|
(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
|
139
|
84
|
129
|
98
|
108
|
136
|
133
|
143
|
140
|
267
|
170
|
82
|
69
|
151
|
132
|
91
|
171
|
126
|
203
|
246
|
227
|
49
|
146
|
95
|
143
|
98
|
181
|
251
|
175
|
324
|
328
|
290
|
253
|
307
|
87
|
289
|
452
|
418
|
215
|
231
|
345
|
271
|
258
|
246
|
96
|
38
|
102
|
74
|
114
|
125
|
148
|
179
|
141
|
177
|
227
|
178
|
48
|
|
有価証券
|
523
|
620
|
497
|
464
|
501
|
583
|
556
|
468
|
505
|
440
|
487
|
447
|
384
|
392
|
415
|
377
|
322
|
429
|
860
|
187
|
276
|
506
|
409
|
482
|
482
|
569
|
1,510
|
394
|
473
|
380
|
721
|
253
|
295
|
263
|
432
|
288
|
309
|
403
|
610
|
605
|
609
|
640
|
601
|
610
|
878
|
965
|
944
|
861
|
747
|
694
|
686
|
641
|
692
|
658
|
574
|
571
|
678
|
|
現金 + 有価証券
|
662
|
704
|
627
|
563
|
610
|
719
|
689
|
611
|
646
|
708
|
657
|
530
|
454
|
544
|
547
|
468
|
493
|
556
|
1,063
|
434
|
504
|
555
|
556
|
578
|
626
|
667
|
1,692
|
645
|
649
|
704
|
1,050
|
544
|
549
|
571
|
520
|
577
|
762
|
822
|
825
|
836
|
955
|
912
|
860
|
856
|
974
|
1,004
|
1,047
|
935
|
862
|
819
|
835
|
821
|
834
|
836
|
801
|
750
|
727
|
|
流動資産合計
|
1,325
|
1,329
|
1,280
|
1,300
|
1,323
|
1,392
|
1,434
|
1,413
|
1,436
|
1,479
|
1,464
|
1,409
|
1,315
|
1,337
|
1,291
|
1,284
|
1,331
|
1,358
|
1,017
|
984
|
1,028
|
1,124
|
1,047
|
916
|
947
|
994
|
995
|
952
|
975
|
1,052
|
1,020
|
781
|
779
|
810
|
760
|
768
|
945
|
977
|
982
|
998
|
1,130
|
1,096
|
1,068
|
1,071
|
1,216
|
1,262
|
1,371
|
1,251
|
1,183
|
1,161
|
1,131
|
1,069
|
1,115
|
1,134
|
1,117
|
1,071
|
1,061
|
|
有形固定資産
|
2,878
|
2,878
|
2,883
|
2,842
|
2,797
|
2,748
|
2,711
|
2,679
|
2,678
|
2,664
|
2,652
|
2,665
|
2,839
|
2,959
|
3,021
|
3,219
|
3,405
|
3,472
|
3,471
|
3,503
|
3,657
|
3,894
|
3,822
|
3,928
|
4,135
|
4,142
|
4,183
|
4,375
|
4,659
|
4,875
|
5,006
|
5,275
|
5,291
|
5,300
|
5,400
|
5,400
|
5,300
|
5,200
|
5,400
|
5,300
|
5,300
|
5,300
|
5,500
|
5,500
|
5,600
|
5,600
|
5,500
|
5,600
|
5,500
|
5,500
|
5,500
|
5,500
|
5,400
|
5,400
|
5,600
|
5,600
|
5,700
|
|
固定資産合計
|
3,015
|
3,007
|
3,001
|
2,966
|
2,915
|
2,856
|
2,821
|
2,807
|
2,804
|
2,786
|
2,769
|
2,792
|
2,964
|
3,061
|
3,119
|
3,329
|
3,507
|
3,568
|
3,785
|
3,828
|
3,969
|
4,175
|
4,090
|
4,212
|
4,414
|
4,395
|
4,463
|
4,648
|
4,938
|
5,133
|
5,292
|
5,763
|
5,800
|
5,787
|
5,897
|
5,892
|
5,828
|
5,781
|
5,905
|
5,896
|
5,861
|
5,844
|
6,057
|
6,077
|
6,120
|
6,192
|
6,043
|
5,982
|
5,933
|
5,897
|
5,894
|
5,913
|
5,847
|
5,822
|
6,023
|
6,043
|
6,113
|
|
総資産
|
4,340
|
4,337
|
4,282
|
4,266
|
4,239
|
4,249
|
4,255
|
4,220
|
4,240
|
4,265
|
4,233
|
4,202
|
4,280
|
4,398
|
4,410
|
4,614
|
4,839
|
4,926
|
4,803
|
4,813
|
4,997
|
5,300
|
5,137
|
5,128
|
5,361
|
5,389
|
5,458
|
5,600
|
5,913
|
6,185
|
6,313
|
6,545
|
6,580
|
6,598
|
6,657
|
6,661
|
6,773
|
6,759
|
6,888
|
6,895
|
6,992
|
6,941
|
7,126
|
7,149
|
7,337
|
7,454
|
7,415
|
7,234
|
7,116
|
7,059
|
7,026
|
6,983
|
6,962
|
6,957
|
7,140
|
7,114
|
7,174
|
|
買掛金
|
233
|
236
|
220
|
240
|
231
|
225
|
222
|
227
|
217
|
231
|
245
|
269
|
260
|
252
|
270
|
270
|
278
|
265
|
279
|
261
|
256
|
248
|
241
|
263
|
265
|
276
|
288
|
290
|
291
|
320
|
331
|
340
|
321
|
328
|
284
|
407
|
322
|
244
|
278
|
315
|
299
|
427
|
496
|
412
|
437
|
381
|
422
|
452
|
457
|
486
|
470
|
480
|
479
|
460
|
-
|
576
|
556
|
|
一年内返済予定の長期借入金
|
160
|
199
|
208
|
203
|
205
|
175
|
171
|
172
|
173
|
174
|
177
|
181
|
192
|
202
|
211
|
232
|
263
|
264
|
272
|
274
|
276
|
300
|
305
|
293
|
306
|
303
|
309
|
335
|
353
|
357
|
350
|
362
|
345
|
362
|
364
|
364
|
309
|
360
|
402
|
357
|
360
|
359
|
391
|
410
|
424
|
429
|
438
|
443
|
442
|
443
|
443
|
506
|
497
|
496
|
535
|
486
|
490
|
|
流動負債合計
|
585
|
625
|
624
|
634
|
630
|
600
|
591
|
587
|
585
|
604
|
620
|
636
|
645
|
659
|
684
|
697
|
744
|
734
|
751
|
729
|
740
|
759
|
747
|
750
|
779
|
799
|
820
|
837
|
878
|
913
|
924
|
945
|
927
|
961
|
924
|
1,019
|
986
|
859
|
941
|
950
|
1,109
|
1,137
|
1,194
|
1,142
|
1,198
|
1,159
|
1,172
|
1,152
|
1,165
|
1,205
|
1,254
|
1,312
|
1,323
|
1,314
|
1,429
|
1,416
|
1,457
|
|
長期借入金
|
1,658
|
1,626
|
1,606
|
1,577
|
1,525
|
1,526
|
1,470
|
1,437
|
1,382
|
1,349
|
1,293
|
1,285
|
1,377
|
1,467
|
1,533
|
1,676
|
1,800
|
1,842
|
1,676
|
1,664
|
1,762
|
1,924
|
2,240
|
2,321
|
2,453
|
2,381
|
2,377
|
2,441
|
2,616
|
2,752
|
2,810
|
2,734
|
2,719
|
2,622
|
2,629
|
2,538
|
2,664
|
2,708
|
2,802
|
2,749
|
2,652
|
2,605
|
2,717
|
2,791
|
2,864
|
2,982
|
2,942
|
2,856
|
2,744
|
2,634
|
2,562
|
2,389
|
2,284
|
2,197
|
2,136
|
2,073
|
2,006
|
|
資本金及び資本剰余金
|
593
|
597
|
598
|
602
|
603
|
606
|
1,219
|
613
|
614
|
617
|
618
|
620
|
621
|
624
|
626
|
628
|
631
|
635
|
641
|
645
|
649
|
657
|
657
|
662
|
664
|
668
|
672
|
679
|
682
|
688
|
690
|
692
|
680
|
684
|
686
|
690
|
694
|
703
|
704
|
712
|
717
|
720
|
722
|
727
|
731
|
736
|
734
|
740
|
744
|
750
|
754
|
761
|
766
|
772
|
777
|
783
|
788
|
|
利益剰余金
|
1,126
|
1,124
|
1,104
|
1,101
|
1,116
|
1,135
|
1,147
|
1,148
|
1,166
|
1,191
|
1,197
|
1,172
|
1,156
|
1,195
|
1,165
|
1,173
|
1,202
|
1,236
|
1,275
|
1,300
|
1,337
|
1,376
|
1,103
|
1,135
|
1,181
|
1,231
|
1,516
|
1,566
|
1,636
|
1,714
|
1,776
|
1,845
|
1,927
|
2,012
|
2,079
|
2,090
|
2,064
|
2,098
|
2,052
|
2,087
|
2,150
|
2,160
|
2,164
|
2,182
|
2,236
|
2,284
|
2,237
|
2,215
|
2,230
|
2,254
|
2,271
|
2,332
|
2,407
|
2,497
|
2,594
|
2,695
|
2,815
|
|
株主資本
|
1,372
|
1,358
|
1,334
|
1,334
|
1,350
|
1,372
|
1,387
|
1,392
|
1,411
|
1,427
|
1,434
|
1,409
|
1,388
|
1,429
|
1,400
|
1,410
|
1,423
|
1,461
|
1,506
|
1,535
|
1,577
|
1,624
|
1,350
|
1,373
|
1,422
|
1,475
|
1,754
|
1,787
|
1,860
|
1,928
|
1,964
|
2,000
|
2,052
|
2,116
|
2,175
|
2,163
|
2,142
|
2,185
|
2,139
|
2,182
|
2,249
|
2,262
|
2,268
|
2,290
|
2,345
|
2,396
|
2,348
|
2,232
|
2,157
|
2,136
|
2,113
|
2,165
|
2,231
|
2,311
|
2,409
|
2,474
|
2,582
|
|
有利子負債合計
|
1,818
|
1,825
|
1,815
|
1,781
|
1,730
|
1,701
|
1,642
|
1,610
|
1,556
|
1,524
|
1,470
|
1,466
|
1,569
|
1,669
|
1,745
|
1,909
|
2,064
|
2,107
|
1,927
|
1,939
|
2,039
|
2,225
|
2,546
|
2,615
|
2,760
|
2,684
|
2,687
|
2,776
|
2,969
|
3,109
|
3,160
|
3,097
|
3,064
|
2,985
|
2,993
|
2,902
|
2,973
|
3,068
|
3,204
|
3,106
|
3,013
|
2,965
|
3,109
|
3,201
|
3,289
|
3,411
|
3,380
|
3,299
|
3,186
|
3,077
|
3,006
|
2,896
|
2,782
|
2,693
|
2,672
|
2,560
|
2,497
|
|
純有利子負債
|
1,155
|
1,120
|
1,188
|
1,217
|
1,120
|
982
|
952
|
998
|
909
|
815
|
812
|
936
|
1,114
|
1,125
|
1,198
|
1,440
|
1,570
|
1,551
|
864
|
1,505
|
1,535
|
1,669
|
1,988
|
2,036
|
2,133
|
2,017
|
994
|
2,130
|
2,320
|
2,404
|
2,109
|
2,553
|
2,515
|
2,413
|
2,473
|
2,324
|
2,211
|
2,246
|
2,378
|
2,270
|
2,057
|
2,052
|
2,249
|
2,345
|
2,315
|
2,407
|
2,333
|
2,363
|
2,324
|
2,257
|
2,171
|
2,074
|
1,947
|
1,857
|
1,870
|
1,808
|
1,769
|
|
DEレシオ(%)
|
132.53
|
134.35
|
136.06
|
133.52
|
128.15
|
124.01
|
118.37
|
115.68
|
110.26
|
106.78
|
102.48
|
104.09
|
113.07
|
116.83
|
124.67
|
135.36
|
145.04
|
144.2
|
127.98
|
126.25
|
129.32
|
137.01
|
188.42
|
190.34
|
193.98
|
181.89
|
153.17
|
155.34
|
159.59
|
161.18
|
160.87
|
154.81
|
149.31
|
141.04
|
137.61
|
134.15
|
138.75
|
140.41
|
149.74
|
142.39
|
133.99
|
131.09
|
137.12
|
139.82
|
140.27
|
142.38
|
143.99
|
147.79
|
147.69
|
144.0
|
142.23
|
133.76
|
124.69
|
116.52
|
110.94
|
103.45
|
96.68
|