|
(単位:百万ドル)
|
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
|
65
|
116
|
118
|
144
|
120
|
121
|
366
|
337
|
329
|
235
|
252
|
307
|
325
|
349
|
412
|
453
|
289
|
325
|
401
|
439
|
1,173
|
1,104
|
727
|
685
|
720
|
706
|
568
|
643
|
586
|
625
|
777
|
812
|
841
|
1,351
|
1,679
|
1,827
|
1,371
|
1,406
|
1,732
|
2,259
|
1,670
|
1,254
|
1,475
|
1,859
|
1,670
|
1,119
|
1,904
|
2,064
|
2,167
|
1,893
|
2,310
|
3,377
|
3,133
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
268
|
317
|
348
|
410
|
416
|
437
|
397
|
379
|
388
|
447
|
517
|
481
|
498
|
535
|
518
|
567
|
2,105
|
1,203
|
1,044
|
922
|
931
|
1,022
|
1,069
|
848
|
915
|
1,049
|
1,505
|
1,603
|
1,415
|
1,635
|
1,622
|
1,631
|
1,576
|
1,762
|
2,170
|
2,708
|
2,810
|
3,062
|
3,084
|
2,955
|
2,980
|
3,054
|
3,254
|
3,410
|
3,458
|
3,228
|
3,008
|
|
現金 + 有価証券
|
65
|
116
|
118
|
144
|
120
|
121
|
634
|
655
|
677
|
646
|
668
|
745
|
722
|
728
|
801
|
900
|
806
|
806
|
899
|
975
|
1,692
|
1,671
|
2,833
|
1,888
|
1,765
|
1,628
|
1,500
|
1,665
|
1,656
|
1,473
|
1,693
|
1,862
|
2,347
|
2,955
|
3,094
|
3,462
|
2,993
|
3,037
|
3,308
|
4,021
|
3,840
|
3,962
|
4,285
|
4,921
|
4,754
|
4,074
|
4,884
|
5,118
|
5,421
|
5,303
|
5,768
|
6,605
|
6,141
|
|
売掛金
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
159
|
-
|
-
|
-
|
203
|
190
|
197
|
220
|
322
|
278
|
279
|
291
|
434
|
371
|
367
|
424
|
574
|
422
|
503
|
539
|
835
|
615
|
631
|
631
|
1,009
|
645
|
781
|
776
|
1,390
|
824
|
853
|
898
|
1,725
|
1,109
|
1,093
|
1,168
|
2,036
|
1,306
|
1,518
|
1,308
|
2,240
|
1,359
|
1,696
|
|
流動資産合計
|
152
|
331
|
422
|
447
|
376
|
342
|
797
|
828
|
844
|
821
|
906
|
983
|
954
|
981
|
1,085
|
1,193
|
1,097
|
1,126
|
1,342
|
1,396
|
2,111
|
2,127
|
2,411
|
2,490
|
2,352
|
2,292
|
2,345
|
2,374
|
2,442
|
2,297
|
2,827
|
2,806
|
3,337
|
3,967
|
4,522
|
4,524
|
4,225
|
4,288
|
5,220
|
5,442
|
5,332
|
5,476
|
6,654
|
6,734
|
6,603
|
6,046
|
7,777
|
7,372
|
8,021
|
7,696
|
9,187
|
9,270
|
9,275
|
|
有形固定資産
|
35
|
39
|
42
|
54
|
57
|
68
|
75
|
86
|
96
|
96
|
104
|
115
|
124
|
132
|
144
|
154
|
166
|
176
|
181
|
189
|
213
|
231
|
245
|
267
|
286
|
297
|
347
|
350
|
364
|
400
|
468
|
470
|
547
|
564
|
659
|
693
|
732
|
740
|
766
|
798
|
876
|
914
|
1,053
|
1,117
|
1,148
|
1,199
|
1,358
|
1,450
|
1,606
|
1,718
|
1,763
|
1,885
|
1,985
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
92
|
132
|
255
|
268
|
279
|
238
|
266
|
253
|
333
|
400
|
422
|
361
|
224
|
281
|
262
|
326
|
319
|
424
|
391
|
451
|
304
|
457
|
581
|
674
|
746
|
1,001
|
1,013
|
1,077
|
776
|
1,259
|
1,468
|
1,348
|
1,350
|
1,384
|
1,630
|
1,484
|
1,608
|
1,517
|
2,117
|
2,239
|
2,740
|
2,939
|
3,203
|
3,666
|
3,472
|
3,829
|
4,111
|
4,335
|
4,655
|
|
固定資産合計
|
48
|
50
|
56
|
68
|
165
|
236
|
370
|
395
|
417
|
483
|
518
|
509
|
609
|
681
|
721
|
680
|
616
|
686
|
691
|
774
|
813
|
942
|
987
|
1,214
|
1,121
|
1,289
|
1,534
|
2,024
|
2,160
|
2,460
|
3,196
|
3,392
|
3,184
|
3,739
|
4,193
|
4,298
|
4,962
|
5,190
|
5,578
|
5,551
|
5,770
|
5,630
|
6,645
|
6,880
|
8,320
|
9,045
|
9,610
|
10,172
|
10,186
|
10,738
|
11,196
|
11,702
|
12,776
|
|
総資産
|
200
|
382
|
478
|
515
|
542
|
578
|
1,168
|
1,224
|
1,262
|
1,304
|
1,425
|
1,493
|
1,563
|
1,662
|
1,807
|
1,874
|
1,714
|
1,813
|
2,033
|
2,170
|
2,924
|
3,070
|
3,398
|
3,704
|
3,473
|
3,581
|
3,879
|
4,399
|
4,603
|
4,757
|
6,022
|
6,197
|
6,521
|
7,705
|
8,715
|
8,822
|
9,187
|
9,478
|
10,798
|
10,993
|
11,102
|
11,106
|
13,299
|
13,614
|
14,923
|
15,091
|
17,387
|
17,544
|
18,207
|
18,434
|
20,383
|
20,972
|
22,051
|
|
買掛金
|
8
|
5
|
9
|
9
|
10
|
7
|
7
|
22
|
22
|
11
|
17
|
18
|
20
|
30
|
37
|
39
|
41
|
30
|
38
|
33
|
24
|
20
|
32
|
37
|
30
|
43
|
30
|
38
|
65
|
61
|
52
|
73
|
85
|
51
|
34
|
109
|
98
|
64
|
89
|
166
|
265
|
195
|
274
|
228
|
171
|
69
|
126
|
223
|
296
|
165
|
68
|
309
|
211
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
93
|
92
|
88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
151
|
166
|
211
|
229
|
249
|
268
|
328
|
365
|
403
|
419
|
506
|
540
|
591
|
634
|
731
|
1,048
|
852
|
898
|
1,071
|
1,139
|
1,217
|
1,280
|
2,100
|
2,098
|
1,837
|
1,818
|
2,012
|
2,097
|
2,225
|
2,193
|
2,753
|
2,721
|
2,849
|
2,836
|
3,737
|
3,664
|
3,908
|
3,792
|
4,949
|
4,852
|
4,743
|
4,432
|
6,005
|
5,761
|
5,767
|
5,601
|
7,365
|
7,033
|
7,172
|
6,786
|
8,358
|
8,258
|
8,495
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,705
|
-
|
1,611
|
1,483
|
1,484
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
23
|
24
|
23
|
22
|
25
|
23
|
446
|
455
|
461
|
467
|
489
|
497
|
508
|
511
|
508
|
523
|
537
|
552
|
575
|
603
|
1,224
|
1,237
|
713
|
741
|
744
|
742
|
755
|
1,106
|
1,116
|
1,134
|
1,141
|
1,210
|
1,193
|
2,196
|
2,143
|
2,121
|
2,004
|
2,152
|
2,154
|
2,144
|
2,165
|
2,151
|
2,262
|
2,253
|
2,230
|
2,308
|
2,394
|
2,404
|
2,369
|
2,358
|
2,416
|
2,575
|
2,624
|
|
総負債
|
175
|
190
|
234
|
252
|
274
|
291
|
774
|
820
|
864
|
887
|
996
|
1,038
|
1,100
|
1,145
|
1,240
|
1,571
|
1,390
|
1,450
|
1,646
|
1,742
|
2,442
|
2,518
|
2,814
|
2,839
|
2,581
|
2,561
|
2,768
|
3,204
|
3,342
|
3,327
|
3,894
|
3,931
|
4,043
|
5,032
|
5,881
|
5,785
|
5,912
|
5,944
|
7,103
|
6,996
|
6,908
|
6,583
|
8,267
|
8,014
|
7,997
|
7,909
|
9,759
|
9,437
|
9,541
|
9,144
|
10,774
|
10,833
|
11,119
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-83
|
-96
|
-106
|
-119
|
-141
|
-155
|
-180
|
-223
|
-273
|
-314
|
-359
|
-417
|
-479
|
-520
|
-558
|
-891
|
-929
|
-965
|
-998
|
-1,039
|
-1,095
|
-1,119
|
-1,147
|
-942
|
-995
|
-986
|
-979
|
-981
|
-992
|
-951
|
-353
|
-305
|
-264
|
-251
|
-234
|
-152
|
-93
|
-30
|
-4
|
88
|
108
|
188
|
338
|
488
|
1,532
|
1,774
|
2,069
|
2,416
|
2,678
|
3,110
|
3,494
|
3,954
|
4,339
|
|
株主資本
|
-44
|
191
|
243
|
263
|
267
|
287
|
394
|
403
|
398
|
417
|
428
|
454
|
463
|
516
|
566
|
302
|
324
|
362
|
386
|
427
|
482
|
551
|
584
|
865
|
891
|
1,020
|
1,111
|
1,194
|
1,260
|
1,429
|
2,127
|
2,266
|
2,479
|
2,674
|
2,834
|
3,037
|
3,275
|
3,534
|
3,695
|
3,997
|
4,194
|
4,523
|
5,032
|
5,600
|
6,926
|
7,182
|
7,628
|
8,107
|
8,666
|
9,290
|
9,609
|
10,139
|
10,932
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,705
|
-
|
1,611
|
1,582
|
1,577
|
92
|
88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,250
|
-
|
-1,851
|
-1,411
|
-1,460
|
-3,216
|
-3,933
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63.79
|
-
|
53.05
|
48.31
|
44.62
|
2.49
|
2.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|