|
1,242
|
1,335
|
1,193
|
1,209
|
1,125
|
1,175
|
1,308
|
1,210
|
1,366
|
1,303
|
1,393
|
1,374
|
1,747
|
1,633
|
1,699
|
1,779
|
|
有形固定資産
|
58
|
60
|
60
|
62
|
62
|
64
|
66
|
67
|
68
|
70
|
67
|
65
|
83
|
86
|
90
|
91
|
94
|
101
|
100
|
101
|
109
|
107
|
136
|
149
|
156
|
168
|
169
|
170
|
169
|
180
|
184
|
190
|
183
|
190
|
187
|
205
|
199
|
195
|
197
|
199
|
196
|
190
|
188
|
195
|
191
|
205
|
204
|
212
|
|
固定資産合計
|
1,412
|
1,542
|
1,543
|
1,538
|
1,629
|
1,689
|
1,707
|
1,707
|
1,753
|
1,800
|
1,784
|
1,773
|
3,052
|
3,037
|
3,035
|
3,031
|
3,033
|
3,096
|
3,094
|
3,103
|
3,157
|
3,133
|
4,050
|
4,055
|
4,396
|
4,503
|
4,472
|
4,457
|
4,849
|
4,856
|
4,842
|
4,841
|
4,937
|
5,416
|
5,384
|
5,420
|
5,399
|
5,379
|
5,343
|
5,391
|
5,371
|
5,355
|
5,411
|
5,422
|
5,436
|
6,915
|
6,881
|
6,868
|
|
総資産
|
2,119
|
2,202
|
2,270
|
2,320
|
2,303
|
2,413
|
2,469
|
2,393
|
2,436
|
2,500
|
2,517
|
2,501
|
3,912
|
3,897
|
3,889
|
3,911
|
3,966
|
3,984
|
4,047
|
4,034
|
4,251
|
4,291
|
5,133
|
5,087
|
5,438
|
5,527
|
5,546
|
5,542
|
5,950
|
5,851
|
5,970
|
6,172
|
6,179
|
6,751
|
6,577
|
6,629
|
6,525
|
6,555
|
6,652
|
6,601
|
6,737
|
6,658
|
6,804
|
6,796
|
7,183
|
8,548
|
8,580
|
8,648
|
|
買掛金
|
79
|
92
|
101
|
98
|
112
|
136
|
128
|
149
|
126
|
132
|
126
|
133
|
55
|
39
|
68
|
62
|
125
|
91
|
138
|
82
|
135
|
197
|
136
|
118
|
92
|
135
|
174
|
89
|
79
|
60
|
109
|
148
|
119
|
217
|
218
|
303
|
229
|
270
|
323
|
198
|
356
|
298
|
363
|
287
|
263
|
243
|
305
|
381
|
|
一年内返済予定の長期借入金
|
150
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
295
|
53
|
67
|
53
|
53
|
67
|
80
|
94
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
30
|
30
|
30
|
30
|
30
|
38
|
45
|
53
|
61
|
61
|
61
|
61
|
68
|
68
|
68
|
|
流動負債合計
|
500
|
409
|
443
|
437
|
449
|
446
|
461
|
484
|
446
|
436
|
435
|
742
|
502
|
498
|
520
|
526
|
609
|
573
|
627
|
538
|
621
|
637
|
702
|
691
|
773
|
769
|
779
|
769
|
753
|
772
|
842
|
884
|
836
|
937
|
927
|
1,027
|
965
|
981
|
1,064
|
993
|
1,100
|
986
|
1,084
|
1,078
|
1,001
|
1,071
|
1,076
|
1,208
|
|
長期借入金
|
255
|
400
|
401
|
402
|
528
|
589
|
565
|
531
|
671
|
695
|
676
|
300
|
1,344
|
1,292
|
1,226
|
1,177
|
1,101
|
1,070
|
989
|
1,015
|
1,049
|
1,008
|
1,710
|
1,618
|
1,551
|
1,550
|
1,464
|
1,357
|
1,567
|
1,371
|
1,775
|
1,688
|
1,647
|
2,079
|
1,823
|
1,702
|
1,597
|
1,534
|
1,765
|
1,650
|
1,735
|
1,713
|
1,631
|
1,481
|
1,761
|
2,990
|
3,043
|
2,849
|
|
固定負債合計
|
428
|
559
|
566
|
573
|
712
|
780
|
769
|
743
|
897
|
934
|
919
|
551
|
1,764
|
1,702
|
1,630
|
1,590
|
1,522
|
1,423
|
1,361
|
1,388
|
1,439
|
1,396
|
2,099
|
2,023
|
2,239
|
2,249
|
2,204
|
2,112
|
2,425
|
2,194
|
2,608
|
2,622
|
2,588
|
2,968
|
2,688
|
2,549
|
2,410
|
2,323
|
2,497
|
2,383
|
2,473
|
2,437
|
2,354
|
2,200
|
2,530
|
3,749
|
3,799
|
3,546
|
|
総負債
|
929
|
969
|
1,009
|
1,010
|
1,162
|
1,226
|
1,230
|
1,228
|
1,344
|
1,371
|
1,355
|
1,293
|
2,267
|
2,201
|
2,151
|
2,117
|
2,131
|
1,997
|
1,989
|
1,927
|
2,061
|
2,033
|
2,802
|
2,715
|
3,013
|
3,018
|
2,983
|
2,881
|
3,179
|
2,967
|
3,451
|
3,507
|
3,424
|
3,905
|
3,616
|
3,576
|
3,376
|
3,304
|
3,562
|
3,376
|
3,573
|
3,423
|
3,439
|
3,278
|
3,531
|
4,820
|
4,876
|
4,754
|
|
資本金及び資本剰余金
|
472
|
486
|
499
|
508
|
510
|
516
|
523
|
529
|
529
|
526
|
528
|
534
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
利益剰余金
|
822
|
856
|
892
|
938
|
980
|
1,021
|
1,062
|
1,105
|
1,141
|
1,181
|
1,219
|
1,257
|
1,698
|
1,741
|
1,781
|
1,825
|
1,867
|
2,010
|
2,074
|
2,126
|
2,223
|
2,292
|
2,360
|
2,410
|
2,478
|
2,557
|
2,638
|
2,732
|
2,825
|
2,932
|
3,052
|
3,189
|
3,277
|
3,367
|
3,463
|
3,556
|
3,645
|
3,732
|
3,833
|
3,941
|
4,027
|
4,111
|
4,226
|
4,361
|
4,481
|
4,591
|
4,703
|
4,860
|
|
株主資本
|
1,190
|
1,233
|
1,260
|
1,309
|
1,141
|
1,186
|
1,238
|
1,164
|
1,091
|
1,128
|
1,162
|
1,207
|
1,645
|
1,695
|
1,738
|
1,793
|
1,834
|
1,986
|
2,058
|
2,106
|
2,190
|
2,257
|
2,331
|
2,371
|
2,425
|
2,509
|
2,564
|
2,661
|
2,772
|
2,884
|
2,519
|
2,665
|
2,755
|
2,846
|
2,961
|
3,054
|
3,149
|
3,250
|
3,090
|
3,224
|
3,164
|
3,236
|
3,365
|
3,518
|
3,652
|
3,728
|
3,704
|
3,894
|
|
有利子負債合計
|
405
|
407
|
408
|
409
|
535
|
597
|
573
|
534
|
678
|
702
|
684
|
596
|
1,398
|
1,359
|
1,280
|
1,231
|
1,169
|
1,151
|
1,083
|
1,062
|
1,096
|
1,055
|
1,757
|
1,665
|
1,598
|
1,597
|
1,511
|
1,404
|
1,614
|
1,418
|
1,821
|
1,735
|
1,694
|
2,110
|
1,853
|
1,732
|
1,627
|
1,565
|
1,803
|
1,696
|
1,789
|
1,774
|
1,692
|
1,542
|
1,822
|
3,059
|
3,112
|
2,918
|
|
純有利子負債
|
295
|
361
|
310
|
245
|
507
|
573
|
524
|
519
|
630
|
665
|
628
|
531
|
1,349
|
1,287
|
1,226
|
1,166
|
1,102
|
1,095
|
1,027
|
996
|
1,020
|
984
|
1,663
|
1,592
|
1,515
|
1,529
|
1,434
|
1,297
|
1,489
|
1,316
|
1,716
|
1,647
|
1,590
|
1,986
|
1,728
|
1,617
|
1,491
|
1,450
|
1,696
|
1,580
|
1,663
|
1,645
|
1,533
|
1,408
|
1,382
|
2,883
|
2,888
|
2,812
|
|
DEレシオ(%)
|
34.05
|
33.09
|
32.44
|
31.3
|
46.97
|
50.33
|
46.28
|
45.93
|
62.17
|
62.28
|
58.9
|
49.38
|
85.02
|
80.18
|
73.68
|
68.66
|
63.73
|
57.97
|
52.67
|
50.42
|
50.05
|
46.75
|
75.38
|
70.21
|
65.93
|
63.69
|
58.96
|
52.77
|
58.24
|
49.17
|
72.32
|
65.13
|
61.51
|
74.16
|
62.61
|
56.75
|
51.7
|
48.17
|
58.37
|
52.61
|
56.55
|
54.85
|
50.29
|
43.85
|
49.92
|
82.03
|
84.01
|
74.94
|