|
(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
|
2Q25
|
|
現金同等物
|
200
|
203
|
97
|
125
|
117
|
163
|
108
|
322
|
168
|
196
|
191
|
251
|
285
|
214
|
152
|
178
|
204
|
125
|
155
|
676
|
314
|
323
|
201
|
188
|
530
|
432
|
317
|
351
|
390
|
477
|
364
|
289
|
256
|
531
|
560
|
407
|
1,018
|
1,331
|
812
|
811
|
675
|
684
|
215
|
160
|
832
|
177
|
277
|
251
|
272
|
152
|
158
|
150
|
128
|
160
|
183
|
256
|
148
|
|
現金 + 有価証券
|
200
|
203
|
97
|
125
|
117
|
163
|
108
|
322
|
168
|
196
|
191
|
251
|
285
|
214
|
152
|
178
|
204
|
125
|
155
|
676
|
314
|
323
|
201
|
188
|
530
|
432
|
317
|
351
|
390
|
477
|
364
|
289
|
256
|
531
|
560
|
407
|
1,018
|
1,331
|
812
|
811
|
675
|
684
|
215
|
160
|
832
|
177
|
277
|
251
|
272
|
152
|
158
|
150
|
128
|
160
|
183
|
256
|
148
|
|
売掛金
|
339
|
318
|
297
|
391
|
358
|
385
|
342
|
468
|
396
|
385
|
354
|
457
|
402
|
450
|
401
|
525
|
533
|
562
|
511
|
662
|
721
|
681
|
682
|
773
|
711
|
761
|
725
|
963
|
840
|
851
|
765
|
962
|
592
|
510
|
457
|
244
|
582
|
494
|
367
|
659
|
549
|
565
|
527
|
433
|
425
|
419
|
270
|
340
|
314
|
340
|
291
|
391
|
292
|
300
|
248
|
345
|
305
|
|
流動資産合計
|
1,412
|
1,410
|
1,373
|
1,476
|
1,514
|
1,587
|
1,581
|
1,914
|
1,756
|
1,782
|
1,791
|
1,954
|
1,994
|
2,082
|
2,074
|
2,217
|
2,381
|
2,384
|
2,446
|
3,180
|
2,912
|
2,934
|
2,841
|
2,888
|
3,136
|
3,174
|
3,137
|
3,411
|
3,361
|
3,472
|
3,314
|
3,460
|
3,049
|
3,258
|
3,245
|
2,713
|
3,251
|
3,675
|
3,175
|
3,526
|
3,415
|
3,528
|
3,358
|
5,505
|
3,997
|
3,203
|
3,022
|
3,075
|
3,084
|
2,941
|
2,842
|
2,958
|
2,774
|
2,785
|
2,852
|
3,046
|
2,905
|
|
有形固定資産
|
681
|
676
|
686
|
684
|
684
|
688
|
700
|
695
|
692
|
699
|
703
|
693
|
716
|
715
|
727
|
728
|
750
|
747
|
766
|
770
|
808
|
827
|
842
|
837
|
841
|
870
|
908
|
909
|
904
|
912
|
976
|
828
|
595
|
603
|
609
|
594
|
583
|
585
|
589
|
578
|
579
|
571
|
579
|
142
|
138
|
131
|
123
|
120
|
118
|
115
|
169
|
163
|
160
|
159
|
149
|
146
|
104
|
|
固定資産合計
|
2,555
|
2,525
|
2,719
|
2,695
|
2,670
|
2,650
|
2,640
|
2,630
|
2,668
|
2,640
|
2,632
|
2,587
|
2,568
|
2,572
|
2,549
|
2,531
|
2,624
|
2,595
|
2,579
|
2,540
|
2,848
|
2,824
|
2,874
|
2,855
|
2,879
|
2,861
|
2,939
|
2,946
|
2,928
|
2,917
|
2,916
|
4,036
|
2,734
|
2,719
|
2,728
|
3,287
|
3,243
|
3,235
|
3,623
|
3,635
|
3,704
|
3,642
|
4,059
|
2,287
|
2,129
|
2,098
|
2,097
|
2,072
|
1,813
|
1,788
|
1,884
|
1,860
|
1,843
|
1,841
|
1,770
|
1,760
|
1,733
|
|
総資産
|
4,649
|
4,612
|
4,779
|
4,855
|
4,869
|
4,926
|
4,922
|
5,240
|
5,117
|
5,122
|
5,127
|
5,235
|
5,279
|
5,370
|
5,352
|
5,476
|
5,755
|
5,727
|
5,792
|
6,490
|
6,568
|
6,586
|
6,558
|
6,580
|
6,857
|
6,906
|
6,984
|
7,266
|
7,194
|
7,301
|
7,206
|
8,324
|
6,378
|
6,580
|
6,581
|
6,000
|
6,494
|
6,910
|
6,798
|
7,160
|
7,118
|
7,170
|
7,417
|
7,792
|
6,126
|
5,301
|
5,120
|
5,148
|
4,897
|
4,729
|
4,726
|
4,818
|
4,618
|
4,626
|
4,622
|
4,806
|
4,638
|
|
買掛金
|
420
|
384
|
367
|
515
|
452
|
465
|
388
|
591
|
516
|
490
|
435
|
587
|
519
|
532
|
471
|
638
|
629
|
627
|
608
|
768
|
749
|
700
|
648
|
786
|
735
|
754
|
682
|
942
|
874
|
870
|
820
|
997
|
847
|
718
|
704
|
354
|
983
|
938
|
688
|
1,118
|
1,074
|
1,070
|
1,023
|
833
|
736
|
645
|
551
|
683
|
625
|
646
|
556
|
744
|
600
|
650
|
547
|
710
|
645
|
|
一年内返済予定の長期借入金
|
17
|
17
|
85
|
17
|
17
|
17
|
43
|
189
|
0
|
0
|
32
|
17
|
17
|
16
|
17
|
17
|
17
|
144
|
153
|
24
|
24
|
24
|
105
|
38
|
17
|
16
|
12
|
16
|
17
|
17
|
13
|
126
|
93
|
27
|
28
|
27
|
26
|
26
|
24
|
30
|
22
|
19
|
16
|
1,034
|
760
|
283
|
288
|
225
|
187
|
42
|
154
|
120
|
272
|
267
|
222
|
225
|
-
|
|
流動負債合計
|
1,126
|
1,079
|
1,196
|
1,238
|
1,240
|
1,268
|
1,286
|
1,599
|
1,449
|
1,419
|
1,434
|
1,550
|
1,544
|
1,631
|
1,590
|
1,720
|
1,975
|
2,148
|
2,226
|
2,230
|
2,276
|
2,284
|
2,335
|
2,334
|
2,263
|
2,348
|
2,389
|
2,628
|
2,564
|
2,625
|
2,625
|
2,946
|
2,668
|
2,516
|
2,518
|
2,018
|
2,009
|
2,355
|
2,251
|
2,656
|
2,683
|
2,757
|
2,976
|
4,566
|
3,548
|
2,820
|
2,643
|
2,666
|
2,646
|
2,509
|
2,479
|
2,574
|
2,576
|
2,585
|
2,566
|
2,721
|
2,509
|
|
長期借入金
|
1,824
|
1,820
|
1,816
|
1,813
|
1,809
|
1,805
|
1,774
|
1,774
|
1,773
|
1,770
|
1,734
|
1,749
|
1,745
|
1,740
|
1,736
|
1,732
|
1,727
|
1,723
|
1,719
|
2,386
|
2,378
|
2,372
|
2,365
|
2,361
|
2,675
|
2,671
|
2,668
|
2,664
|
2,661
|
2,658
|
2,654
|
2,651
|
1,390
|
1,863
|
1,861
|
1,860
|
1,856
|
1,854
|
1,853
|
1,852
|
1,851
|
1,850
|
1,849
|
939
|
190
|
194
|
205
|
206
|
201
|
201
|
202
|
200
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
2,208
|
2,219
|
2,240
|
2,233
|
2,220
|
2,212
|
2,192
|
2,196
|
2,208
|
2,219
|
2,211
|
2,200
|
2,212
|
2,204
|
2,214
|
2,206
|
2,207
|
2,202
|
2,180
|
2,837
|
2,833
|
2,825
|
2,825
|
2,816
|
3,132
|
3,155
|
3,110
|
3,118
|
3,117
|
3,114
|
3,117
|
3,876
|
1,956
|
2,428
|
2,413
|
2,409
|
2,402
|
2,408
|
2,382
|
2,357
|
2,364
|
2,350
|
2,338
|
1,109
|
336
|
334
|
345
|
343
|
304
|
302
|
308
|
302
|
101
|
100
|
101
|
100
|
100
|
|
資本金及び資本剰余金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
-140
|
-108
|
-93
|
-67
|
-43
|
-24
|
-27
|
-24
|
-17
|
-20
|
-73
|
-87
|
-71
|
-59
|
-47
|
-31
|
-9
|
6
|
17
|
38
|
59
|
74
|
74
|
98
|
111
|
131
|
257
|
295
|
341
|
371
|
392
|
422
|
644
|
655
|
651
|
624
|
592
|
627
|
600
|
641
|
642
|
631
|
625
|
614
|
813
|
796
|
822
|
824
|
619
|
621
|
624
|
631
|
631
|
648
|
689
|
715
|
737
|
|
株主資本
|
1,315
|
1,312
|
1,343
|
1,383
|
1,408
|
1,445
|
1,443
|
1,444
|
1,459
|
1,483
|
1,481
|
1,483
|
1,522
|
1,534
|
1,547
|
1,550
|
1,572
|
1,377
|
1,386
|
1,423
|
1,459
|
1,477
|
1,397
|
1,430
|
1,461
|
1,402
|
1,484
|
1,520
|
1,512
|
1,561
|
1,464
|
1,502
|
1,752
|
1,635
|
1,650
|
1,571
|
1,554
|
1,607
|
1,615
|
1,587
|
1,501
|
1,482
|
1,513
|
1,515
|
1,628
|
1,534
|
1,518
|
1,525
|
1,334
|
1,305
|
1,327
|
1,330
|
1,328
|
1,327
|
1,342
|
1,372
|
1,415
|
|
有利子負債合計
|
1,841
|
1,837
|
1,902
|
1,830
|
1,826
|
1,822
|
1,818
|
1,964
|
1,773
|
1,770
|
1,767
|
1,767
|
1,762
|
1,757
|
1,754
|
1,749
|
1,745
|
1,868
|
1,865
|
2,410
|
2,403
|
2,397
|
2,470
|
2,399
|
2,693
|
2,688
|
2,680
|
2,681
|
2,679
|
2,675
|
2,667
|
2,777
|
1,484
|
1,890
|
1,890
|
1,887
|
1,883
|
1,881
|
1,878
|
1,883
|
1,874
|
1,869
|
1,866
|
1,973
|
951
|
478
|
494
|
431
|
388
|
243
|
357
|
320
|
272
|
267
|
222
|
225
|
-
|
|
純有利子負債
|
1,641
|
1,634
|
1,805
|
1,704
|
1,709
|
1,658
|
1,709
|
1,642
|
1,605
|
1,574
|
1,575
|
1,516
|
1,477
|
1,542
|
1,601
|
1,571
|
1,540
|
1,742
|
1,710
|
1,733
|
2,088
|
2,073
|
2,269
|
2,211
|
2,163
|
2,256
|
2,363
|
2,330
|
2,288
|
2,198
|
2,303
|
2,487
|
1,227
|
1,358
|
1,329
|
1,479
|
865
|
549
|
1,065
|
1,071
|
1,199
|
1,185
|
1,650
|
1,813
|
119
|
300
|
216
|
180
|
116
|
91
|
198
|
170
|
143
|
107
|
38
|
-31
|
-
|
|
DEレシオ(%)
|
140.01
|
139.98
|
141.66
|
132.3
|
129.67
|
126.07
|
125.95
|
135.96
|
121.48
|
119.3
|
119.26
|
119.09
|
115.82
|
114.48
|
113.39
|
112.89
|
111.04
|
135.66
|
134.56
|
169.29
|
164.67
|
162.17
|
176.79
|
167.68
|
184.22
|
191.62
|
180.49
|
176.38
|
177.1
|
171.33
|
182.17
|
184.84
|
84.69
|
115.54
|
114.54
|
120.06
|
121.18
|
117.06
|
116.23
|
118.63
|
124.86
|
126.11
|
123.33
|
130.21
|
58.42
|
31.17
|
32.54
|
28.3
|
29.14
|
18.67
|
26.9
|
24.12
|
20.48
|
20.18
|
16.57
|
16.45
|
-
|