|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
2Q25
|
|
現金同等物
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
362
|
121
|
134
|
209
|
108
|
167
|
151
|
117
|
133
|
176
|
829
|
265
|
175
|
368
|
218
|
221
|
164
|
156
|
602
|
521
|
162
|
178
|
180
|
166
|
360
|
132
|
202
|
127
|
200
|
437
|
|
有価証券
|
74
|
74
|
70
|
62
|
81
|
91
|
99
|
-
|
-
|
-
|
-
|
115
|
114
|
-
|
-
|
124
|
119
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
362
|
121
|
134
|
209
|
108
|
167
|
151
|
117
|
133
|
176
|
829
|
265
|
175
|
368
|
218
|
221
|
164
|
156
|
602
|
521
|
162
|
178
|
180
|
166
|
360
|
132
|
202
|
127
|
200
|
437
|
|
売掛金
|
470
|
494
|
488
|
485
|
773
|
792
|
832
|
789
|
784
|
765
|
980
|
807
|
848
|
856
|
1,131
|
903
|
928
|
775
|
890
|
806
|
963
|
847
|
879
|
833
|
919
|
925
|
1,086
|
967
|
1,091
|
994
|
1,140
|
964
|
993
|
989
|
1,018
|
996
|
1,113
|
1,195
|
1,290
|
1,224
|
1,288
|
1,226
|
1,468
|
1,345
|
1,453
|
1,517
|
1,660
|
1,332
|
1,430
|
1,431
|
1,593
|
1,473
|
1,562
|
1,651
|
1,868
|
1,711
|
|
流動資産合計
|
1,337
|
1,327
|
1,357
|
1,523
|
2,138
|
2,227
|
2,158
|
2,051
|
2,018
|
2,087
|
2,366
|
2,068
|
2,101
|
2,692
|
2,793
|
2,450
|
2,368
|
2,619
|
2,591
|
2,415
|
2,415
|
2,478
|
2,511
|
2,331
|
2,403
|
2,487
|
2,771
|
2,278
|
2,153
|
2,292
|
2,301
|
2,131
|
2,221
|
2,415
|
2,563
|
2,405
|
3,220
|
3,130
|
3,147
|
3,269
|
3,074
|
3,270
|
3,474
|
3,268
|
3,920
|
4,223
|
4,136
|
3,722
|
4,009
|
4,248
|
4,881
|
4,673
|
4,833
|
5,076
|
4,912
|
4,905
|
|
投資有価証券
|
58
|
52
|
60
|
74
|
394
|
400
|
492
|
501
|
468
|
488
|
507
|
513
|
518
|
515
|
518
|
497
|
476
|
516
|
502
|
518
|
525
|
544
|
561
|
565
|
570
|
585
|
580
|
576
|
585
|
417
|
415
|
401
|
404
|
449
|
418
|
427
|
438
|
456
|
447
|
462
|
466
|
460
|
423
|
400
|
377
|
366
|
332
|
327
|
327
|
337
|
334
|
331
|
339
|
320
|
324
|
316
|
|
固定資産合計
|
3,241
|
3,305
|
3,887
|
3,842
|
9,315
|
9,471
|
9,433
|
9,214
|
9,238
|
8,132
|
8,018
|
7,743
|
7,626
|
8,438
|
8,348
|
8,351
|
8,272
|
8,069
|
8,025
|
8,019
|
7,860
|
8,225
|
8,202
|
8,257
|
8,223
|
10,116
|
10,310
|
10,490
|
10,395
|
10,339
|
10,607
|
10,560
|
10,593
|
11,124
|
39,086
|
39,633
|
40,287
|
42,969
|
43,371
|
43,966
|
44,941
|
45,222
|
45,816
|
46,648
|
47,680
|
49,008
|
49,969
|
50,818
|
52,284
|
51,364
|
52,441
|
53,680
|
53,740
|
54,518
|
55,283
|
56,051
|
|
総資産
|
14,442
|
14,729
|
15,647
|
15,978
|
27,758
|
28,303
|
28,329
|
28,197
|
28,444
|
27,796
|
28,097
|
27,790
|
27,982
|
29,778
|
29,952
|
29,880
|
30,046
|
30,580
|
30,712
|
30,883
|
31,082
|
32,053
|
32,355
|
32,659
|
33,164
|
36,220
|
37,040
|
37,244
|
37,516
|
38,241
|
38,941
|
38,996
|
39,725
|
41,124
|
41,649
|
42,039
|
43,507
|
46,100
|
46,518
|
47,235
|
48,014
|
48,492
|
49,289
|
49,916
|
51,599
|
53,231
|
54,105
|
54,540
|
56,293
|
55,612
|
57,322
|
58,353
|
58,573
|
59,595
|
60,195
|
60,956
|
|
買掛金
|
373
|
476
|
633
|
412
|
542
|
764
|
633
|
532
|
554
|
742
|
711
|
561
|
608
|
868
|
739
|
598
|
610
|
813
|
646
|
631
|
679
|
884
|
745
|
587
|
794
|
1,085
|
984
|
1,010
|
962
|
1,119
|
1,006
|
903
|
892
|
1,147
|
914
|
952
|
1,222
|
1,370
|
1,060
|
1,061
|
1,289
|
1,672
|
1,494
|
1,353
|
1,459
|
2,113
|
1,821
|
1,549
|
1,642
|
1,869
|
1,663
|
1,759
|
1,562
|
1,736
|
1,488
|
1,512
|
|
一年内返済予定の長期借入金
|
336
|
334
|
331
|
267
|
879
|
763
|
947
|
888
|
608
|
533
|
530
|
395
|
245
|
245
|
245
|
278
|
228
|
228
|
378
|
178
|
373
|
773
|
773
|
1,483
|
957
|
549
|
1,097
|
387
|
387
|
837
|
805
|
779
|
853
|
327
|
532
|
700
|
1,078
|
1,053
|
1,211
|
799
|
798
|
1,193
|
817
|
1,265
|
1,610
|
1,320
|
1,615
|
2,062
|
2,071
|
824
|
865
|
1,328
|
1,442
|
1,003
|
1,350
|
1,950
|
|
流動負債合計
|
1,476
|
1,535
|
1,947
|
1,967
|
3,801
|
3,644
|
3,840
|
3,082
|
3,378
|
3,276
|
2,790
|
2,803
|
2,930
|
3,134
|
3,112
|
2,839
|
2,972
|
2,990
|
2,594
|
2,304
|
2,642
|
3,639
|
3,334
|
3,786
|
2,620
|
3,589
|
4,096
|
3,530
|
3,630
|
4,113
|
4,559
|
3,512
|
3,749
|
3,606
|
3,396
|
3,326
|
3,634
|
4,915
|
5,539
|
5,105
|
4,258
|
5,847
|
5,601
|
4,261
|
5,487
|
6,799
|
6,405
|
5,795
|
7,120
|
6,341
|
6,368
|
6,253
|
5,620
|
6,721
|
6,517
|
6,881
|
|
長期借入金
|
4,356
|
4,615
|
4,615
|
4,977
|
6,733
|
7,200
|
7,012
|
7,651
|
7,444
|
7,777
|
8,318
|
8,147
|
8,167
|
8,606
|
8,602
|
8,690
|
8,757
|
8,806
|
9,145
|
9,436
|
9,235
|
8,829
|
9,268
|
8,899
|
10,468
|
11,776
|
12,016
|
12,009
|
12,152
|
12,249
|
12,284
|
13,039
|
13,440
|
13,771
|
13,899
|
13,698
|
14,736
|
15,126
|
14,783
|
15,851
|
17,420
|
17,024
|
17,912
|
19,584
|
19,832
|
19,724
|
20,563
|
21,772
|
22,087
|
23,589
|
24,930
|
25,836
|
25,971
|
25,702
|
26,249
|
26,213
|
|
固定負債合計
|
4,430
|
4,373
|
4,840
|
4,751
|
7,791
|
7,984
|
7,957
|
7,902
|
7,949
|
6,976
|
7,109
|
6,931
|
6,840
|
7,905
|
7,972
|
8,011
|
7,867
|
8,277
|
8,380
|
8,478
|
8,412
|
8,718
|
8,794
|
8,933
|
8,921
|
9,614
|
9,589
|
9,672
|
9,586
|
9,654
|
9,743
|
9,773
|
9,719
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
2,766
|
2,773
|
2,778
|
2,783
|
7,846
|
7,846
|
7,839
|
7,841
|
7,851
|
7,858
|
7,852
|
7,868
|
7,886
|
7,903
|
7,909
|
7,923
|
7,930
|
7,932
|
7,913
|
7,922
|
7,926
|
7,920
|
7,900
|
7,902
|
7,905
|
7,909
|
7,894
|
7,899
|
7,903
|
7,911
|
7,911
|
8,358
|
8,375
|
8,817
|
9,239
|
9,768
|
9,786
|
9,805
|
9,805
|
9,822
|
9,840
|
9,888
|
9,892
|
10,038
|
8,327
|
8,402
|
8,412
|
8,429
|
8,444
|
8,461
|
8,538
|
8,711
|
9,263
|
9,429
|
9,441
|
9,665
|
|
利益剰余金
|
1,546
|
1,587
|
1,651
|
1,698
|
1,735
|
1,802
|
1,914
|
1,969
|
2,064
|
2,125
|
2,238
|
2,241
|
2,351
|
2,449
|
2,569
|
2,644
|
2,748
|
2,797
|
2,900
|
2,963
|
3,087
|
3,175
|
3,284
|
3,364
|
3,474
|
3,561
|
3,671
|
3,753
|
3,883
|
3,954
|
4,093
|
3,954
|
4,100
|
4,177
|
4,323
|
4,384
|
4,536
|
4,613
|
4,772
|
4,830
|
4,906
|
5,005
|
5,229
|
5,301
|
5,429
|
5,527
|
5,783
|
5,563
|
5,667
|
4,143
|
4,414
|
4,497
|
4,119
|
3,929
|
4,204
|
4,280
|
|
株主資本
|
3,917
|
3,959
|
4,016
|
4,072
|
9,177
|
9,237
|
9,345
|
9,407
|
9,517
|
9,612
|
9,724
|
9,754
|
9,891
|
9,977
|
10,110
|
10,185
|
10,294
|
10,352
|
10,438
|
10,509
|
10,637
|
10,712
|
10,804
|
10,886
|
10,998
|
11,086
|
11,184
|
11,273
|
11,409
|
11,487
|
11,637
|
11,955
|
12,122
|
12,630
|
13,210
|
13,805
|
13,980
|
14,064
|
14,233
|
14,312
|
14,412
|
14,600
|
14,837
|
15,057
|
15,279
|
15,473
|
15,749
|
15,554
|
15,686
|
14,174
|
14,544
|
14,819
|
15,044
|
15,039
|
15,341
|
15,666
|
|
有利子負債合計
|
4,693
|
4,949
|
4,946
|
5,244
|
7,612
|
7,963
|
7,959
|
8,540
|
8,053
|
8,310
|
8,849
|
8,543
|
8,413
|
8,814
|
8,848
|
8,969
|
8,986
|
9,034
|
9,524
|
9,615
|
9,609
|
9,603
|
10,042
|
10,383
|
11,426
|
12,326
|
13,113
|
12,397
|
12,539
|
13,086
|
13,090
|
13,818
|
14,293
|
14,098
|
14,431
|
14,399
|
15,814
|
16,179
|
15,994
|
16,651
|
18,219
|
18,217
|
18,730
|
20,849
|
21,442
|
21,044
|
22,178
|
23,834
|
24,159
|
24,413
|
25,795
|
27,164
|
27,414
|
26,705
|
27,599
|
28,163
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,751
|
12,275
|
12,404
|
12,877
|
12,981
|
13,651
|
14,141
|
13,981
|
14,297
|
14,222
|
14,985
|
15,914
|
15,818
|
16,283
|
18,001
|
17,996
|
18,565
|
20,693
|
20,840
|
20,522
|
22,015
|
23,656
|
23,978
|
24,247
|
25,435
|
27,032
|
27,211
|
26,577
|
27,398
|
27,726
|
|
DEレシオ(%)
|
119.81
|
125.02
|
123.18
|
128.8
|
82.95
|
86.21
|
85.17
|
90.78
|
84.61
|
86.46
|
91.0
|
87.58
|
85.06
|
88.34
|
87.51
|
88.06
|
87.29
|
87.27
|
91.24
|
91.49
|
90.33
|
89.65
|
92.94
|
95.38
|
103.89
|
111.18
|
117.25
|
109.96
|
109.91
|
113.92
|
112.48
|
115.59
|
117.92
|
111.63
|
109.24
|
104.3
|
113.12
|
115.04
|
112.37
|
116.35
|
126.42
|
124.77
|
126.24
|
138.47
|
140.34
|
136.0
|
140.82
|
153.24
|
154.02
|
172.24
|
177.36
|
183.31
|
182.22
|
177.57
|
179.9
|
179.78
|