|
(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
|
154
|
102
|
143
|
148
|
138
|
141
|
376
|
366
|
187
|
173
|
236
|
119
|
209
|
268
|
313
|
184
|
359
|
567
|
415
|
283
|
423
|
224
|
274
|
205
|
219
|
348
|
234
|
188
|
239
|
237
|
238
|
246
|
278
|
278
|
235
|
628
|
686
|
380
|
523
|
409
|
866
|
706
|
743
|
309
|
262
|
277
|
218
|
126
|
188
|
158
|
119
|
115
|
137
|
106
|
124
|
115
|
|
現金 + 有価証券
|
154
|
102
|
143
|
148
|
138
|
141
|
376
|
366
|
187
|
173
|
236
|
119
|
209
|
268
|
313
|
184
|
359
|
567
|
415
|
283
|
423
|
224
|
274
|
205
|
219
|
348
|
234
|
188
|
239
|
237
|
238
|
246
|
278
|
278
|
235
|
628
|
686
|
380
|
523
|
409
|
866
|
706
|
743
|
309
|
262
|
277
|
218
|
126
|
188
|
158
|
119
|
115
|
137
|
106
|
124
|
115
|
|
売掛金
|
149
|
142
|
120
|
122
|
147
|
145
|
-
|
118
|
134
|
137
|
-
|
131
|
165
|
174
|
-
|
127
|
163
|
171
|
-
|
139
|
175
|
172
|
-
|
147
|
178
|
166
|
-
|
163
|
198
|
180
|
-
|
155
|
185
|
155
|
79
|
102
|
92
|
109
|
128
|
130
|
145
|
140
|
123
|
124
|
136
|
165
|
201
|
149
|
143
|
135
|
105
|
109
|
126
|
124
|
101
|
109
|
|
流動資産合計
|
922
|
867
|
806
|
825
|
870
|
868
|
-
|
962
|
879
|
787
|
-
|
818
|
1,033
|
1,128
|
-
|
952
|
1,302
|
1,431
|
-
|
844
|
1,083
|
826
|
-
|
733
|
861
|
942
|
-
|
760
|
929
|
905
|
-
|
771
|
910
|
862
|
1,211
|
1,580
|
1,582
|
1,221
|
944
|
869
|
1,424
|
1,225
|
1,188
|
803
|
872
|
913
|
834
|
725
|
796
|
695
|
580
|
597
|
691
|
648
|
581
|
589
|
|
有形固定資産
|
174
|
169
|
165
|
155
|
151
|
161
|
-
|
190
|
187
|
191
|
-
|
199
|
203
|
224
|
-
|
228
|
236
|
240
|
-
|
251
|
250
|
254
|
-
|
270
|
267
|
272
|
-
|
281
|
283
|
284
|
-
|
302
|
311
|
315
|
308
|
304
|
293
|
288
|
317
|
308
|
304
|
302
|
310
|
311
|
322
|
323
|
317
|
303
|
293
|
284
|
280
|
261
|
254
|
248
|
247
|
237
|
|
固定資産合計
|
7,058
|
7,030
|
7,004
|
6,972
|
6,952
|
6,483
|
-
|
6,453
|
6,420
|
6,395
|
-
|
6,409
|
6,410
|
6,518
|
-
|
6,480
|
6,544
|
6,598
|
-
|
6,556
|
6,547
|
6,629
|
-
|
6,597
|
6,565
|
6,579
|
-
|
6,565
|
6,562
|
6,533
|
-
|
7,040
|
7,044
|
6,855
|
6,332
|
5,881
|
5,851
|
5,827
|
5,990
|
6,025
|
5,983
|
5,968
|
6,022
|
6,054
|
6,106
|
6,100
|
5,549
|
5,470
|
5,423
|
5,364
|
5,259
|
5,202
|
5,155
|
5,100
|
5,055
|
4,999
|
|
総資産
|
7,980
|
7,897
|
7,810
|
7,797
|
7,822
|
7,351
|
-
|
7,415
|
7,299
|
7,182
|
-
|
7,227
|
7,443
|
7,646
|
-
|
7,432
|
7,846
|
8,029
|
-
|
7,400
|
7,630
|
7,455
|
-
|
7,330
|
7,426
|
7,521
|
-
|
7,325
|
7,491
|
7,438
|
-
|
7,811
|
7,954
|
7,717
|
7,543
|
7,461
|
7,433
|
7,048
|
6,934
|
6,894
|
7,407
|
7,193
|
7,210
|
6,857
|
6,978
|
7,013
|
6,383
|
6,195
|
6,219
|
6,059
|
5,839
|
5,799
|
5,846
|
5,748
|
5,636
|
5,588
|
|
買掛金
|
199
|
155
|
184
|
180
|
214
|
201
|
-
|
147
|
207
|
153
|
-
|
138
|
157
|
171
|
-
|
117
|
154
|
147
|
-
|
128
|
152
|
142
|
-
|
125
|
170
|
152
|
-
|
139
|
178
|
181
|
-
|
154
|
198
|
145
|
84
|
70
|
86
|
87
|
128
|
103
|
124
|
125
|
130
|
119
|
137
|
163
|
184
|
123
|
125
|
104
|
99
|
88
|
105
|
102
|
101
|
98
|
|
一年内返済予定の長期借入金
|
294
|
200
|
325
|
111
|
214
|
120
|
-
|
154
|
161
|
64
|
-
|
164
|
19
|
19
|
-
|
19
|
519
|
519
|
-
|
541
|
41
|
197
|
-
|
355
|
237
|
242
|
-
|
332
|
788
|
727
|
-
|
440
|
364
|
304
|
234
|
803
|
868
|
198
|
62
|
17
|
18
|
9
|
10
|
12
|
360
|
354
|
366
|
398
|
369
|
321
|
307
|
639
|
606
|
500
|
490
|
610
|
|
流動負債合計
|
1,420
|
1,386
|
1,436
|
1,310
|
1,354
|
1,352
|
-
|
991
|
1,097
|
942
|
-
|
922
|
889
|
942
|
-
|
812
|
1,530
|
1,493
|
-
|
1,306
|
907
|
1,056
|
-
|
1,081
|
1,070
|
1,088
|
-
|
1,081
|
1,640
|
1,567
|
-
|
1,257
|
1,280
|
1,218
|
1,146
|
1,640
|
1,638
|
1,146
|
1,025
|
869
|
979
|
1,067
|
1,052
|
881
|
1,318
|
1,342
|
1,305
|
1,328
|
1,334
|
1,290
|
1,207
|
1,475
|
1,498
|
1,447
|
1,389
|
1,449
|
|
長期借入金
|
6,839
|
6,827
|
6,825
|
7,121
|
7,121
|
7,121
|
-
|
4,317
|
3,995
|
3,891
|
-
|
3,839
|
3,932
|
3,927
|
-
|
3,887
|
3,383
|
3,378
|
-
|
3,203
|
3,691
|
3,273
|
-
|
3,256
|
3,246
|
3,234
|
-
|
3,263
|
2,812
|
2,806
|
-
|
3,335
|
3,325
|
3,221
|
3,211
|
3,200
|
3,175
|
3,159
|
3,145
|
3,190
|
3,357
|
2,938
|
2,940
|
2,899
|
2,489
|
2,486
|
2,483
|
2,480
|
2,475
|
2,239
|
2,235
|
2,053
|
2,054
|
2,030
|
2,031
|
2,033
|
|
固定負債合計
|
7,876
|
7,855
|
7,882
|
8,185
|
8,189
|
7,741
|
-
|
4,981
|
4,656
|
4,567
|
-
|
4,330
|
4,497
|
4,539
|
-
|
4,462
|
4,043
|
4,143
|
-
|
3,741
|
4,299
|
3,931
|
-
|
3,874
|
3,933
|
3,968
|
-
|
3,816
|
3,409
|
3,428
|
-
|
4,365
|
4,421
|
4,316
|
4,301
|
4,187
|
4,170
|
4,169
|
4,142
|
4,228
|
4,422
|
3,998
|
3,966
|
3,819
|
3,451
|
3,455
|
3,311
|
3,237
|
3,232
|
2,984
|
2,951
|
2,744
|
2,734
|
2,675
|
2,677
|
2,643
|
|
総負債
|
9,296
|
9,241
|
9,318
|
9,495
|
9,543
|
9,093
|
-
|
5,972
|
5,753
|
5,509
|
-
|
5,252
|
5,386
|
5,481
|
-
|
5,274
|
5,573
|
5,636
|
-
|
5,047
|
5,206
|
4,987
|
-
|
4,955
|
5,003
|
5,056
|
-
|
4,897
|
5,049
|
4,995
|
-
|
5,622
|
5,701
|
5,534
|
5,447
|
5,827
|
5,808
|
5,315
|
5,167
|
5,097
|
5,401
|
5,065
|
5,018
|
4,700
|
4,769
|
4,797
|
4,616
|
4,565
|
4,566
|
4,274
|
4,158
|
4,219
|
4,232
|
4,122
|
4,066
|
4,092
|
|
資本金及び資本剰余金
|
2,030
|
2,031
|
2,033
|
2,034
|
2,035
|
2,035
|
-
|
5,595
|
5,614
|
5,628
|
-
|
5,645
|
5,656
|
5,666
|
-
|
5,688
|
5,703
|
5,716
|
-
|
5,708
|
5,688
|
5,622
|
-
|
5,500
|
5,439
|
5,384
|
-
|
5,180
|
5,074
|
4,971
|
-
|
4,842
|
4,838
|
4,838
|
4,843
|
4,845
|
4,848
|
4,857
|
4,877
|
4,875
|
4,933
|
4,940
|
4,948
|
4,887
|
4,850
|
4,804
|
4,806
|
4,806
|
4,810
|
4,814
|
4,814
|
4,815
|
4,819
|
4,823
|
4,828
|
4,831
|
|
利益剰余金
|
-3,329
|
-3,357
|
-3,511
|
-3,703
|
-3,728
|
-3,753
|
-
|
-4,120
|
-4,036
|
-3,927
|
-
|
-3,653
|
-3,585
|
-3,485
|
-
|
-3,496
|
-3,399
|
-3,289
|
-
|
-3,322
|
-3,230
|
-3,119
|
-
|
-3,090
|
-2,981
|
-2,886
|
-
|
-2,711
|
-2,588
|
-2,485
|
-
|
-2,606
|
-2,537
|
-2,607
|
-2,695
|
-3,157
|
-3,171
|
-3,073
|
-3,055
|
-3,022
|
-2,873
|
-2,759
|
-2,712
|
-2,684
|
-2,596
|
-2,541
|
-2,994
|
-3,132
|
-3,113
|
-2,984
|
-3,091
|
-3,192
|
-3,162
|
-3,155
|
-3,219
|
-3,297
|
|
株主資本
|
-1,316
|
-1,344
|
-1,508
|
-1,698
|
-1,721
|
-1,742
|
-
|
1,443
|
1,546
|
1,673
|
-
|
1,975
|
2,057
|
2,165
|
-
|
2,158
|
2,273
|
2,393
|
-
|
2,353
|
2,424
|
2,468
|
-
|
2,375
|
2,423
|
2,465
|
-
|
2,428
|
2,442
|
2,443
|
-
|
2,189
|
2,253
|
2,183
|
2,096
|
1,634
|
1,625
|
1,733
|
1,767
|
1,797
|
2,006
|
2,128
|
2,192
|
2,157
|
2,209
|
2,216
|
1,767
|
1,630
|
1,653
|
1,785
|
1,681
|
1,580
|
1,614
|
1,626
|
1,570
|
1,496
|
|
有利子負債合計
|
7,133
|
7,027
|
7,150
|
7,232
|
7,335
|
7,241
|
-
|
4,471
|
4,156
|
3,955
|
-
|
4,003
|
3,951
|
3,946
|
-
|
3,906
|
3,902
|
3,897
|
-
|
3,744
|
3,732
|
3,470
|
-
|
3,611
|
3,483
|
3,476
|
-
|
3,595
|
3,600
|
3,533
|
-
|
3,775
|
3,689
|
3,525
|
3,445
|
4,003
|
4,043
|
3,357
|
3,207
|
3,207
|
3,375
|
2,947
|
2,950
|
2,911
|
2,849
|
2,840
|
2,849
|
2,878
|
2,844
|
2,560
|
2,542
|
2,692
|
2,660
|
2,530
|
2,521
|
2,643
|
|
純有利子負債
|
6,979
|
6,925
|
7,007
|
7,084
|
7,197
|
7,100
|
-
|
4,105
|
3,969
|
3,782
|
-
|
3,884
|
3,742
|
3,678
|
-
|
3,722
|
3,543
|
3,330
|
-
|
3,461
|
3,309
|
3,246
|
-
|
3,406
|
3,264
|
3,128
|
-
|
3,407
|
3,361
|
3,296
|
-
|
3,529
|
3,411
|
3,247
|
3,210
|
3,375
|
3,357
|
2,977
|
2,684
|
2,798
|
2,509
|
2,241
|
2,207
|
2,602
|
2,587
|
2,563
|
2,631
|
2,752
|
2,656
|
2,402
|
2,423
|
2,577
|
2,523
|
2,424
|
2,397
|
2,528
|
|
DEレシオ(%)
|
-542.02
|
-522.84
|
-474.14
|
-425.91
|
-426.21
|
-415.67
|
-
|
309.84
|
268.82
|
236.4
|
-
|
202.68
|
192.08
|
182.26
|
-
|
181.0
|
171.67
|
162.85
|
-
|
159.12
|
153.96
|
140.6
|
-
|
152.04
|
143.75
|
141.01
|
-
|
148.06
|
147.42
|
144.62
|
-
|
172.45
|
163.74
|
161.48
|
164.36
|
244.98
|
248.8
|
193.71
|
181.49
|
178.46
|
168.25
|
138.49
|
134.58
|
134.96
|
128.97
|
128.16
|
161.23
|
176.56
|
172.05
|
143.42
|
151.22
|
170.38
|
164.81
|
155.6
|
160.57
|
176.67
|