|
(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
|
3
|
9
|
5
|
15
|
28
|
45
|
11
|
20
|
23
|
43
|
13
|
27
|
66
|
79
|
30
|
224
|
222
|
81
|
97
|
120
|
176
|
230
|
325
|
23
|
42
|
172
|
462
|
443
|
510
|
550
|
666
|
225
|
251
|
326
|
212
|
296
|
379
|
467
|
773
|
819
|
785
|
322
|
189
|
247
|
162
|
144
|
61
|
56
|
36
|
21
|
21
|
134
|
75
|
69
|
135
|
210
|
|
現金 + 有価証券
|
3
|
9
|
5
|
15
|
28
|
45
|
11
|
20
|
23
|
43
|
13
|
27
|
66
|
79
|
30
|
224
|
222
|
81
|
97
|
120
|
176
|
230
|
325
|
23
|
42
|
172
|
462
|
443
|
510
|
550
|
666
|
225
|
251
|
326
|
212
|
296
|
379
|
467
|
773
|
819
|
785
|
322
|
189
|
247
|
162
|
144
|
61
|
56
|
36
|
21
|
21
|
134
|
75
|
69
|
135
|
210
|
|
売掛金
|
56
|
56
|
62
|
57
|
60
|
61
|
62
|
58
|
61
|
59
|
70
|
69
|
84
|
95
|
106
|
99
|
105
|
110
|
121
|
137
|
147
|
149
|
146
|
156
|
169
|
166
|
171
|
168
|
176
|
180
|
183
|
414
|
390
|
402
|
411
|
385
|
354
|
384
|
425
|
413
|
408
|
440
|
624
|
644
|
614
|
615
|
650
|
333
|
329
|
339
|
342
|
362
|
344
|
358
|
337
|
198
|
|
流動資産合計
|
68
|
81
|
79
|
84
|
97
|
123
|
96
|
101
|
103
|
130
|
130
|
147
|
198
|
233
|
168
|
355
|
360
|
228
|
285
|
323
|
397
|
467
|
536
|
212
|
329
|
379
|
666
|
649
|
722
|
762
|
872
|
674
|
683
|
789
|
672
|
721
|
759
|
918
|
1,304
|
1,298
|
1,257
|
872
|
963
|
1,018
|
951
|
934
|
857
|
537
|
512
|
495
|
468
|
601
|
538
|
576
|
541
|
483
|
|
有形固定資産
|
139
|
137
|
137
|
135
|
133
|
135
|
135
|
135
|
135
|
135
|
143
|
139
|
191
|
217
|
221
|
213
|
210
|
229
|
234
|
322
|
320
|
328
|
326
|
339
|
346
|
351
|
350
|
343
|
342
|
343
|
363
|
672
|
686
|
695
|
725
|
731
|
732
|
726
|
737
|
730
|
809
|
908
|
1,165
|
1,181
|
1,260
|
1,366
|
1,466
|
1,521
|
1,574
|
1,610
|
1,601
|
1,590
|
1,582
|
1,583
|
1,577
|
1,552
|
|
固定資産合計
|
1,158
|
1,156
|
1,154
|
1,151
|
1,149
|
1,150
|
1,153
|
1,154
|
1,153
|
1,154
|
1,203
|
1,198
|
1,524
|
1,698
|
1,703
|
1,693
|
1,686
|
1,863
|
1,857
|
2,235
|
2,248
|
2,254
|
2,247
|
2,553
|
2,640
|
2,634
|
2,594
|
2,583
|
2,579
|
2,577
|
3,341
|
6,321
|
6,318
|
6,315
|
6,300
|
6,307
|
6,281
|
6,306
|
6,339
|
6,362
|
6,413
|
6,907
|
10,145
|
10,116
|
10,172
|
10,249
|
10,295
|
10,308
|
10,298
|
10,240
|
10,172
|
10,134
|
10,096
|
10,055
|
10,001
|
9,955
|
|
総資産
|
1,227
|
1,237
|
1,233
|
1,236
|
1,246
|
1,274
|
1,249
|
1,255
|
1,257
|
1,285
|
1,334
|
1,345
|
1,723
|
1,931
|
1,871
|
2,049
|
2,046
|
2,092
|
2,143
|
2,558
|
2,645
|
2,721
|
2,783
|
2,766
|
2,970
|
3,014
|
3,261
|
3,233
|
3,301
|
3,339
|
4,213
|
6,995
|
7,001
|
7,104
|
6,972
|
7,028
|
7,040
|
7,224
|
7,643
|
7,660
|
7,670
|
7,779
|
11,108
|
11,134
|
11,123
|
11,183
|
11,152
|
10,845
|
10,810
|
10,735
|
10,640
|
10,735
|
10,634
|
10,631
|
10,542
|
10,438
|
|
買掛金
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
2
|
5
|
4
|
6
|
3
|
4
|
4
|
6
|
3
|
5
|
5
|
3
|
2
|
3
|
-
|
3
|
6
|
5
|
8
|
16
|
12
|
13
|
11
|
23
|
86
|
79
|
10
|
19
|
33
|
34
|
59
|
23
|
66
|
40
|
55
|
40
|
33
|
26
|
23
|
36
|
32
|
17
|
75
|
72
|
|
一年内返済予定の長期借入金
|
4
|
4
|
4
|
4
|
4
|
4
|
-
|
-
|
-
|
-
|
0
|
0
|
5
|
6
|
-
|
-
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
5
|
6
|
6
|
-
|
6
|
37
|
-
|
-
|
14
|
14
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
13
|
23
|
20
|
20
|
|
流動負債合計
|
45
|
62
|
49
|
55
|
48
|
72
|
47
|
50
|
41
|
54
|
63
|
70
|
69
|
113
|
80
|
79
|
55
|
91
|
87
|
92
|
73
|
97
|
119
|
92
|
99
|
115
|
-
|
100
|
154
|
120
|
150
|
268
|
233
|
292
|
246
|
243
|
297
|
344
|
255
|
249
|
223
|
280
|
384
|
363
|
374
|
446
|
409
|
424
|
357
|
414
|
395
|
424
|
331
|
508
|
527
|
533
|
|
長期借入金
|
820
|
819
|
827
|
817
|
816
|
815
|
832
|
832
|
833
|
833
|
842
|
842
|
1,202
|
1,300
|
1,236
|
1,236
|
1,235
|
1,235
|
1,235
|
1,631
|
1,705
|
1,755
|
1,756
|
1,748
|
1,832
|
1,831
|
-
|
1,830
|
1,799
|
1,800
|
2,549
|
3,882
|
3,881
|
3,881
|
3,697
|
3,700
|
3,703
|
3,706
|
3,974
|
3,976
|
3,979
|
3,981
|
6,740
|
6,740
|
6,690
|
6,590
|
6,440
|
6,147
|
6,197
|
6,171
|
6,145
|
6,139
|
6,125
|
5,870
|
5,601
|
5,589
|
|
固定負債合計
|
1,019
|
1,018
|
1,036
|
1,030
|
1,037
|
1,038
|
1,058
|
1,060
|
1,064
|
1,071
|
1,097
|
1,098
|
1,473
|
1,623
|
1,575
|
1,581
|
1,581
|
1,583
|
1,626
|
2,027
|
2,114
|
2,165
|
2,171
|
2,169
|
2,299
|
2,309
|
-
|
2,141
|
2,114
|
2,122
|
2,876
|
4,748
|
4,755
|
4,759
|
4,612
|
4,633
|
4,635
|
4,668
|
4,985
|
4,987
|
5,000
|
5,087
|
8,317
|
8,317
|
8,261
|
8,155
|
7,977
|
7,710
|
7,743
|
7,669
|
7,624
|
7,611
|
7,598
|
7,343
|
7,082
|
7,001
|
|
総負債
|
1,064
|
1,080
|
1,086
|
1,086
|
1,086
|
1,110
|
1,105
|
1,110
|
1,105
|
1,126
|
1,160
|
1,168
|
1,543
|
1,737
|
1,655
|
1,660
|
1,636
|
1,674
|
1,713
|
2,119
|
2,188
|
2,263
|
2,290
|
2,261
|
2,398
|
2,425
|
-
|
2,242
|
2,268
|
2,243
|
3,026
|
5,016
|
4,988
|
5,051
|
4,858
|
4,876
|
4,932
|
5,012
|
5,240
|
5,236
|
5,223
|
5,367
|
8,701
|
8,680
|
8,635
|
8,601
|
8,386
|
8,134
|
8,100
|
8,083
|
8,019
|
8,035
|
7,929
|
7,851
|
7,609
|
7,534
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
485
|
485
|
486
|
654
|
654
|
655
|
655
|
656
|
656
|
657
|
658
|
658
|
659
|
660
|
-
|
904
|
904
|
906
|
907
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-300
|
-300
|
-294
|
-292
|
-282
|
-267
|
-270
|
-269
|
-264
|
-257
|
-251
|
-250
|
-249
|
-235
|
-203
|
-198
|
-186
|
-179
|
-164
|
-155
|
-137
|
-138
|
-102
|
-90
|
-20
|
-4
|
-
|
181
|
222
|
284
|
372
|
343
|
377
|
423
|
504
|
544
|
542
|
651
|
862
|
880
|
899
|
861
|
869
|
910
|
988
|
1,076
|
1,242
|
1,191
|
1,175
|
1,114
|
1,084
|
1,151
|
1,152
|
1,227
|
1,375
|
1,345
|
|
株主資本
|
125
|
125
|
122
|
125
|
135
|
149
|
143
|
144
|
151
|
158
|
174
|
177
|
179
|
194
|
216
|
389
|
409
|
417
|
429
|
438
|
457
|
458
|
492
|
504
|
572
|
588
|
-
|
991
|
1,032
|
1,096
|
1,187
|
1,329
|
1,363
|
1,403
|
1,464
|
1,502
|
1,458
|
1,562
|
1,753
|
1,774
|
1,797
|
1,762
|
1,757
|
1,804
|
1,838
|
1,932
|
2,116
|
2,061
|
2,060
|
2,002
|
1,971
|
2,050
|
2,055
|
2,130
|
2,283
|
2,254
|
|
有利子負債合計
|
824
|
824
|
832
|
822
|
821
|
820
|
832
|
832
|
833
|
833
|
842
|
842
|
1,208
|
1,306
|
1,236
|
1,236
|
1,235
|
1,235
|
1,220
|
1,636
|
1,705
|
1,755
|
1,756
|
1,754
|
1,838
|
1,838
|
-
|
1,836
|
1,836
|
1,800
|
2,549
|
3,896
|
3,895
|
3,895
|
3,697
|
3,700
|
3,703
|
3,706
|
3,974
|
3,976
|
3,979
|
3,981
|
6,755
|
6,755
|
6,705
|
6,605
|
6,455
|
6,162
|
6,212
|
6,186
|
6,160
|
6,154
|
6,138
|
5,893
|
5,621
|
5,609
|
|
純有利子負債
|
821
|
814
|
827
|
807
|
793
|
774
|
821
|
811
|
809
|
789
|
829
|
815
|
1,142
|
1,226
|
1,205
|
1,011
|
1,013
|
1,154
|
1,122
|
1,515
|
1,529
|
1,525
|
1,431
|
1,730
|
1,796
|
1,665
|
-
|
1,393
|
1,325
|
1,249
|
1,882
|
3,671
|
3,644
|
3,569
|
3,485
|
3,404
|
3,324
|
3,239
|
3,201
|
3,157
|
3,194
|
3,659
|
6,566
|
6,508
|
6,543
|
6,461
|
6,394
|
6,106
|
6,176
|
6,165
|
6,139
|
6,020
|
6,063
|
5,824
|
5,486
|
5,399
|
|
DEレシオ(%)
|
657.92
|
656.87
|
676.87
|
657.02
|
607.95
|
547.3
|
578.64
|
574.46
|
549.74
|
524.65
|
484.38
|
475.83
|
672.58
|
671.44
|
571.9
|
317.61
|
301.69
|
296.17
|
284.22
|
373.47
|
373.13
|
383.26
|
356.44
|
348.04
|
321.41
|
312.11
|
-
|
185.34
|
177.76
|
164.18
|
214.71
|
293.15
|
285.77
|
277.62
|
252.53
|
246.34
|
253.98
|
237.26
|
226.7
|
224.13
|
221.42
|
225.94
|
384.46
|
374.45
|
364.8
|
341.87
|
305.06
|
298.98
|
301.55
|
308.99
|
312.53
|
300.2
|
298.69
|
276.67
|
246.21
|
248.85
|