|
(単位:百万ドル)
|
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
|
|
現金同等物
|
-
|
183
|
208
|
478
|
548
|
367
|
211
|
200
|
276
|
351
|
319
|
587
|
491
|
455
|
505
|
583
|
567
|
614
|
653
|
766
|
611
|
612
|
731
|
887
|
750
|
673
|
635
|
666
|
663
|
655
|
771
|
901
|
838
|
319
|
798
|
698
|
446
|
418
|
674
|
775
|
682
|
723
|
781
|
1,050
|
1,070
|
1,021
|
1,132
|
1,141
|
1,124
|
1,100
|
1,200
|
1,200
|
1,112
|
1,100
|
1,200
|
|
有価証券
|
-
|
0
|
-
|
-
|
-
|
237
|
194
|
196
|
155
|
262
|
142
|
51
|
85
|
216
|
118
|
128
|
119
|
47
|
39
|
87
|
116
|
118
|
15
|
17
|
13
|
35
|
15
|
12
|
-
|
15
|
40
|
65
|
95
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
183
|
208
|
478
|
548
|
605
|
406
|
396
|
432
|
613
|
461
|
638
|
576
|
671
|
623
|
711
|
686
|
661
|
692
|
853
|
727
|
730
|
746
|
904
|
763
|
708
|
650
|
678
|
663
|
670
|
811
|
966
|
933
|
319
|
798
|
698
|
446
|
418
|
674
|
775
|
682
|
723
|
781
|
1,050
|
1,070
|
1,021
|
1,132
|
1,141
|
1,124
|
1,100
|
1,200
|
1,200
|
1,112
|
1,100
|
1,200
|
|
売掛金
|
-
|
67
|
98
|
96
|
103
|
81
|
113
|
137
|
111
|
97
|
151
|
185
|
180
|
151
|
229
|
243
|
224
|
180
|
244
|
230
|
221
|
189
|
232
|
252
|
254
|
230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
192
|
248
|
253
|
243
|
207
|
263
|
|
流動資産合計
|
-
|
278
|
355
|
630
|
699
|
632
|
583
|
611
|
647
|
630
|
645
|
855
|
792
|
747
|
894
|
1,012
|
943
|
865
|
964
|
1,107
|
966
|
950
|
1,003
|
1,180
|
1,042
|
993
|
983
|
1,040
|
926
|
915
|
1,082
|
1,271
|
1,181
|
533
|
1,012
|
853
|
613
|
573
|
845
|
1,006
|
960
|
940
|
1,043
|
1,337
|
1,309
|
1,270
|
1,439
|
1,478
|
1,401
|
1,297
|
1,511
|
1,539
|
1,463
|
1,320
|
1,484
|
|
有形固定資産
|
-
|
34
|
37
|
38
|
41
|
43
|
46
|
54
|
64
|
81
|
114
|
141
|
161
|
195
|
226
|
247
|
247
|
247
|
252
|
256
|
262
|
260
|
262
|
266
|
266
|
263
|
261
|
258
|
256
|
253
|
-
|
262
|
265
|
270
|
268
|
259
|
250
|
240
|
229
|
225
|
220
|
215
|
209
|
201
|
195
|
194
|
194
|
194
|
193
|
191
|
189
|
189
|
197
|
200
|
204
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
99
|
190
|
219
|
163
|
188
|
284
|
83
|
38
|
31
|
19
|
35
|
44
|
37
|
17
|
38
|
29
|
16
|
3
|
4
|
6
|
27
|
5
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
557
|
559
|
556
|
559
|
666
|
757
|
844
|
800
|
842
|
970
|
976
|
1,164
|
1,212
|
1,200
|
1,265
|
1,255
|
1,263
|
1,250
|
1,278
|
1,311
|
1,288
|
1,271
|
1,292
|
1,306
|
1,279
|
1,257
|
1,264
|
1,266
|
1,252
|
1,313
|
1,295
|
1,287
|
1,451
|
1,415
|
1,396
|
1,383
|
1,396
|
1,387
|
1,381
|
1,352
|
1,349
|
1,329
|
1,275
|
1,256
|
1,299
|
1,245
|
1,256
|
1,235
|
1,240
|
1,227
|
1,240
|
1,270
|
1,241
|
1,272
|
|
総資産
|
0
|
835
|
914
|
1,187
|
1,259
|
1,299
|
1,341
|
1,455
|
1,448
|
1,473
|
1,615
|
1,831
|
1,956
|
1,959
|
2,094
|
2,277
|
2,198
|
2,128
|
2,214
|
2,385
|
2,277
|
2,238
|
2,274
|
2,472
|
2,348
|
2,272
|
2,240
|
2,304
|
2,192
|
2,167
|
2,395
|
2,566
|
2,468
|
1,984
|
2,427
|
2,249
|
1,996
|
1,969
|
2,232
|
2,387
|
2,312
|
2,289
|
2,372
|
2,612
|
2,565
|
2,569
|
2,684
|
2,734
|
2,636
|
2,537
|
2,738
|
2,779
|
2,733
|
2,561
|
2,756
|
|
買掛金
|
-
|
12
|
23
|
28
|
20
|
14
|
10
|
9
|
11
|
9
|
11
|
27
|
18
|
19
|
26
|
38
|
17
|
10
|
15
|
25
|
11
|
14
|
12
|
7
|
15
|
8
|
7
|
10
|
22
|
15
|
11
|
13
|
16
|
11
|
34
|
13
|
14
|
18
|
13
|
15
|
22
|
27
|
12
|
50
|
67
|
39
|
34
|
47
|
70
|
28
|
60
|
39
|
75
|
49
|
61
|
|
流動負債合計
|
-
|
130
|
157
|
169
|
177
|
195
|
174
|
241
|
256
|
242
|
293
|
386
|
417
|
381
|
452
|
522
|
356
|
312
|
432
|
575
|
450
|
423
|
452
|
621
|
422
|
372
|
534
|
631
|
453
|
393
|
530
|
638
|
468
|
435
|
311
|
249
|
231
|
242
|
277
|
444
|
363
|
357
|
467
|
656
|
573
|
533
|
763
|
854
|
719
|
572
|
892
|
916
|
792
|
628
|
783
|
|
長期借入金
|
-
|
380
|
370
|
360
|
350
|
340
|
330
|
320
|
310
|
300
|
290
|
280
|
270
|
260
|
250
|
287
|
287
|
200
|
110
|
91
|
20
|
91
|
210
|
260
|
265
|
230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700
|
700
|
490
|
491
|
831
|
832
|
832
|
833
|
834
|
835
|
836
|
836
|
837
|
838
|
839
|
839
|
840
|
841
|
832
|
831
|
1,167
|
|
固定負債合計
|
-
|
411
|
402
|
390
|
378
|
376
|
366
|
362
|
362
|
365
|
378
|
419
|
453
|
453
|
463
|
514
|
516
|
404
|
318
|
305
|
247
|
313
|
438
|
497
|
509
|
537
|
316
|
326
|
297
|
303
|
358
|
353
|
352
|
388
|
1,089
|
1,088
|
857
|
841
|
1,170
|
1,164
|
1,155
|
1,143
|
1,138
|
1,160
|
1,179
|
1,175
|
1,113
|
1,099
|
1,094
|
1,094
|
1,021
|
1,006
|
997
|
990
|
1,330
|
|
総負債
|
-
|
542
|
559
|
560
|
555
|
572
|
541
|
603
|
619
|
608
|
671
|
805
|
870
|
834
|
915
|
1,036
|
872
|
716
|
750
|
880
|
697
|
736
|
890
|
1,118
|
931
|
909
|
850
|
957
|
750
|
696
|
888
|
991
|
820
|
823
|
1,400
|
1,337
|
1,088
|
1,083
|
1,447
|
1,608
|
1,518
|
1,500
|
1,605
|
1,816
|
1,752
|
1,708
|
1,876
|
1,953
|
1,813
|
1,666
|
1,913
|
1,922
|
1,789
|
1,618
|
2,113
|
|
資本金及び資本剰余金
|
0
|
293
|
305
|
525
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-
|
2
|
50
|
103
|
162
|
196
|
258
|
325
|
381
|
401
|
470
|
538
|
592
|
628
|
691
|
749
|
823
|
826
|
853
|
888
|
944
|
945
|
958
|
985
|
1,010
|
926
|
935
|
966
|
1,035
|
1,043
|
1,072
|
1,106
|
1,156
|
681
|
662
|
509
|
461
|
389
|
309
|
269
|
270
|
241
|
207
|
238
|
263
|
261
|
188
|
212
|
239
|
271
|
212
|
236
|
275
|
276
|
265
|
|
株主資本
|
0
|
293
|
354
|
626
|
688
|
726
|
800
|
851
|
828
|
864
|
944
|
1,026
|
1,086
|
1,125
|
1,179
|
1,241
|
1,326
|
1,412
|
1,464
|
1,505
|
1,580
|
1,502
|
1,384
|
1,354
|
1,417
|
1,363
|
1,390
|
1,347
|
1,442
|
1,471
|
1,507
|
1,575
|
1,648
|
1,161
|
1,027
|
912
|
908
|
886
|
785
|
779
|
794
|
789
|
767
|
796
|
813
|
861
|
808
|
781
|
823
|
871
|
825
|
857
|
944
|
943
|
643
|
|
有利子負債合計
|
-
|
380
|
370
|
360
|
350
|
340
|
330
|
320
|
310
|
300
|
290
|
280
|
270
|
259
|
250
|
287
|
287
|
200
|
110
|
91
|
20
|
91
|
210
|
260
|
265
|
230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700
|
700
|
490
|
491
|
831
|
832
|
832
|
833
|
834
|
835
|
836
|
836
|
837
|
838
|
839
|
839
|
840
|
841
|
832
|
831
|
1,167
|
|
純有利子負債
|
-
|
196
|
161
|
-119
|
-199
|
-266
|
-77
|
-77
|
-123
|
-314
|
-171
|
-358
|
-306
|
-412
|
-373
|
-424
|
-399
|
-461
|
-582
|
-762
|
-707
|
-639
|
-536
|
-644
|
-498
|
-478
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-98
|
2
|
44
|
73
|
157
|
57
|
150
|
110
|
53
|
-215
|
-234
|
-185
|
-295
|
-303
|
-285
|
-261
|
-360
|
-359
|
-280
|
-269
|
-33
|
|
DEレシオ(%)
|
-
|
129.46
|
104.31
|
57.42
|
50.82
|
46.77
|
41.24
|
37.56
|
37.4
|
34.7
|
30.72
|
27.29
|
24.86
|
23.02
|
21.2
|
23.13
|
21.64
|
14.16
|
7.51
|
6.05
|
1.27
|
6.06
|
15.17
|
19.2
|
18.7
|
16.87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
68.16
|
76.75
|
53.96
|
55.42
|
105.86
|
106.8
|
104.79
|
105.58
|
108.74
|
104.9
|
102.83
|
97.1
|
103.59
|
107.3
|
101.94
|
96.33
|
101.82
|
98.13
|
88.14
|
88.12
|
181.49
|