|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
136
|
117
|
174
|
134
|
120
|
140
|
273
|
233
|
254
|
269
|
205
|
183
|
182
|
274
|
654
|
615
|
720
|
560
|
604
|
579
|
487
|
500
|
408
|
359
|
366
|
378
|
277
|
225
|
251
|
209
|
126
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
124
|
24
|
24
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
136
|
117
|
174
|
134
|
120
|
140
|
273
|
233
|
254
|
269
|
205
|
183
|
182
|
274
|
654
|
615
|
720
|
685
|
629
|
604
|
512
|
500
|
408
|
359
|
366
|
378
|
277
|
225
|
251
|
209
|
126
|
|
売掛金
|
89
|
121
|
106
|
92
|
115
|
102
|
66
|
108
|
64
|
107
|
34
|
67
|
54
|
55
|
62
|
80
|
90
|
119
|
142
|
158
|
118
|
108
|
106
|
132
|
142
|
94
|
87
|
99
|
74
|
94
|
97
|
|
流動資産合計
|
515
|
556
|
576
|
566
|
487
|
584
|
1,082
|
1,086
|
622
|
667
|
566
|
516
|
508
|
642
|
1,010
|
1,029
|
1,117
|
1,117
|
1,162
|
1,159
|
935
|
928
|
830
|
816
|
757
|
732
|
588
|
551
|
561
|
569
|
450
|
|
有形固定資産
|
788
|
783
|
776
|
770
|
765
|
761
|
879
|
872
|
809
|
827
|
843
|
850
|
858
|
801
|
799
|
808
|
842
|
893
|
940
|
980
|
1,016
|
1,029
|
1,028
|
1,024
|
1,011
|
1,021
|
1,022
|
1,019
|
1,025
|
1,042
|
1,051
|
|
固定資産合計
|
849
|
844
|
844
|
836
|
834
|
831
|
1,064
|
1,054
|
1,070
|
1,030
|
1,071
|
1,055
|
1,028
|
936
|
934
|
963
|
995
|
1,042
|
1,089
|
1,136
|
1,165
|
1,194
|
1,204
|
1,206
|
1,193
|
1,206
|
1,210
|
1,211
|
1,198
|
1,213
|
1,216
|
|
総資産
|
1,365
|
1,401
|
1,420
|
1,403
|
1,322
|
1,416
|
2,148
|
2,140
|
1,692
|
1,698
|
1,638
|
1,571
|
1,537
|
1,578
|
1,944
|
1,992
|
2,113
|
2,160
|
2,253
|
2,296
|
2,101
|
2,123
|
2,034
|
2,022
|
1,951
|
1,939
|
1,799
|
1,763
|
1,759
|
1,782
|
1,666
|
|
買掛金
|
100
|
138
|
172
|
96
|
105
|
147
|
103
|
105
|
126
|
156
|
96
|
93
|
89
|
140
|
92
|
102
|
112
|
146
|
106
|
127
|
123
|
234
|
128
|
105
|
138
|
186
|
123
|
109
|
108
|
154
|
102
|
|
一年内返済予定の長期借入金
|
158
|
74
|
73
|
83
|
75
|
73
|
55
|
1
|
132
|
132
|
130
|
36
|
34
|
98
|
61
|
2
|
34
|
35
|
35
|
99
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
流動負債合計
|
295
|
352
|
360
|
393
|
347
|
416
|
765
|
716
|
483
|
541
|
461
|
324
|
331
|
452
|
421
|
370
|
404
|
471
|
580
|
647
|
420
|
486
|
478
|
513
|
402
|
384
|
336
|
328
|
316
|
385
|
325
|
|
長期借入金
|
524
|
509
|
493
|
486
|
470
|
457
|
301
|
370
|
248
|
243
|
247
|
341
|
345
|
287
|
537
|
538
|
514
|
514
|
557
|
495
|
495
|
495
|
495
|
493
|
491
|
491
|
490
|
483
|
431
|
432
|
432
|
|
固定負債合計
|
563
|
562
|
554
|
551
|
512
|
527
|
357
|
429
|
301
|
291
|
296
|
389
|
402
|
349
|
602
|
617
|
591
|
585
|
629
|
566
|
567
|
575
|
582
|
583
|
574
|
564
|
562
|
554
|
504
|
521
|
533
|
|
総負債
|
859
|
914
|
915
|
944
|
859
|
944
|
1,123
|
1,146
|
785
|
832
|
758
|
713
|
733
|
802
|
1,024
|
987
|
995
|
1,057
|
1,209
|
1,214
|
988
|
1,062
|
1,061
|
1,096
|
976
|
949
|
898
|
882
|
820
|
907
|
859
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
740
|
883
|
901
|
1,067
|
1,069
|
1,067
|
1,069
|
1,107
|
1,110
|
1,104
|
1,107
|
1,110
|
1,113
|
1,209
|
1,212
|
1,216
|
1,213
|
1,221
|
|
利益剰余金
|
70
|
82
|
95
|
83
|
75
|
74
|
277
|
226
|
187
|
148
|
131
|
123
|
89
|
39
|
44
|
53
|
-6
|
-16
|
-77
|
-31
|
-104
|
-143
|
-213
|
-266
|
-244
|
-236
|
-288
|
-312
|
-264
|
-319
|
-392
|
|
株主資本
|
506
|
487
|
505
|
459
|
462
|
472
|
1,023
|
994
|
906
|
865
|
880
|
857
|
803
|
776
|
920
|
1,005
|
1,117
|
1,102
|
1,042
|
1,081
|
1,113
|
1,061
|
973
|
925
|
974
|
990
|
900
|
880
|
938
|
874
|
807
|
|
有利子負債合計
|
682
|
584
|
567
|
570
|
545
|
531
|
356
|
372
|
381
|
376
|
377
|
377
|
379
|
385
|
599
|
540
|
548
|
549
|
593
|
594
|
497
|
497
|
496
|
495
|
493
|
493
|
492
|
485
|
433
|
434
|
434
|
|
純有利子負債
|
546
|
466
|
392
|
435
|
424
|
390
|
83
|
138
|
127
|
106
|
172
|
194
|
197
|
110
|
-56
|
-75
|
-172
|
-137
|
-36
|
-11
|
-16
|
-4
|
88
|
135
|
127
|
114
|
214
|
260
|
181
|
225
|
307
|
|
DEレシオ(%)
|
134.77
|
120.0
|
112.23
|
124.21
|
117.88
|
112.44
|
34.85
|
37.41
|
42.06
|
43.52
|
42.95
|
44.08
|
47.22
|
49.62
|
65.11
|
53.82
|
49.11
|
49.84
|
56.94
|
54.93
|
44.65
|
46.85
|
51.07
|
53.51
|
50.68
|
49.87
|
54.65
|
55.13
|
46.12
|
49.69
|
53.81
|