|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
40
|
53
|
39
|
85
|
57
|
43
|
44
|
48
|
68
|
69
|
31
|
83
|
38
|
53
|
52
|
38
|
37
|
52
|
41
|
68
|
47
|
47
|
59
|
23
|
38
|
30
|
68
|
434
|
65
|
51
|
81
|
109
|
127
|
126
|
84
|
123
|
79
|
94
|
67
|
62
|
106
|
89
|
311
|
320
|
517
|
585
|
548
|
648
|
636
|
121
|
143
|
110
|
48
|
141
|
93
|
126
|
46
|
70
|
76
|
64
|
|
現金 + 有価証券
|
40
|
53
|
39
|
85
|
57
|
43
|
44
|
48
|
68
|
69
|
31
|
83
|
38
|
53
|
52
|
38
|
37
|
52
|
41
|
68
|
47
|
47
|
59
|
23
|
38
|
30
|
68
|
434
|
65
|
51
|
81
|
109
|
127
|
126
|
84
|
123
|
79
|
94
|
67
|
62
|
106
|
89
|
311
|
320
|
517
|
585
|
548
|
648
|
636
|
121
|
143
|
110
|
48
|
141
|
93
|
126
|
46
|
70
|
76
|
64
|
|
売掛金
|
174
|
261
|
275
|
278
|
283
|
274
|
292
|
282
|
284
|
251
|
246
|
254
|
239
|
244
|
250
|
275
|
270
|
266
|
269
|
261
|
270
|
289
|
314
|
341
|
297
|
341
|
356
|
307
|
342
|
386
|
389
|
384
|
377
|
403
|
445
|
423
|
394
|
377
|
430
|
375
|
361
|
380
|
362
|
346
|
313
|
327
|
365
|
358
|
371
|
383
|
416
|
349
|
350
|
356
|
390
|
356
|
384
|
367
|
376
|
384
|
|
流動資産合計
|
258
|
408
|
425
|
482
|
452
|
425
|
459
|
430
|
451
|
398
|
337
|
398
|
336
|
373
|
384
|
388
|
383
|
393
|
377
|
409
|
383
|
403
|
438
|
445
|
437
|
507
|
697
|
1,025
|
707
|
730
|
579
|
536
|
547
|
571
|
591
|
604
|
532
|
517
|
547
|
476
|
510
|
500
|
711
|
700
|
868
|
932
|
943
|
1,022
|
1,023
|
515
|
555
|
501
|
451
|
538
|
528
|
531
|
490
|
484
|
500
|
503
|
|
有形固定資産
|
1,030
|
1,498
|
1,511
|
1,568
|
1,617
|
1,673
|
1,706
|
1,717
|
1,718
|
1,709
|
1,687
|
1,680
|
1,739
|
1,729
|
1,727
|
1,726
|
1,737
|
1,757
|
1,772
|
1,907
|
1,919
|
1,921
|
1,916
|
1,919
|
1,913
|
1,908
|
1,897
|
1,909
|
2,049
|
2,055
|
2,100
|
2,102
|
2,124
|
2,148
|
2,200
|
2,151
|
2,148
|
2,155
|
2,144
|
2,142
|
2,130
|
2,126
|
2,122
|
2,114
|
2,074
|
2,055
|
2,037
|
2,017
|
2,007
|
2,012
|
2,002
|
1,972
|
1,963
|
1,951
|
1,944
|
1,929
|
1,919
|
1,910
|
1,899
|
1,900
|
|
固定資産合計
|
1,198
|
1,981
|
1,998
|
2,474
|
2,530
|
2,565
|
2,590
|
2,604
|
2,597
|
2,569
|
2,502
|
2,490
|
2,552
|
2,522
|
2,505
|
2,512
|
2,522
|
2,605
|
2,625
|
2,959
|
3,018
|
3,031
|
3,065
|
3,098
|
3,163
|
3,235
|
3,052
|
3,141
|
3,587
|
3,639
|
3,647
|
3,657
|
3,659
|
3,671
|
3,656
|
3,779
|
3,775
|
3,765
|
3,770
|
3,711
|
3,732
|
3,748
|
3,749
|
3,726
|
3,695
|
3,656
|
3,594
|
3,586
|
3,532
|
3,189
|
3,205
|
3,201
|
3,220
|
3,186
|
3,168
|
3,153
|
3,154
|
3,149
|
3,132
|
3,129
|
|
総資産
|
1,456
|
2,390
|
2,424
|
2,956
|
2,982
|
2,991
|
3,050
|
3,034
|
3,049
|
2,968
|
2,839
|
2,888
|
2,888
|
2,895
|
2,889
|
2,901
|
2,905
|
2,998
|
3,002
|
3,368
|
3,401
|
3,435
|
3,503
|
3,543
|
3,600
|
3,742
|
3,749
|
4,167
|
4,294
|
4,369
|
4,227
|
4,193
|
4,207
|
4,242
|
4,247
|
4,384
|
4,308
|
4,283
|
4,318
|
4,188
|
4,243
|
4,248
|
4,460
|
4,427
|
4,564
|
4,589
|
4,537
|
4,609
|
4,555
|
3,705
|
3,760
|
3,702
|
3,672
|
3,724
|
3,696
|
3,685
|
3,644
|
3,633
|
3,632
|
3,632
|
|
買掛金
|
44
|
66
|
73
|
80
|
81
|
72
|
69
|
55
|
63
|
53
|
50
|
52
|
47
|
46
|
47
|
52
|
56
|
61
|
58
|
60
|
59
|
72
|
77
|
83
|
92
|
81
|
79
|
84
|
98
|
91
|
92
|
84
|
90
|
82
|
93
|
93
|
91
|
96
|
99
|
92
|
86
|
91
|
85
|
84
|
75
|
67
|
64
|
80
|
79
|
71
|
79
|
78
|
73
|
66
|
64
|
67
|
76
|
64
|
67
|
65
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
|
流動負債合計
|
166
|
270
|
270
|
296
|
299
|
300
|
288
|
272
|
282
|
286
|
259
|
270
|
213
|
231
|
223
|
240
|
246
|
263
|
254
|
268
|
256
|
256
|
278
|
274
|
288
|
288
|
504
|
511
|
570
|
574
|
369
|
348
|
373
|
673
|
694
|
708
|
409
|
408
|
395
|
385
|
400
|
421
|
411
|
423
|
385
|
420
|
378
|
408
|
389
|
427
|
437
|
396
|
347
|
433
|
437
|
420
|
388
|
441
|
340
|
388
|
|
長期借入金
|
-
|
-
|
-
|
-
|
1,234
|
1,310
|
1,319
|
1,312
|
1,298
|
1,324
|
1,317
|
1,370
|
1,444
|
1,448
|
1,485
|
1,479
|
1,479
|
1,433
|
1,462
|
1,795
|
1,844
|
1,881
|
1,875
|
1,884
|
1,869
|
1,893
|
1,935
|
2,089
|
2,107
|
2,158
|
2,182
|
2,240
|
2,289
|
2,363
|
2,397
|
2,433
|
2,355
|
2,356
|
2,408
|
2,371
|
2,372
|
2,343
|
2,562
|
2,495
|
2,632
|
2,629
|
2,626
|
2,626
|
2,574
|
1,961
|
1,933
|
1,883
|
1,845
|
1,789
|
1,725
|
1,717
|
1,739
|
1,638
|
1,711
|
1,658
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
725
|
726
|
728
|
728
|
731
|
715
|
833
|
839
|
841
|
845
|
848
|
855
|
805
|
862
|
866
|
870
|
873
|
876
|
880
|
882
|
886
|
889
|
893
|
1,174
|
1,181
|
1,186
|
1,192
|
1,194
|
1,200
|
1,206
|
1,212
|
1,215
|
1,221
|
1,226
|
1,232
|
1,248
|
1,253
|
1,258
|
1,263
|
1,269
|
1,273
|
1,273
|
1,277
|
1,282
|
1,286
|
1,289
|
1,292
|
1,290
|
1,294
|
1,297
|
1,300
|
1,299
|
1,300
|
1,304
|
1,316
|
1,304
|
|
利益剰余金
|
400
|
405
|
428
|
445
|
466
|
488
|
507
|
521
|
544
|
547
|
264
|
252
|
250
|
244
|
232
|
219
|
216
|
214
|
206
|
189
|
171
|
163
|
158
|
142
|
117
|
112
|
112
|
100
|
73
|
53
|
31
|
8
|
-12
|
-30
|
-53
|
-72
|
-88
|
-100
|
-120
|
-153
|
-175
|
-194
|
-223
|
-203
|
-161
|
-127
|
-176
|
-138
|
-85
|
-46
|
-5
|
23
|
53
|
77
|
103
|
125
|
-2
|
24
|
39
|
59
|
|
株主資本
|
626
|
1,008
|
1,039
|
1,055
|
1,080
|
1,045
|
1,038
|
1,050
|
1,072
|
1,051
|
1,047
|
1,039
|
1,035
|
1,034
|
1,023
|
1,018
|
1,020
|
1,066
|
1,045
|
1,026
|
1,016
|
1,005
|
1,006
|
991
|
967
|
966
|
975
|
1,245
|
1,226
|
1,214
|
1,199
|
1,138
|
1,093
|
1,080
|
1,040
|
1,027
|
1,022
|
1,007
|
996
|
958
|
945
|
933
|
913
|
941
|
986
|
1,018
|
976
|
1,022
|
1,071
|
1,111
|
1,166
|
1,200
|
1,233
|
1,259
|
1,291
|
1,310
|
1,282
|
1,316
|
1,334
|
1,343
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
1,234
|
1,310
|
1,319
|
1,312
|
1,298
|
1,324
|
1,317
|
1,370
|
1,444
|
1,448
|
1,485
|
1,479
|
1,479
|
1,433
|
1,462
|
1,795
|
1,844
|
1,881
|
1,855
|
1,884
|
1,869
|
1,893
|
1,935
|
2,089
|
2,107
|
2,158
|
2,182
|
2,240
|
2,289
|
2,363
|
2,397
|
2,433
|
2,355
|
2,356
|
2,408
|
2,371
|
2,372
|
2,343
|
1,933
|
2,495
|
2,632
|
2,629
|
2,626
|
2,626
|
2,574
|
1,961
|
1,933
|
1,883
|
1,845
|
1,789
|
1,781
|
1,717
|
1,739
|
1,638
|
1,712
|
1,658
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
1,176
|
1,266
|
1,274
|
1,263
|
1,229
|
1,255
|
1,285
|
1,286
|
1,405
|
1,395
|
1,433
|
1,441
|
1,441
|
1,380
|
1,421
|
1,726
|
1,797
|
1,833
|
1,796
|
1,861
|
1,830
|
1,863
|
1,867
|
1,654
|
2,041
|
2,106
|
2,100
|
2,130
|
2,162
|
2,237
|
2,313
|
2,310
|
2,275
|
2,261
|
2,341
|
2,308
|
2,265
|
2,254
|
1,621
|
2,174
|
2,115
|
2,043
|
2,077
|
1,977
|
1,937
|
1,840
|
1,789
|
1,773
|
1,796
|
1,648
|
1,687
|
1,590
|
1,692
|
1,568
|
1,635
|
1,593
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
114.27
|
125.4
|
127.01
|
125.01
|
121.01
|
125.96
|
125.8
|
131.77
|
139.44
|
140.01
|
145.08
|
145.32
|
144.99
|
134.36
|
139.85
|
174.9
|
181.47
|
187.08
|
184.32
|
190.04
|
193.21
|
195.98
|
198.5
|
167.73
|
171.75
|
177.7
|
181.91
|
196.68
|
209.38
|
218.63
|
230.39
|
236.82
|
230.32
|
233.75
|
241.6
|
247.39
|
250.89
|
251.09
|
211.71
|
265.07
|
266.92
|
258.03
|
269.0
|
256.97
|
240.32
|
176.41
|
165.74
|
156.95
|
149.6
|
142.02
|
137.9
|
131.07
|
135.66
|
124.51
|
128.31
|
123.45
|