|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
38
|
25
|
29
|
32
|
32
|
32
|
40
|
42
|
27
|
45
|
65
|
57
|
22
|
39
|
50
|
62
|
50
|
40
|
41
|
51
|
33
|
40
|
57
|
31
|
33
|
40
|
42
|
35
|
27
|
45
|
31
|
37
|
39
|
44
|
59
|
63
|
201
|
175
|
236
|
155
|
198
|
304
|
262
|
248
|
285
|
308
|
316
|
326
|
419
|
467
|
509
|
511
|
477
|
532
|
464
|
282
|
|
有価証券
|
-
|
-
|
-
|
-
|
4
|
4
|
5
|
3
|
3
|
3
|
5
|
4
|
4
|
5
|
6
|
4
|
4
|
4
|
2
|
2
|
3
|
7
|
11
|
9
|
13
|
9
|
13
|
13
|
12
|
9
|
8
|
4
|
8
|
13
|
17
|
15
|
16
|
17
|
13
|
14
|
10
|
12
|
13
|
12
|
8
|
12
|
15
|
20
|
20
|
16
|
17
|
14
|
24
|
38
|
62
|
61
|
|
現金 + 有価証券
|
38
|
25
|
29
|
32
|
37
|
36
|
46
|
45
|
30
|
49
|
71
|
61
|
26
|
45
|
56
|
67
|
55
|
44
|
43
|
53
|
37
|
47
|
69
|
41
|
47
|
49
|
55
|
48
|
40
|
55
|
39
|
41
|
47
|
57
|
76
|
78
|
218
|
192
|
250
|
170
|
208
|
317
|
275
|
260
|
294
|
321
|
331
|
347
|
439
|
484
|
526
|
526
|
501
|
571
|
526
|
344
|
|
売掛金
|
77
|
80
|
86
|
94
|
96
|
98
|
94
|
98
|
107
|
102
|
111
|
120
|
124
|
120
|
130
|
162
|
171
|
192
|
209
|
217
|
226
|
232
|
244
|
242
|
243
|
255
|
265
|
258
|
251
|
261
|
276
|
291
|
296
|
308
|
308
|
329
|
302
|
294
|
305
|
312
|
313
|
313
|
328
|
339
|
339
|
353
|
408
|
444
|
446
|
472
|
485
|
519
|
547
|
554
|
569
|
584
|
|
流動資産合計
|
134
|
130
|
140
|
142
|
154
|
155
|
167
|
174
|
169
|
185
|
210
|
203
|
184
|
193
|
213
|
255
|
255
|
269
|
294
|
293
|
288
|
308
|
333
|
305
|
323
|
339
|
368
|
344
|
327
|
348
|
348
|
357
|
375
|
393
|
411
|
433
|
547
|
526
|
582
|
513
|
567
|
668
|
639
|
633
|
682
|
726
|
781
|
830
|
927
|
994
|
1,046
|
1,088
|
1,115
|
1,196
|
1,157
|
986
|
|
有形固定資産
|
321
|
372
|
403
|
410
|
420
|
439
|
447
|
450
|
476
|
479
|
479
|
496
|
116
|
127
|
149
|
192
|
243
|
257
|
299
|
311
|
347
|
350
|
484
|
490
|
490
|
531
|
537
|
541
|
591
|
593
|
618
|
627
|
674
|
708
|
767
|
783
|
780
|
783
|
778
|
779
|
788
|
791
|
888
|
906
|
908
|
963
|
992
|
1,002
|
1,008
|
1,067
|
1,090
|
1,101
|
1,177
|
1,217
|
1,291
|
1,459
|
|
固定資産合計
|
373
|
436
|
455
|
482
|
492
|
512
|
523
|
536
|
554
|
552
|
549
|
568
|
196
|
208
|
280
|
317
|
372
|
412
|
452
|
480
|
552
|
544
|
667
|
678
|
708
|
731
|
734
|
747
|
798
|
795
|
833
|
1,860
|
1,945
|
1,966
|
1,950
|
1,954
|
1,940
|
1,938
|
1,962
|
1,999
|
2,081
|
2,145
|
2,211
|
2,411
|
2,442
|
2,538
|
2,671
|
3,032
|
3,025
|
3,088
|
3,131
|
3,220
|
3,322
|
3,432
|
3,512
|
3,773
|
|
総資産
|
508
|
566
|
596
|
625
|
646
|
667
|
690
|
711
|
723
|
738
|
760
|
771
|
380
|
402
|
493
|
573
|
628
|
682
|
747
|
773
|
840
|
853
|
1,001
|
984
|
1,032
|
1,070
|
1,102
|
1,092
|
1,125
|
1,143
|
1,181
|
2,218
|
2,322
|
2,360
|
2,362
|
2,388
|
2,488
|
2,465
|
2,546
|
2,513
|
2,649
|
2,813
|
2,851
|
3,045
|
3,125
|
3,265
|
3,452
|
3,862
|
3,952
|
4,082
|
4,178
|
4,308
|
4,437
|
4,629
|
4,669
|
4,760
|
|
買掛金
|
19
|
22
|
21
|
16
|
21
|
23
|
26
|
23
|
21
|
22
|
23
|
26
|
26
|
27
|
33
|
38
|
33
|
34
|
36
|
35
|
38
|
38
|
38
|
33
|
32
|
39
|
39
|
31
|
39
|
41
|
44
|
44
|
44
|
40
|
44
|
40
|
42
|
50
|
50
|
53
|
58
|
57
|
58
|
56
|
60
|
63
|
77
|
81
|
78
|
77
|
92
|
82
|
88
|
90
|
98
|
95
|
|
一年内返済予定の長期借入金
|
3
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
流動負債合計
|
82
|
96
|
100
|
87
|
96
|
103
|
121
|
153
|
145
|
150
|
112
|
111
|
109
|
118
|
130
|
150
|
143
|
161
|
179
|
168
|
178
|
199
|
211
|
209
|
204
|
222
|
225
|
211
|
230
|
247
|
269
|
311
|
327
|
354
|
343
|
330
|
581
|
525
|
562
|
443
|
460
|
483
|
523
|
513
|
531
|
567
|
582
|
585
|
618
|
671
|
734
|
709
|
730
|
768
|
743
|
705
|
|
長期借入金
|
137
|
168
|
181
|
195
|
194
|
192
|
200
|
198
|
206
|
205
|
251
|
250
|
0
|
3
|
68
|
3
|
49
|
69
|
99
|
145
|
183
|
162
|
275
|
258
|
284
|
287
|
302
|
280
|
268
|
245
|
233
|
240
|
268
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
234
|
233
|
233
|
-
|
240
|
248
|
245
|
290
|
287
|
35
|
40
|
105
|
41
|
88
|
109
|
140
|
195
|
237
|
216
|
328
|
316
|
356
|
361
|
376
|
355
|
345
|
323
|
310
|
1,261
|
1,316
|
1,303
|
1,362
|
1,381
|
1,189
|
1,174
|
1,164
|
1,193
|
1,258
|
1,350
|
1,305
|
1,458
|
1,472
|
1,516
|
1,621
|
1,957
|
1,939
|
1,944
|
1,945
|
2,015
|
2,043
|
2,109
|
2,085
|
2,124
|
|
総負債
|
-
|
-
|
-
|
321
|
330
|
337
|
-
|
394
|
393
|
396
|
403
|
399
|
145
|
158
|
236
|
191
|
232
|
271
|
320
|
363
|
415
|
415
|
540
|
526
|
561
|
583
|
602
|
566
|
575
|
571
|
579
|
1,573
|
1,644
|
1,657
|
1,705
|
1,711
|
1,770
|
1,699
|
1,727
|
1,636
|
1,719
|
1,834
|
1,828
|
1,972
|
2,003
|
2,083
|
2,203
|
2,542
|
2,559
|
2,617
|
2,680
|
2,725
|
2,774
|
2,878
|
2,829
|
2,830
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
184
|
195
|
204
|
215
|
226
|
238
|
239
|
225
|
236
|
245
|
257
|
269
|
128
|
136
|
145
|
159
|
170
|
181
|
193
|
200
|
209
|
218
|
235
|
235
|
244
|
255
|
264
|
285
|
303
|
321
|
344
|
378
|
401
|
426
|
391
|
429
|
467
|
507
|
551
|
597
|
643
|
688
|
733
|
781
|
835
|
889
|
946
|
1,002
|
1,063
|
1,124
|
1,142
|
1,208
|
1,275
|
1,350
|
1,426
|
1,503
|
|
株主資本
|
254
|
266
|
277
|
292
|
305
|
319
|
327
|
316
|
330
|
341
|
357
|
371
|
235
|
244
|
258
|
382
|
397
|
412
|
427
|
410
|
424
|
437
|
460
|
458
|
470
|
487
|
500
|
525
|
550
|
572
|
602
|
645
|
677
|
701
|
656
|
676
|
717
|
765
|
818
|
876
|
928
|
979
|
1,021
|
1,072
|
1,120
|
1,181
|
1,248
|
1,319
|
1,393
|
1,465
|
1,497
|
1,583
|
1,663
|
1,750
|
1,840
|
1,930
|
|
有利子負債合計
|
140
|
174
|
187
|
202
|
201
|
199
|
207
|
205
|
214
|
212
|
259
|
257
|
0
|
3
|
68
|
3
|
49
|
69
|
99
|
146
|
184
|
170
|
283
|
266
|
292
|
295
|
312
|
290
|
278
|
255
|
243
|
250
|
278
|
10
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
純有利子負債
|
102
|
148
|
158
|
170
|
163
|
163
|
161
|
160
|
183
|
162
|
188
|
195
|
-27
|
-42
|
11
|
-65
|
-6
|
25
|
56
|
92
|
147
|
122
|
214
|
225
|
245
|
246
|
257
|
241
|
237
|
200
|
203
|
208
|
231
|
-48
|
-75
|
-76
|
-215
|
-190
|
-248
|
-168
|
-206
|
-314
|
-273
|
-257
|
-291
|
-318
|
-328
|
-344
|
-437
|
-481
|
-523
|
-523
|
-498
|
-567
|
-523
|
-341
|
|
DEレシオ(%)
|
54.99
|
65.5
|
67.7
|
69.35
|
65.93
|
62.42
|
63.34
|
64.98
|
64.85
|
62.15
|
72.58
|
69.25
|
0
|
1.4
|
26.42
|
0.88
|
12.44
|
16.92
|
23.32
|
35.64
|
43.47
|
38.99
|
61.59
|
58.18
|
62.13
|
60.68
|
62.58
|
55.23
|
50.54
|
44.67
|
40.38
|
38.88
|
41.09
|
1.45
|
0.41
|
0.4
|
0.46
|
0.41
|
0.36
|
0.32
|
0.32
|
0.36
|
0.37
|
0.35
|
0.35
|
0.33
|
0.31
|
0.29
|
0.28
|
0.27
|
0.26
|
0.25
|
0.24
|
0.23
|
0.22
|
0.21
|