|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
82
|
76
|
40
|
41
|
80
|
86
|
68
|
60
|
81
|
84
|
78
|
73
|
75
|
109
|
88
|
729
|
503
|
434
|
101
|
95
|
101
|
117
|
108
|
90
|
103
|
64
|
74
|
1,503
|
1,273
|
1,113
|
1,023
|
1,073
|
1,110
|
1,789
|
1,339
|
950
|
868
|
1,337
|
2,158
|
3,057
|
2,704
|
3,171
|
3,008
|
1,992
|
1,443
|
1,337
|
788
|
722
|
1,180
|
2,999
|
2,289
|
1,878
|
2,310
|
3,371
|
4,519
|
|
現金 + 有価証券
|
82
|
76
|
40
|
41
|
80
|
86
|
68
|
60
|
81
|
84
|
78
|
73
|
75
|
109
|
88
|
729
|
503
|
434
|
101
|
95
|
101
|
117
|
108
|
90
|
103
|
64
|
74
|
1,503
|
1,273
|
1,113
|
1,023
|
1,073
|
1,110
|
1,789
|
1,339
|
950
|
868
|
1,337
|
2,158
|
3,057
|
2,704
|
3,171
|
3,008
|
1,992
|
1,443
|
1,337
|
788
|
722
|
1,180
|
2,999
|
2,289
|
1,878
|
2,310
|
3,371
|
4,519
|
|
売掛金
|
44
|
44
|
47
|
53
|
91
|
91
|
91
|
97
|
85
|
91
|
87
|
89
|
90
|
94
|
103
|
94
|
154
|
169
|
262
|
239
|
237
|
241
|
247
|
235
|
238
|
243
|
264
|
600
|
614
|
681
|
686
|
665
|
654
|
669
|
686
|
676
|
647
|
648
|
674
|
711
|
715
|
713
|
791
|
826
|
760
|
778
|
811
|
804
|
836
|
799
|
879
|
868
|
934
|
902
|
936
|
|
流動資産合計
|
143
|
135
|
95
|
107
|
208
|
206
|
205
|
212
|
217
|
221
|
201
|
200
|
198
|
235
|
219
|
847
|
723
|
675
|
436
|
409
|
413
|
415
|
407
|
378
|
389
|
359
|
386
|
2,348
|
2,136
|
2,048
|
1,977
|
2,003
|
2,055
|
2,786
|
2,337
|
1,943
|
1,821
|
2,299
|
3,199
|
4,128
|
3,776
|
4,252
|
4,128
|
3,086
|
2,472
|
2,424
|
1,877
|
1,748
|
2,268
|
4,052
|
3,508
|
3,132
|
3,891
|
4,862
|
6,242
|
|
有形固定資産
|
13
|
13
|
14
|
14
|
51
|
55
|
53
|
53
|
53
|
51
|
53
|
53
|
53
|
54
|
52
|
51
|
72
|
67
|
69
|
69
|
71
|
80
|
81
|
100
|
103
|
100
|
101
|
581
|
556
|
553
|
516
|
494
|
480
|
466
|
436
|
423
|
420
|
412
|
402
|
394
|
390
|
382
|
356
|
356
|
346
|
343
|
326
|
323
|
321
|
315
|
300
|
304
|
309
|
299
|
296
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
483
|
474
|
190
|
190
|
208
|
175
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,142
|
1,112
|
1,112
|
1,109
|
2,173
|
2,156
|
2,100
|
2,070
|
2,075
|
2,054
|
2,027
|
2,022
|
1,971
|
2,050
|
1,986
|
1,988
|
5,053
|
5,127
|
5,354
|
5,279
|
5,209
|
5,292
|
5,252
|
5,239
|
5,210
|
5,180
|
5,163
|
11,325
|
11,142
|
14,059
|
14,272
|
14,137
|
13,883
|
13,955
|
13,637
|
13,629
|
13,654
|
13,625
|
13,490
|
13,307
|
13,158
|
13,081
|
14,763
|
14,414
|
14,028
|
14,229
|
14,131
|
14,115
|
13,912
|
14,051
|
13,879
|
13,773
|
14,548
|
14,182
|
14,163
|
|
総資産
|
1,286
|
1,248
|
1,207
|
1,217
|
2,381
|
2,363
|
2,306
|
2,283
|
2,293
|
2,275
|
2,228
|
2,222
|
2,170
|
2,285
|
2,207
|
2,836
|
5,777
|
5,802
|
5,791
|
5,689
|
5,622
|
5,707
|
5,659
|
5,618
|
5,599
|
5,540
|
5,550
|
13,674
|
13,279
|
16,108
|
16,249
|
16,141
|
15,938
|
16,741
|
15,974
|
15,573
|
15,475
|
15,924
|
16,689
|
17,435
|
16,934
|
17,333
|
18,891
|
17,500
|
16,501
|
16,653
|
16,008
|
15,864
|
16,180
|
18,103
|
17,387
|
16,905
|
18,438
|
19,045
|
20,405
|
|
買掛金
|
4
|
3
|
4
|
5
|
6
|
10
|
6
|
8
|
17
|
8
|
8
|
8
|
9
|
12
|
12
|
8
|
15
|
11
|
20
|
20
|
16
|
16
|
23
|
32
|
27
|
27
|
17
|
39
|
36
|
41
|
41
|
51
|
54
|
36
|
42
|
42
|
28
|
28
|
27
|
29
|
27
|
28
|
46
|
54
|
34
|
49
|
41
|
45
|
46
|
80
|
38
|
57
|
43
|
70
|
59
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
23
|
22
|
21
|
20
|
21
|
23
|
23
|
23
|
21
|
20
|
19
|
17
|
33
|
32
|
32
|
30
|
29
|
126
|
100
|
37
|
39
|
37
|
37
|
73
|
71
|
87
|
85
|
63
|
61
|
76
|
320
|
71
|
77
|
53
|
178
|
55
|
91
|
47
|
146
|
57
|
57
|
55
|
129
|
53
|
127
|
51
|
50
|
39
|
47
|
20
|
20
|
|
流動負債合計
|
76
|
77
|
84
|
82
|
141
|
160
|
132
|
143
|
161
|
167
|
140
|
142
|
147
|
191
|
168
|
150
|
337
|
416
|
402
|
413
|
415
|
560
|
477
|
423
|
406
|
443
|
374
|
1,538
|
1,355
|
1,921
|
1,762
|
1,830
|
1,899
|
2,776
|
2,209
|
1,800
|
1,738
|
2,283
|
3,133
|
3,945
|
3,572
|
3,851
|
3,806
|
2,776
|
2,198
|
2,191
|
1,649
|
1,468
|
1,989
|
3,772
|
3,073
|
2,692
|
3,220
|
4,354
|
5,638
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
644
|
579
|
618
|
576
|
448
|
2,796
|
2,719
|
2,692
|
2,570
|
2,460
|
2,375
|
2,344
|
2,262
|
2,178
|
2,007
|
1,949
|
6,837
|
6,615
|
8,169
|
8,030
|
7,780
|
7,571
|
7,078
|
6,986
|
6,831
|
6,767
|
6,389
|
6,338
|
6,215
|
6,049
|
5,902
|
7,374
|
7,235
|
7,184
|
7,024
|
6,910
|
6,863
|
6,739
|
6,669
|
6,594
|
6,575
|
7,156
|
6,990
|
6,837
|
|
固定負債合計
|
251
|
217
|
143
|
124
|
1,183
|
1,127
|
1,080
|
1,023
|
935
|
876
|
830
|
766
|
694
|
747
|
700
|
568
|
3,364
|
3,280
|
3,249
|
3,111
|
2,981
|
2,888
|
2,852
|
2,776
|
2,685
|
2,409
|
2,359
|
7,931
|
7,700
|
9,606
|
9,754
|
9,465
|
9,222
|
8,849
|
8,677
|
8,459
|
8,353
|
7,924
|
7,822
|
7,667
|
7,447
|
7,259
|
8,841
|
8,610
|
8,517
|
8,360
|
8,217
|
8,153
|
7,987
|
7,933
|
7,821
|
7,727
|
8,331
|
8,081
|
7,907
|
|
総負債
|
327
|
294
|
227
|
206
|
1,324
|
1,287
|
1,212
|
1,167
|
1,096
|
1,043
|
970
|
908
|
841
|
938
|
868
|
718
|
3,702
|
3,697
|
3,652
|
3,524
|
3,397
|
3,448
|
3,330
|
3,200
|
3,091
|
2,853
|
2,734
|
9,470
|
9,056
|
11,528
|
11,516
|
11,295
|
11,121
|
11,625
|
10,887
|
10,259
|
10,092
|
10,207
|
10,955
|
11,611
|
11,019
|
11,110
|
12,648
|
11,386
|
10,714
|
10,550
|
9,866
|
9,622
|
9,976
|
11,705
|
10,894
|
10,418
|
11,550
|
12,436
|
13,545
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
101
|
116
|
129
|
147
|
159
|
175
|
196
|
223
|
266
|
293
|
319
|
347
|
387
|
414
|
429
|
458
|
411
|
411
|
406
|
421
|
448
|
492
|
527
|
566
|
615
|
766
|
851
|
770
|
808
|
847
|
902
|
998
|
1,068
|
1,177
|
1,245
|
1,382
|
1,505
|
1,667
|
1,800
|
1,949
|
2,093
|
2,293
|
2,414
|
2,473
|
2,582
|
2,740
|
2,815
|
2,896
|
2,992
|
3,126
|
3,224
|
3,354
|
3,456
|
3,642
|
3,791
|
|
株主資本
|
958
|
953
|
980
|
1,010
|
1,056
|
1,075
|
1,093
|
1,115
|
1,196
|
1,231
|
1,257
|
1,313
|
1,328
|
1,346
|
1,337
|
2,117
|
2,075
|
2,105
|
2,138
|
2,164
|
2,225
|
2,259
|
2,329
|
2,418
|
2,508
|
2,686
|
2,816
|
4,204
|
4,223
|
4,580
|
4,734
|
4,846
|
4,817
|
5,116
|
5,088
|
5,314
|
5,383
|
5,717
|
5,734
|
5,824
|
5,915
|
6,223
|
6,233
|
6,112
|
5,784
|
6,101
|
6,141
|
6,237
|
6,202
|
6,398
|
6,493
|
6,487
|
6,888
|
6,609
|
6,860
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
23
|
22
|
21
|
20
|
21
|
774
|
23
|
668
|
601
|
619
|
595
|
465
|
2,829
|
2,751
|
2,724
|
2,601
|
2,490
|
2,501
|
2,445
|
2,299
|
2,217
|
2,045
|
1,986
|
6,910
|
6,686
|
8,256
|
8,116
|
7,843
|
7,632
|
7,154
|
7,306
|
6,903
|
6,844
|
6,442
|
6,516
|
6,270
|
6,141
|
5,949
|
7,520
|
7,292
|
7,241
|
7,080
|
7,039
|
6,917
|
6,866
|
6,720
|
6,644
|
6,614
|
7,203
|
7,010
|
6,857
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-57
|
-64
|
-48
|
-41
|
-60
|
690
|
-56
|
594
|
526
|
510
|
506
|
-265
|
2,325
|
2,317
|
2,622
|
2,506
|
2,388
|
2,384
|
2,336
|
2,209
|
2,113
|
1,980
|
1,911
|
5,407
|
5,413
|
7,143
|
7,093
|
6,769
|
6,522
|
5,365
|
5,967
|
5,952
|
5,975
|
5,105
|
4,359
|
3,214
|
3,437
|
2,778
|
4,513
|
5,300
|
5,798
|
5,742
|
6,251
|
6,194
|
5,686
|
3,721
|
4,356
|
4,736
|
4,893
|
3,639
|
2,338
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
2.21
|
2.07
|
1.96
|
1.81
|
1.82
|
62.88
|
1.85
|
50.85
|
45.29
|
46.02
|
44.5
|
21.99
|
136.32
|
130.68
|
127.35
|
120.16
|
111.91
|
110.74
|
104.96
|
95.07
|
88.42
|
76.13
|
70.55
|
164.39
|
158.33
|
180.26
|
171.46
|
161.86
|
158.46
|
139.84
|
143.61
|
129.9
|
127.14
|
112.7
|
113.64
|
107.67
|
103.81
|
95.59
|
120.66
|
119.31
|
125.2
|
116.04
|
114.63
|
110.9
|
110.72
|
105.04
|
102.33
|
101.96
|
104.57
|
106.06
|
99.96
|