|
(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
|
356
|
328
|
229
|
325
|
356
|
365
|
347
|
482
|
180
|
137
|
117
|
122
|
201
|
170
|
115
|
182
|
213
|
201
|
197
|
160
|
215
|
205
|
105
|
160
|
245
|
366
|
213
|
247
|
313
|
254
|
169
|
187
|
184
|
162
|
184
|
183
|
334
|
426
|
179
|
103
|
292
|
240
|
253
|
168
|
337
|
310
|
391
|
332
|
360
|
413
|
399
|
398
|
351
|
402
|
262
|
400
|
435
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13
|
289
|
298
|
289
|
300
|
323
|
365
|
403
|
385
|
459
|
492
|
441
|
501
|
582
|
589
|
589
|
602
|
609
|
609
|
659
|
644
|
656
|
760
|
-
|
-
|
884
|
878
|
855
|
867
|
869
|
842
|
819
|
913
|
921
|
1,029
|
1,040
|
1,014
|
1,021
|
996
|
1,014
|
1,026
|
1,051
|
1,031
|
1,064
|
1,107
|
1,215
|
1,276
|
1,269
|
1,324
|
1,395
|
|
現金 + 有価証券
|
356
|
328
|
229
|
325
|
356
|
365
|
347
|
496
|
470
|
435
|
406
|
423
|
524
|
535
|
519
|
567
|
672
|
694
|
638
|
661
|
798
|
794
|
695
|
763
|
855
|
975
|
872
|
891
|
970
|
1,015
|
169
|
187
|
1,068
|
1,040
|
1,040
|
1,050
|
1,204
|
1,268
|
999
|
1,016
|
1,214
|
1,269
|
1,293
|
1,182
|
1,358
|
1,306
|
1,405
|
1,359
|
1,411
|
1,444
|
1,464
|
1,506
|
1,567
|
1,679
|
1,531
|
1,725
|
1,830
|
|
有形固定資産
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
17
|
21
|
23
|
26
|
27
|
28
|
29
|
30
|
32
|
32
|
33
|
32
|
32
|
33
|
34
|
35
|
34
|
40
|
40
|
41
|
41
|
44
|
49
|
52
|
53
|
53
|
53
|
53
|
53
|
54
|
54
|
52
|
51
|
50
|
49
|
48
|
47
|
49
|
49
|
49
|
48
|
48
|
47
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
820
|
840
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総資産
|
896
|
966
|
894
|
936
|
1,116
|
979
|
925
|
964
|
1,001
|
972
|
920
|
901
|
950
|
940
|
911
|
967
|
1,047
|
1,078
|
993
|
1,028
|
1,149
|
1,234
|
1,060
|
1,060
|
1,370
|
1,857
|
1,454
|
1,295
|
1,711
|
1,723
|
1,858
|
1,697
|
2,064
|
1,829
|
1,719
|
1,545
|
2,046
|
2,050
|
1,758
|
1,717
|
2,342
|
2,143
|
2,056
|
1,748
|
2,383
|
3,127
|
2,890
|
2,551
|
2,918
|
2,559
|
2,317
|
2,120
|
2,679
|
2,651
|
2,842
|
2,715
|
3,276
|
|
長期借入金
|
22
|
22
|
21
|
21
|
20
|
20
|
20
|
19
|
37
|
37
|
37
|
37
|
30
|
30
|
30
|
31
|
24
|
24
|
24
|
23
|
15
|
15
|
15
|
13
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
103
|
103
|
103
|
102
|
102
|
102
|
102
|
102
|
102
|
101
|
101
|
101
|
101
|
101
|
100
|
|
総負債
|
738
|
810
|
744
|
780
|
954
|
813
|
762
|
791
|
845
|
805
|
744
|
730
|
772
|
751
|
692
|
725
|
792
|
795
|
700
|
714
|
798
|
860
|
688
|
661
|
948
|
1,436
|
1,015
|
830
|
1,219
|
1,192
|
1,356
|
1,158
|
1,498
|
1,260
|
1,225
|
1,051
|
1,519
|
1,575
|
1,309
|
1,262
|
1,860
|
1,648
|
1,626
|
1,352
|
2,016
|
2,866
|
2,602
|
2,229
|
2,583
|
2,257
|
1,975
|
1,755
|
2,285
|
2,250
|
2,469
|
2,292
|
2,818
|
|
資本金及び資本剰余金
|
34
|
35
|
36
|
37
|
38
|
37
|
39
|
39
|
39
|
41
|
42
|
42
|
41
|
45
|
41
|
64
|
63
|
68
|
71
|
70
|
78
|
80
|
82
|
84
|
86
|
89
|
86
|
84
|
86
|
88
|
86
|
87
|
90
|
94
|
96
|
97
|
100
|
101
|
103
|
105
|
106
|
107
|
108
|
109
|
110
|
111
|
112
|
113
|
115
|
116
|
115
|
116
|
119
|
121
|
122
|
122
|
124
|
|
利益剰余金
|
126
|
124
|
116
|
121
|
126
|
131
|
127
|
136
|
150
|
161
|
168
|
178
|
192
|
210
|
222
|
240
|
260
|
286
|
306
|
326
|
355
|
377
|
381
|
408
|
432
|
437
|
464
|
495
|
531
|
568
|
553
|
587
|
614
|
634
|
573
|
587
|
602
|
594
|
567
|
588
|
605
|
620
|
563
|
576
|
578
|
501
|
517
|
536
|
560
|
549
|
560
|
589
|
620
|
599
|
596
|
633
|
664
|
|
株主資本
|
158
|
156
|
150
|
156
|
161
|
166
|
163
|
172
|
156
|
166
|
175
|
170
|
178
|
189
|
199
|
241
|
255
|
282
|
293
|
314
|
351
|
373
|
371
|
398
|
421
|
420
|
439
|
465
|
492
|
531
|
501
|
539
|
566
|
568
|
493
|
494
|
527
|
474
|
449
|
454
|
480
|
494
|
429
|
396
|
366
|
260
|
287
|
321
|
334
|
301
|
341
|
364
|
393
|
400
|
373
|
422
|
457
|
|
有利子負債合計
|
22
|
22
|
21
|
21
|
20
|
20
|
20
|
19
|
37
|
37
|
37
|
37
|
30
|
30
|
30
|
31
|
24
|
24
|
24
|
23
|
15
|
15
|
15
|
13
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
103
|
103
|
103
|
102
|
102
|
102
|
102
|
102
|
102
|
101
|
101
|
101
|
101
|
101
|
100
|
|
純有利子負債
|
-335
|
-307
|
-208
|
-305
|
-336
|
-346
|
-328
|
-477
|
-433
|
-399
|
-370
|
-386
|
-494
|
-506
|
-489
|
-536
|
-649
|
-671
|
-615
|
-639
|
-783
|
-780
|
-681
|
-750
|
-842
|
-963
|
-860
|
-880
|
-959
|
-1,004
|
-158
|
-177
|
-1,058
|
-1,031
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,190
|
-1,080
|
-1,255
|
-1,204
|
-1,304
|
-1,257
|
-1,310
|
-1,343
|
-1,363
|
-1,405
|
-1,466
|
-1,578
|
-1,430
|
-1,625
|
-1,730
|
|
DEレシオ(%)
|
14.18
|
14.06
|
14.46
|
13.62
|
12.95
|
12.4
|
12.37
|
11.53
|
24.02
|
22.45
|
21.21
|
21.71
|
17.4
|
16.28
|
15.31
|
13.15
|
9.63
|
8.6
|
8.21
|
7.34
|
4.49
|
4.12
|
4.05
|
3.5
|
3.23
|
3.15
|
2.92
|
2.69
|
2.47
|
2.22
|
2.27
|
2.05
|
1.88
|
1.81
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.13
|
26.08
|
28.14
|
39.51
|
35.7
|
31.88
|
30.59
|
33.9
|
29.89
|
27.92
|
25.84
|
25.34
|
27.12
|
23.92
|
22.03
|