|
(単位:百万ドル)
|
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
|
112
|
104
|
105
|
118
|
102
|
107
|
122
|
169
|
174
|
175
|
191
|
220
|
192
|
175
|
214
|
199
|
244
|
280
|
330
|
362
|
398
|
443
|
512
|
582
|
537
|
585
|
686
|
771
|
763
|
778
|
854
|
937
|
917
|
994
|
1,162
|
1,323
|
1,374
|
1,285
|
1,425
|
1,449
|
1,307
|
1,295
|
1,489
|
1,683
|
1,752
|
1,778
|
1,879
|
2,043
|
1,990
|
1,791
|
2,040
|
1,290
|
1,178
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60
|
60
|
-
|
60
|
71
|
60
|
60
|
61
|
61
|
22
|
1
|
-
|
|
現金 + 有価証券
|
112
|
104
|
105
|
118
|
102
|
107
|
122
|
169
|
174
|
175
|
191
|
220
|
192
|
175
|
214
|
199
|
244
|
280
|
330
|
362
|
398
|
443
|
512
|
582
|
537
|
585
|
686
|
771
|
763
|
778
|
854
|
937
|
917
|
994
|
1,162
|
1,323
|
1,374
|
1,285
|
1,425
|
1,449
|
1,307
|
1,355
|
1,549
|
1,683
|
1,812
|
1,850
|
1,940
|
2,103
|
2,052
|
1,853
|
2,063
|
1,292
|
1,178
|
|
売掛金
|
54
|
68
|
67
|
78
|
75
|
82
|
87
|
95
|
89
|
108
|
113
|
124
|
104
|
134
|
125
|
174
|
157
|
178
|
187
|
199
|
176
|
208
|
230
|
265
|
262
|
283
|
282
|
297
|
307
|
343
|
339
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
223
|
224
|
237
|
250
|
255
|
273
|
305
|
330
|
352
|
374
|
401
|
415
|
433
|
456
|
500
|
528
|
552
|
573
|
635
|
646
|
708
|
788
|
883
|
960
|
970
|
1,024
|
1,129
|
1,199
|
1,244
|
1,285
|
1,364
|
1,474
|
1,507
|
1,598
|
1,752
|
1,912
|
2,004
|
2,038
|
2,092
|
2,269
|
2,267
|
2,360
|
2,528
|
2,760
|
2,831
|
2,872
|
2,925
|
3,091
|
3,083
|
2,916
|
3,107
|
2,426
|
2,416
|
|
有形固定資産
|
37
|
40
|
52
|
53
|
53
|
55
|
54
|
53
|
53
|
54
|
54
|
55
|
55
|
58
|
60
|
60
|
64
|
66
|
70
|
73
|
75
|
77
|
77
|
86
|
96
|
98
|
99
|
102
|
105
|
111
|
115
|
165
|
164
|
167
|
163
|
169
|
164
|
173
|
176
|
236
|
219
|
211
|
209
|
273
|
267
|
255
|
239
|
235
|
222
|
210
|
207
|
207
|
203
|
|
固定資産合計
|
51
|
63
|
75
|
99
|
101
|
101
|
100
|
101
|
106
|
163
|
163
|
178
|
175
|
179
|
203
|
249
|
255
|
270
|
273
|
279
|
278
|
290
|
289
|
290
|
373
|
367
|
374
|
412
|
586
|
645
|
675
|
769
|
804
|
790
|
803
|
808
|
775
|
923
|
1,150
|
1,253
|
1,240
|
1,204
|
1,207
|
1,249
|
1,240
|
1,221
|
1,236
|
1,261
|
1,291
|
1,307
|
1,350
|
2,324
|
2,308
|
|
総資産
|
274
|
287
|
312
|
350
|
356
|
374
|
405
|
432
|
458
|
537
|
565
|
594
|
609
|
636
|
703
|
778
|
807
|
843
|
909
|
925
|
986
|
1,079
|
1,173
|
1,250
|
1,343
|
1,392
|
1,503
|
1,611
|
1,831
|
1,931
|
2,040
|
2,244
|
2,312
|
2,389
|
2,555
|
2,721
|
2,781
|
2,962
|
3,242
|
3,523
|
3,508
|
3,564
|
3,736
|
4,009
|
4,071
|
4,094
|
4,162
|
4,352
|
4,375
|
4,223
|
4,457
|
4,750
|
4,724
|
|
買掛金
|
4
|
4
|
2
|
6
|
9
|
8
|
8
|
2
|
11
|
12
|
6
|
4
|
13
|
11
|
12
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
5
|
5
|
8
|
6
|
8
|
7
|
4
|
6
|
6
|
7
|
5
|
7
|
10
|
10
|
7
|
9
|
8
|
24
|
19
|
22
|
28
|
30
|
28
|
27
|
25
|
31
|
27
|
30
|
30
|
44
|
44
|
|
流動負債合計
|
47
|
43
|
46
|
59
|
48
|
47
|
52
|
54
|
60
|
77
|
84
|
125
|
117
|
90
|
112
|
127
|
107
|
92
|
122
|
116
|
122
|
130
|
158
|
180
|
179
|
181
|
220
|
262
|
282
|
272
|
311
|
386
|
389
|
365
|
414
|
465
|
463
|
522
|
632
|
763
|
683
|
684
|
727
|
747
|
682
|
584
|
613
|
644
|
658
|
602
|
681
|
821
|
789
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
25
|
-
|
25
|
0
|
25
|
30
|
30
|
30
|
28
|
27
|
28
|
25
|
27
|
26
|
25
|
25
|
25
|
25
|
25
|
|
固定負債合計
|
1
|
1
|
1
|
5
|
4
|
1
|
1
|
2
|
1
|
33
|
35
|
4
|
4
|
2
|
18
|
37
|
42
|
42
|
36
|
28
|
28
|
29
|
28
|
94
|
108
|
97
|
87
|
86
|
210
|
236
|
236
|
261
|
275
|
270
|
280
|
272
|
252
|
225
|
270
|
263
|
270
|
255
|
249
|
258
|
258
|
246
|
248
|
235
|
240
|
222
|
221
|
298
|
291
|
|
総負債
|
48
|
45
|
47
|
64
|
53
|
49
|
53
|
56
|
62
|
111
|
119
|
129
|
121
|
92
|
130
|
165
|
150
|
134
|
159
|
144
|
151
|
159
|
187
|
275
|
288
|
279
|
308
|
349
|
493
|
509
|
548
|
648
|
664
|
636
|
695
|
738
|
716
|
748
|
903
|
1,027
|
953
|
939
|
976
|
1,006
|
940
|
830
|
862
|
880
|
898
|
825
|
902
|
1,119
|
1,080
|
|
資本金及び資本剰余金
|
157
|
158
|
164
|
167
|
173
|
182
|
189
|
195
|
202
|
212
|
220
|
229
|
241
|
270
|
284
|
303
|
319
|
348
|
363
|
374
|
396
|
439
|
456
|
473
|
486
|
511
|
530
|
544
|
553
|
574
|
589
|
607
|
610
|
630
|
648
|
660
|
647
|
670
|
693
|
711
|
719
|
761
|
802
|
848
|
864
|
913
|
951
|
1,008
|
1,039
|
1,087
|
1,129
|
1,190
|
1,235
|
|
株主資本
|
226
|
242
|
265
|
286
|
303
|
325
|
351
|
376
|
396
|
426
|
445
|
464
|
487
|
544
|
572
|
613
|
657
|
708
|
750
|
781
|
835
|
919
|
985
|
974
|
1,055
|
1,112
|
1,195
|
1,262
|
1,338
|
1,422
|
1,492
|
1,596
|
1,647
|
1,753
|
1,860
|
1,983
|
2,063
|
2,213
|
2,339
|
2,496
|
2,554
|
2,624
|
2,759
|
3,003
|
3,130
|
3,263
|
3,300
|
3,471
|
3,476
|
3,398
|
3,555
|
3,631
|
3,643
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
25
|
-
|
25
|
0
|
25
|
30
|
30
|
30
|
28
|
27
|
28
|
25
|
27
|
26
|
25
|
25
|
25
|
25
|
25
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-200
|
-165
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-970
|
-1,138
|
-
|
-1,350
|
-1,286
|
-1,401
|
-1,420
|
-1,278
|
-1,326
|
-1,522
|
-1,656
|
-1,785
|
-1,825
|
-1,913
|
-2,078
|
-2,027
|
-1,828
|
-2,038
|
-1,267
|
-1,154
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.62
|
5.71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.43
|
1.35
|
-
|
1.21
|
0.0
|
1.07
|
1.21
|
1.2
|
1.15
|
1.02
|
0.92
|
0.9
|
0.79
|
0.83
|
0.75
|
0.74
|
0.75
|
0.71
|
0.69
|
0.69
|