|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
|
現金同等物
|
429
|
309
|
311
|
371
|
421
|
280
|
382
|
379
|
222
|
399
|
383
|
413
|
147
|
267
|
387
|
467
|
407
|
864
|
870
|
1,302
|
1,106
|
736
|
929
|
1,093
|
733
|
866
|
1,154
|
693
|
400
|
1,097
|
475
|
647
|
708
|
446
|
750
|
648
|
480
|
586
|
1,802
|
1,797
|
1,165
|
1,463
|
1,520
|
767
|
754
|
1,038
|
1,271
|
742
|
506
|
711
|
942
|
582
|
515
|
757
|
691
|
644
|
772
|
1,511
|
1,311
|
|
有価証券
|
51
|
82
|
174
|
139
|
123
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
480
|
392
|
486
|
510
|
545
|
280
|
382
|
379
|
222
|
399
|
383
|
413
|
147
|
267
|
387
|
467
|
407
|
864
|
870
|
1,306
|
1,110
|
740
|
933
|
1,097
|
737
|
870
|
1,158
|
697
|
400
|
1,097
|
475
|
647
|
708
|
446
|
750
|
648
|
480
|
586
|
1,802
|
1,797
|
1,165
|
1,463
|
1,520
|
767
|
754
|
1,038
|
1,271
|
742
|
506
|
711
|
942
|
582
|
515
|
757
|
691
|
644
|
772
|
1,511
|
1,311
|
|
流動資産合計
|
1,261
|
1,366
|
1,333
|
1,325
|
1,408
|
1,332
|
1,304
|
1,321
|
1,408
|
1,473
|
1,489
|
1,533
|
1,487
|
1,378
|
1,537
|
1,663
|
1,796
|
1,994
|
9,336
|
4,525
|
4,628
|
3,936
|
4,172
|
4,449
|
4,342
|
3,938
|
4,278
|
3,815
|
3,973
|
4,576
|
4,042
|
4,273
|
4,750
|
4,293
|
4,246
|
4,341
|
4,572
|
4,269
|
5,165
|
5,233
|
5,171
|
5,051
|
5,305
|
4,648
|
5,375
|
5,609
|
6,282
|
6,377
|
6,447
|
6,367
|
6,268
|
6,157
|
6,302
|
6,133
|
6,082
|
6,092
|
6,632
|
9,107
|
8,597
|
|
有形固定資産
|
724
|
741
|
741
|
760
|
783
|
816
|
848
|
879
|
932
|
960
|
1,018
|
1,066
|
1,101
|
1,094
|
1,115
|
1,153
|
1,193
|
1,210
|
1,226
|
3,152
|
3,141
|
3,126
|
3,153
|
3,174
|
3,176
|
3,116
|
3,094
|
3,115
|
3,179
|
3,201
|
3,250
|
3,316
|
3,406
|
3,445
|
3,525
|
3,666
|
3,811
|
3,882
|
3,965
|
4,033
|
4,096
|
4,116
|
4,182
|
4,250
|
4,377
|
4,477
|
4,514
|
4,653
|
4,824
|
4,972
|
5,112
|
5,359
|
5,715
|
6,144
|
6,302
|
6,533
|
6,676
|
4,499
|
4,588
|
|
固定資産合計
|
995
|
995
|
1,047
|
1,055
|
1,070
|
1,098
|
1,146
|
1,178
|
1,230
|
1,278
|
1,322
|
1,375
|
1,395
|
1,393
|
1,421
|
1,483
|
1,571
|
1,572
|
1,533
|
12,040
|
12,071
|
11,965
|
11,889
|
11,880
|
11,853
|
11,764
|
11,717
|
11,717
|
11,758
|
11,757
|
11,785
|
11,831
|
11,900
|
9,208
|
15,108
|
15,153
|
15,170
|
15,305
|
15,306
|
15,439
|
15,481
|
15,645
|
15,746
|
15,797
|
16,016
|
16,113
|
16,090
|
16,299
|
16,463
|
16,655
|
16,841
|
17,271
|
17,729
|
15,891
|
16,028
|
16,524
|
16,701
|
9,537
|
9,695
|
|
総資産
|
2,257
|
2,362
|
2,381
|
2,381
|
2,479
|
2,431
|
2,451
|
2,500
|
2,639
|
2,752
|
2,812
|
2,908
|
2,883
|
2,772
|
2,958
|
3,147
|
3,368
|
3,567
|
10,869
|
16,565
|
16,699
|
15,901
|
16,061
|
16,329
|
16,195
|
15,702
|
15,995
|
15,532
|
15,730
|
16,333
|
15,827
|
16,104
|
16,649
|
13,501
|
19,354
|
19,494
|
19,742
|
19,575
|
20,472
|
20,671
|
20,652
|
20,696
|
21,051
|
20,445
|
21,390
|
21,722
|
22,372
|
22,676
|
22,910
|
23,022
|
23,109
|
23,428
|
24,031
|
22,024
|
22,110
|
22,617
|
23,333
|
18,644
|
18,291
|
|
買掛金
|
288
|
303
|
261
|
276
|
302
|
351
|
319
|
352
|
420
|
346
|
392
|
418
|
526
|
393
|
447
|
524
|
545
|
433
|
515
|
1,152
|
1,259
|
1,251
|
1,260
|
1,351
|
1,266
|
1,119
|
1,223
|
1,196
|
1,181
|
1,174
|
1,181
|
1,241
|
1,365
|
1,416
|
1,186
|
1,455
|
1,473
|
1,336
|
1,336
|
1,481
|
1,587
|
1,480
|
1,520
|
1,559
|
1,984
|
1,884
|
1,794
|
2,011
|
1,864
|
1,899
|
1,597
|
1,776
|
1,857
|
2,063
|
2,267
|
2,236
|
2,945
|
1,705
|
1,572
|
|
一年内返済予定の長期借入金
|
16
|
16
|
16
|
16
|
15
|
15
|
265
|
14
|
14
|
14
|
14
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
-
|
83
|
95
|
108
|
120
|
145
|
145
|
152
|
165
|
165
|
165
|
915
|
0
|
0
|
0
|
0
|
750
|
750
|
750
|
250
|
1,050
|
800
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
1,000
|
|
流動負債合計
|
491
|
566
|
532
|
504
|
495
|
587
|
816
|
580
|
701
|
676
|
663
|
671
|
766
|
686
|
724
|
783
|
866
|
861
|
1,015
|
2,073
|
2,161
|
2,095
|
2,049
|
2,180
|
2,134
|
2,105
|
2,241
|
2,084
|
2,039
|
2,859
|
1,917
|
1,907
|
2,135
|
2,095
|
3,979
|
4,094
|
4,180
|
3,547
|
4,504
|
4,279
|
4,042
|
3,730
|
3,902
|
3,723
|
4,291
|
4,177
|
4,290
|
4,381
|
4,683
|
4,225
|
4,142
|
4,150
|
4,648
|
4,697
|
4,756
|
6,000
|
6,413
|
8,586
|
8,237
|
|
長期借入金
|
250
|
250
|
250
|
250
|
250
|
250
|
0
|
250
|
250
|
257
|
257
|
257
|
1,007
|
757
|
757
|
757
|
757
|
757
|
7,820
|
8,266
|
8,248
|
7,238
|
7,210
|
7,156
|
6,938
|
6,170
|
6,132
|
5,595
|
5,557
|
4,762
|
5,040
|
5,042
|
5,044
|
4,265
|
3,517
|
3,519
|
3,520
|
3,522
|
3,223
|
3,224
|
3,225
|
3,226
|
3,228
|
3,230
|
3,231
|
3,417
|
3,418
|
3,419
|
3,420
|
3,422
|
3,423
|
3,424
|
3,425
|
3,426
|
3,428
|
2,429
|
2,430
|
2,431
|
2,429
|
|
固定負債合計
|
383
|
383
|
388
|
389
|
395
|
397
|
154
|
395
|
399
|
408
|
409
|
410
|
1,157
|
914
|
915
|
915
|
916
|
920
|
7,983
|
10,445
|
10,396
|
9,399
|
9,342
|
9,293
|
9,013
|
8,206
|
8,145
|
7,587
|
7,574
|
6,291
|
6,554
|
6,549
|
6,571
|
5,763
|
9,619
|
9,534
|
9,441
|
9,773
|
9,447
|
9,579
|
9,649
|
9,680
|
9,737
|
9,711
|
9,854
|
9,827
|
9,841
|
9,899
|
9,951
|
10,045
|
10,067
|
10,247
|
10,385
|
10,014
|
10,042
|
9,237
|
9,283
|
6,081
|
6,150
|
|
総負債
|
875
|
949
|
921
|
894
|
891
|
984
|
970
|
976
|
1,100
|
1,084
|
1,072
|
1,082
|
1,923
|
1,601
|
1,640
|
1,698
|
1,782
|
1,782
|
8,998
|
12,518
|
12,557
|
11,494
|
11,391
|
11,473
|
11,147
|
10,312
|
10,386
|
9,672
|
9,614
|
9,151
|
8,471
|
8,456
|
8,706
|
7,858
|
13,598
|
13,628
|
13,621
|
13,320
|
13,951
|
13,857
|
13,691
|
13,411
|
13,639
|
13,434
|
14,146
|
14,003
|
14,131
|
14,280
|
14,634
|
14,271
|
14,209
|
14,397
|
15,033
|
14,710
|
14,798
|
15,237
|
15,697
|
14,667
|
14,386
|
|
資本金及び資本剰余金
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
45
|
-
|
-
|
-
|
2,394
|
-
|
-
|
-
|
2,475
|
-
|
-
|
-
|
2,548
|
-
|
-
|
-
|
2,605
|
-
|
-
|
-
|
2,457
|
-
|
-
|
-
|
2,140
|
-
|
-
|
-
|
1,246
|
-
|
-
|
-
|
669
|
521
|
448
|
210
|
232
|
2
|
24
|
52
|
95
|
2
|
|
利益剰余金
|
-
|
-
|
1,458
|
-
|
-
|
-
|
-
|
-
|
-
|
1,666
|
1,739
|
1,825
|
959
|
1,174
|
1,317
|
1,448
|
1,585
|
1,774
|
1,870
|
-
|
-
|
2,056
|
-
|
-
|
-
|
2,953
|
-
|
-
|
-
|
4,667
|
-
|
-
|
-
|
3,076
|
-
|
-
|
-
|
3,838
|
-
|
-
|
-
|
5,180
|
-
|
-
|
-
|
6,508
|
-
|
-
|
-
|
8,123
|
8,422
|
8,622
|
8,834
|
7,125
|
7,356
|
7,404
|
7,637
|
3,942
|
3,956
|
|
株主資本
|
1,381
|
1,412
|
1,459
|
1,486
|
1,587
|
1,446
|
1,480
|
1,523
|
1,538
|
1,667
|
-
|
-
|
-
|
1,170
|
-
|
-
|
-
|
1,785
|
-
|
4,047
|
4,142
|
4,407
|
4,670
|
4,857
|
5,048
|
5,390
|
5,609
|
5,860
|
6,117
|
7,182
|
7,356
|
7,648
|
7,943
|
5,643
|
5,756
|
5,866
|
6,121
|
6,255
|
6,521
|
6,814
|
6,961
|
7,285
|
7,411
|
7,012
|
7,244
|
7,719
|
8,242
|
8,397
|
8,275
|
8,752
|
8,900
|
9,031
|
8,998
|
7,313
|
7,312
|
7,380
|
7,636
|
3,977
|
3,905
|
|
有利子負債合計
|
266
|
266
|
266
|
266
|
265
|
265
|
265
|
264
|
264
|
271
|
271
|
269
|
1,019
|
769
|
752
|
740
|
757
|
682
|
7,820
|
8,349
|
8,344
|
7,346
|
7,330
|
7,301
|
7,084
|
6,322
|
6,298
|
5,761
|
5,723
|
5,678
|
5,040
|
5,042
|
5,044
|
4,265
|
4,267
|
4,269
|
4,270
|
3,772
|
4,273
|
4,024
|
3,525
|
3,226
|
3,228
|
3,230
|
3,231
|
3,417
|
3,418
|
3,419
|
3,770
|
3,422
|
3,423
|
3,424
|
3,425
|
3,426
|
3,428
|
3,429
|
3,430
|
3,431
|
3,429
|
|
純有利子負債
|
-214
|
-126
|
-220
|
-244
|
-280
|
-15
|
-117
|
-116
|
41
|
-129
|
-112
|
-144
|
872
|
502
|
365
|
272
|
349
|
-182
|
6,949
|
7,042
|
7,233
|
6,606
|
6,397
|
6,204
|
6,346
|
5,451
|
5,139
|
5,064
|
5,323
|
4,580
|
4,565
|
4,395
|
4,336
|
3,819
|
3,516
|
3,620
|
3,790
|
3,186
|
2,471
|
2,227
|
2,360
|
1,762
|
1,707
|
2,462
|
2,476
|
2,379
|
2,146
|
2,677
|
3,264
|
2,710
|
2,481
|
2,841
|
2,910
|
2,669
|
2,736
|
2,784
|
2,657
|
1,920
|
2,117
|
|
DEレシオ(%)
|
19.29
|
18.87
|
18.27
|
17.93
|
16.72
|
18.35
|
17.93
|
17.35
|
17.17
|
16.27
|
-
|
-
|
-
|
65.76
|
-
|
-
|
-
|
38.25
|
-
|
206.29
|
201.43
|
166.7
|
156.98
|
150.33
|
140.34
|
117.3
|
112.28
|
98.31
|
93.56
|
79.06
|
68.52
|
65.93
|
63.5
|
75.59
|
74.13
|
72.77
|
69.76
|
60.31
|
65.54
|
59.06
|
50.64
|
44.28
|
43.55
|
46.06
|
44.6
|
44.27
|
41.47
|
40.72
|
45.56
|
39.1
|
38.46
|
37.91
|
38.06
|
46.85
|
46.87
|
46.46
|
44.92
|
86.27
|
87.81
|