|
(単位:百万ドル)
|
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
|
2
|
2
|
4
|
3
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
29
|
29
|
50
|
41
|
42
|
45
|
56
|
69
|
63
|
62
|
71
|
86
|
106
|
112
|
149
|
156
|
152
|
117
|
131
|
134
|
141
|
124
|
128
|
122
|
143
|
120
|
135
|
126
|
|
現金 + 有価証券
|
2
|
2
|
4
|
3
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
29
|
29
|
50
|
41
|
42
|
45
|
56
|
69
|
63
|
62
|
71
|
86
|
106
|
112
|
149
|
156
|
152
|
117
|
131
|
134
|
141
|
124
|
128
|
122
|
143
|
120
|
135
|
126
|
|
有形固定資産
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
10
|
9
|
9
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
14
|
13
|
12
|
12
|
12
|
13
|
12
|
12
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
|
総資産
|
316
|
341
|
394
|
434
|
421
|
459
|
513
|
533
|
488
|
503
|
522
|
530
|
507
|
560
|
588
|
629
|
609
|
642
|
691
|
712
|
690
|
727
|
779
|
829
|
814
|
868
|
893
|
956
|
953
|
1,019
|
1,086
|
1,158
|
1,078
|
1,000
|
1,037
|
1,103
|
1,098
|
1,191
|
1,313
|
1,459
|
1,497
|
1,547
|
1,606
|
1,724
|
1,701
|
1,723
|
1,765
|
1,794
|
1,756
|
1,789
|
1,821
|
1,900
|
1,900
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
411
|
394
|
438
|
479
|
489
|
460
|
491
|
533
|
566
|
545
|
588
|
604
|
651
|
620
|
681
|
736
|
798
|
769
|
676
|
691
|
762
|
744
|
843
|
968
|
1,096
|
1,122
|
1,183
|
1,231
|
1,345
|
1,321
|
1,337
|
1,367
|
1,395
|
1,354
|
1,372
|
1,391
|
1,471
|
1,469
|
|
総負債
|
246
|
224
|
270
|
304
|
283
|
314
|
359
|
372
|
321
|
332
|
349
|
351
|
323
|
370
|
391
|
423
|
407
|
449
|
491
|
504
|
476
|
506
|
552
|
590
|
565
|
609
|
625
|
677
|
665
|
729
|
789
|
855
|
827
|
740
|
765
|
831
|
814
|
912
|
1,036
|
1,176
|
1,198
|
1,249
|
1,298
|
1,416
|
1,384
|
1,402
|
1,434
|
1,472
|
1,420
|
1,444
|
1,468
|
1,552
|
1,542
|
|
資本金及び資本剰余金
|
0
|
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
|
28
|
35
|
42
|
49
|
56
|
62
|
70
|
76
|
82
|
86
|
88
|
91
|
95
|
100
|
107
|
114
|
119
|
125
|
132
|
138
|
146
|
152
|
157
|
168
|
177
|
185
|
193
|
204
|
212
|
220
|
233
|
248
|
196
|
204
|
215
|
227
|
250
|
268
|
287
|
306
|
329
|
338
|
346
|
345
|
351
|
354
|
360
|
349
|
361
|
367
|
371
|
378
|
382
|
|
株主資本
|
58
|
116
|
123
|
130
|
138
|
145
|
153
|
161
|
167
|
171
|
173
|
178
|
184
|
190
|
197
|
205
|
201
|
192
|
200
|
207
|
214
|
221
|
227
|
239
|
248
|
258
|
267
|
279
|
287
|
290
|
296
|
302
|
251
|
259
|
272
|
272
|
283
|
278
|
277
|
282
|
298
|
298
|
308
|
308
|
316
|
321
|
330
|
322
|
336
|
344
|
352
|
357
|
357
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
411
|
394
|
438
|
479
|
489
|
460
|
491
|
533
|
566
|
545
|
588
|
604
|
651
|
620
|
681
|
736
|
798
|
769
|
676
|
691
|
762
|
744
|
843
|
968
|
1,096
|
1,122
|
1,183
|
1,231
|
1,345
|
1,321
|
1,337
|
1,367
|
1,395
|
1,354
|
1,372
|
1,391
|
1,471
|
1,469
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
523
|
559
|
574
|
601
|
579
|
639
|
690
|
742
|
699
|
612
|
629
|
690
|
657
|
737
|
856
|
947
|
965
|
1,031
|
1,114
|
1,214
|
1,187
|
1,196
|
1,242
|
1,266
|
1,232
|
1,229
|
1,270
|
1,336
|
1,343
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200.35
|
195.17
|
227.48
|
239.56
|
235.94
|
215.21
|
222.03
|
234.0
|
236.64
|
219.27
|
227.56
|
226.0
|
233.32
|
215.57
|
234.98
|
248.08
|
263.76
|
306.04
|
260.23
|
253.81
|
280.11
|
262.31
|
302.42
|
349.12
|
387.97
|
375.7
|
396.45
|
399.22
|
436.07
|
417.27
|
416.15
|
413.54
|
432.94
|
402.68
|
398.03
|
394.2
|
412.23
|
410.74
|