|
(単位:百万ドル)
|
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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
17
|
10
|
10
|
11
|
10
|
13
|
20
|
34
|
45
|
46
|
36
|
41
|
34
|
38
|
28
|
36
|
31
|
29
|
33
|
76
|
40
|
34
|
68
|
29
|
52
|
36
|
74
|
81
|
92
|
72
|
70
|
75
|
75
|
69
|
159
|
143
|
56
|
38
|
47
|
78
|
85
|
96
|
115
|
146
|
91
|
61
|
71
|
66
|
47
|
72
|
52
|
59
|
48
|
48
|
|
現金 + 有価証券
|
17
|
10
|
10
|
11
|
10
|
13
|
20
|
34
|
45
|
46
|
36
|
41
|
34
|
38
|
28
|
36
|
31
|
29
|
33
|
76
|
40
|
34
|
68
|
29
|
52
|
36
|
74
|
81
|
92
|
72
|
70
|
75
|
75
|
69
|
159
|
143
|
56
|
38
|
47
|
78
|
85
|
96
|
115
|
146
|
91
|
61
|
71
|
66
|
47
|
72
|
52
|
59
|
48
|
48
|
|
有形固定資産
|
493
|
498
|
529
|
558
|
572
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総資産
|
553
|
554
|
604
|
621
|
633
|
810
|
1,061
|
1,251
|
1,279
|
1,294
|
1,428
|
1,428
|
1,472
|
1,459
|
1,454
|
1,551
|
1,609
|
1,580
|
1,637
|
1,647
|
1,660
|
1,718
|
1,796
|
1,996
|
2,043
|
2,210
|
2,222
|
2,216
|
2,263
|
2,222
|
2,230
|
2,123
|
2,149
|
2,356
|
2,423
|
2,381
|
2,275
|
2,233
|
2,221
|
2,231
|
2,248
|
2,265
|
3,107
|
3,125
|
3,076
|
3,022
|
3,028
|
3,015
|
2,939
|
2,961
|
2,871
|
2,837
|
2,896
|
2,897
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517
|
400
|
435
|
567
|
579
|
624
|
626
|
628
|
721
|
770
|
677
|
697
|
622
|
618
|
652
|
714
|
735
|
772
|
868
|
975
|
950
|
969
|
958
|
961
|
829
|
843
|
1,016
|
1,135
|
1,159
|
1,084
|
1,094
|
1,140
|
1,078
|
1,056
|
1,069
|
1,481
|
1,523
|
1,468
|
1,451
|
1,467
|
1,444
|
1,430
|
1,452
|
1,345
|
1,336
|
1,396
|
1,417
|
|
総負債
|
273
|
234
|
292
|
316
|
331
|
337
|
358
|
551
|
442
|
472
|
612
|
624
|
673
|
673
|
673
|
766
|
824
|
724
|
746
|
676
|
678
|
705
|
768
|
790
|
836
|
932
|
1,041
|
1,018
|
1,045
|
1,030
|
1,051
|
926
|
952
|
1,112
|
1,236
|
1,249
|
1,178
|
1,180
|
1,220
|
1,165
|
1,148
|
1,157
|
1,584
|
1,639
|
1,594
|
1,564
|
1,585
|
1,569
|
1,542
|
1,566
|
1,461
|
1,463
|
1,511
|
1,529
|
|
資本金及び資本剰余金
|
0
|
289
|
288
|
280
|
285
|
469
|
706
|
707
|
868
|
883
|
884
|
885
|
886
|
889
|
889
|
891
|
893
|
894
|
895
|
969
|
969
|
1,012
|
1,012
|
1,178
|
1,179
|
1,263
|
1,181
|
1,183
|
1,184
|
1,186
|
1,186
|
1,188
|
1,190
|
1,192
|
1,193
|
1,195
|
1,196
|
1,198
|
1,177
|
1,196
|
1,222
|
1,226
|
1,231
|
1,230
|
1,231
|
1,233
|
1,233
|
1,237
|
1,239
|
1,240
|
1,243
|
1,245
|
1,247
|
1,274
|
|
利益剰余金
|
-6
|
-12
|
-17
|
-22
|
-25
|
-32
|
-40
|
-45
|
-57
|
-73
|
-83
|
-88
|
-94
|
-108
|
-112
|
-110
|
-111
|
-
|
-7
|
-1
|
9
|
-
|
12
|
24
|
24
|
9
|
-9
|
6
|
21
|
4
|
-5
|
22
|
11
|
-3
|
-40
|
-94
|
-133
|
-180
|
-214
|
-237
|
-248
|
-263
|
-276
|
-268
|
-272
|
-289
|
-298
|
-317
|
-340
|
-349
|
-327
|
-340
|
-348
|
-361
|
|
株主資本
|
279
|
319
|
311
|
305
|
301
|
473
|
703
|
699
|
837
|
822
|
815
|
803
|
799
|
785
|
780
|
784
|
784
|
856
|
890
|
970
|
981
|
1,013
|
1,028
|
1,205
|
1,207
|
1,277
|
1,180
|
1,198
|
1,217
|
1,192
|
1,177
|
1,197
|
1,197
|
1,243
|
1,186
|
1,131
|
1,096
|
1,052
|
1,000
|
1,065
|
1,099
|
1,107
|
1,471
|
1,435
|
1,431
|
1,407
|
1,392
|
1,395
|
1,346
|
1,344
|
1,359
|
1,323
|
1,334
|
1,317
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517
|
400
|
435
|
567
|
579
|
624
|
626
|
628
|
721
|
770
|
677
|
697
|
622
|
618
|
652
|
714
|
735
|
772
|
868
|
975
|
950
|
969
|
958
|
961
|
829
|
843
|
1,016
|
1,135
|
1,159
|
1,084
|
1,094
|
1,140
|
1,078
|
1,056
|
1,069
|
1,481
|
1,523
|
1,468
|
1,451
|
1,467
|
1,444
|
1,430
|
1,452
|
1,345
|
1,336
|
1,396
|
1,417
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
483
|
354
|
388
|
530
|
538
|
589
|
587
|
600
|
684
|
738
|
647
|
663
|
545
|
578
|
617
|
646
|
705
|
719
|
831
|
900
|
869
|
877
|
886
|
890
|
753
|
767
|
946
|
975
|
1,016
|
1,027
|
1,055
|
1,092
|
1,000
|
971
|
972
|
1,366
|
1,377
|
1,377
|
1,389
|
1,395
|
1,378
|
1,382
|
1,379
|
1,292
|
1,277
|
1,348
|
1,369
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
73.97
|
47.79
|
52.97
|
69.54
|
72.17
|
78.1
|
79.79
|
80.52
|
91.9
|
98.12
|
79.01
|
78.28
|
64.13
|
63.06
|
64.37
|
69.48
|
60.99
|
63.95
|
67.97
|
82.59
|
79.34
|
79.62
|
80.42
|
81.65
|
69.25
|
70.47
|
81.73
|
95.63
|
102.46
|
98.88
|
104.06
|
113.95
|
101.2
|
96.1
|
96.62
|
100.71
|
106.16
|
102.61
|
103.11
|
105.35
|
103.55
|
106.25
|
108.02
|
98.98
|
100.97
|
104.64
|
107.59
|