|
(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
|
|
現金同等物
|
92
|
41
|
121
|
74
|
94
|
125
|
50
|
102
|
95
|
70
|
53
|
95
|
92
|
72
|
53
|
90
|
86
|
70
|
55
|
102
|
96
|
101
|
42
|
118
|
102
|
101
|
76
|
122
|
139
|
95
|
67
|
100
|
94
|
37
|
27
|
93
|
128
|
85
|
36
|
75
|
77
|
58
|
41
|
91
|
91
|
78
|
62
|
127
|
82
|
73
|
66
|
124
|
112
|
102
|
74
|
134
|
|
現金 + 有価証券
|
92
|
41
|
121
|
74
|
94
|
125
|
50
|
102
|
95
|
70
|
53
|
95
|
92
|
72
|
53
|
90
|
86
|
70
|
55
|
102
|
96
|
101
|
42
|
118
|
102
|
101
|
76
|
122
|
139
|
95
|
67
|
100
|
94
|
37
|
27
|
93
|
128
|
85
|
36
|
75
|
77
|
58
|
41
|
91
|
91
|
78
|
62
|
127
|
82
|
73
|
66
|
124
|
112
|
102
|
74
|
134
|
|
売掛金
|
269
|
254
|
269
|
235
|
415
|
415
|
498
|
307
|
386
|
394
|
471
|
290
|
375
|
386
|
420
|
232
|
335
|
323
|
369
|
226
|
350
|
344
|
391
|
295
|
419
|
418
|
469
|
316
|
432
|
421
|
428
|
318
|
460
|
377
|
453
|
298
|
358
|
343
|
356
|
307
|
409
|
362
|
416
|
341
|
423
|
351
|
384
|
303
|
426
|
351
|
430
|
274
|
369
|
325
|
348
|
246
|
|
商品及び製品
|
221
|
217
|
197
|
202
|
352
|
319
|
265
|
288
|
323
|
291
|
254
|
298
|
329
|
286
|
229
|
273
|
314
|
251
|
203
|
260
|
303
|
263
|
210
|
287
|
332
|
307
|
254
|
294
|
319
|
332
|
340
|
399
|
370
|
312
|
283
|
291
|
336
|
300
|
305
|
351
|
382
|
413
|
428
|
471
|
471
|
431
|
395
|
422
|
398
|
368
|
327
|
348
|
330
|
324
|
270
|
314
|
|
流動資産合計
|
624
|
553
|
622
|
554
|
933
|
920
|
874
|
775
|
875
|
819
|
841
|
768
|
876
|
824
|
778
|
670
|
810
|
710
|
653
|
624
|
792
|
739
|
670
|
741
|
901
|
865
|
829
|
784
|
944
|
896
|
880
|
867
|
973
|
772
|
806
|
738
|
867
|
765
|
728
|
779
|
938
|
886
|
924
|
955
|
1,043
|
914
|
882
|
894
|
954
|
835
|
855
|
797
|
858
|
794
|
731
|
742
|
|
有形固定資産
|
159
|
151
|
147
|
142
|
269
|
272
|
273
|
269
|
268
|
258
|
253
|
253
|
253
|
242
|
235
|
223
|
225
|
210
|
209
|
208
|
206
|
202
|
198
|
282
|
282
|
281
|
278
|
280
|
266
|
266
|
263
|
260
|
260
|
259
|
267
|
250
|
244
|
239
|
241
|
229
|
230
|
219
|
214
|
210
|
196
|
185
|
185
|
179
|
177
|
168
|
170
|
162
|
153
|
153
|
137
|
139
|
|
固定資産合計
|
511
|
496
|
493
|
490
|
1,594
|
1,632
|
1,633
|
1,625
|
1,586
|
1,570
|
1,541
|
1,533
|
1,538
|
1,485
|
1,447
|
1,376
|
1,383
|
1,316
|
1,299
|
1,315
|
1,432
|
1,416
|
1,393
|
1,956
|
1,981
|
1,991
|
1,969
|
1,969
|
1,903
|
1,906
|
1,906
|
1,960
|
1,979
|
1,949
|
1,982
|
1,915
|
1,909
|
1,930
|
2,321
|
2,222
|
2,236
|
2,185
|
2,166
|
2,145
|
2,047
|
1,915
|
1,912
|
1,898
|
1,871
|
1,848
|
1,789
|
1,745
|
1,555
|
1,563
|
1,496
|
1,525
|
|
総資産
|
1,135
|
1,050
|
1,116
|
1,044
|
2,527
|
2,553
|
2,508
|
2,401
|
2,462
|
2,390
|
2,383
|
2,303
|
2,415
|
2,310
|
2,226
|
2,046
|
2,194
|
2,026
|
1,953
|
1,939
|
2,225
|
2,157
|
2,064
|
2,698
|
2,883
|
2,857
|
2,799
|
2,755
|
2,848
|
2,803
|
2,786
|
2,827
|
2,953
|
2,722
|
2,789
|
2,653
|
2,777
|
2,696
|
3,049
|
3,002
|
3,174
|
3,072
|
3,091
|
3,101
|
3,091
|
2,829
|
2,795
|
2,793
|
2,826
|
2,684
|
2,645
|
2,544
|
2,413
|
2,358
|
2,228
|
2,269
|
|
買掛金
|
106
|
105
|
127
|
98
|
178
|
158
|
152
|
148
|
196
|
169
|
177
|
170
|
193
|
150
|
159
|
151
|
191
|
132
|
147
|
152
|
181
|
150
|
135
|
176
|
229
|
192
|
178
|
188
|
231
|
211
|
274
|
193
|
200
|
175
|
245
|
185
|
212
|
171
|
180
|
187
|
223
|
233
|
308
|
223
|
254
|
214
|
239
|
204
|
194
|
173
|
183
|
170
|
174
|
182
|
167
|
173
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
3
|
3
|
4
|
4
|
19
|
29
|
28
|
43
|
42
|
59
|
54
|
39
|
47
|
45
|
31
|
29
|
51
|
46
|
30
|
70
|
36
|
35
|
28
|
33
|
40
|
33
|
27
|
49
|
47
|
53
|
67
|
36
|
57
|
48
|
51
|
40
|
25
|
|
流動負債合計
|
284
|
255
|
306
|
243
|
413
|
368
|
429
|
358
|
499
|
412
|
445
|
373
|
446
|
373
|
395
|
340
|
471
|
368
|
355
|
319
|
401
|
373
|
406
|
411
|
497
|
509
|
538
|
489
|
543
|
549
|
599
|
515
|
500
|
477
|
588
|
469
|
484
|
470
|
556
|
498
|
561
|
586
|
708
|
568
|
590
|
503
|
589
|
504
|
534
|
518
|
542
|
473
|
484
|
497
|
490
|
421
|
|
長期借入金
|
716
|
668
|
668
|
669
|
1,249
|
1,205
|
1,070
|
1,050
|
1,001
|
991
|
920
|
913
|
904
|
895
|
799
|
797
|
785
|
779
|
720
|
717
|
827
|
759
|
627
|
1,002
|
1,067
|
1,005
|
889
|
908
|
1,011
|
958
|
843
|
949
|
1,049
|
882
|
777
|
856
|
971
|
876
|
1,054
|
1,155
|
1,193
|
1,083
|
954
|
1,109
|
1,124
|
1,045
|
936
|
1,035
|
1,015
|
892
|
882
|
897
|
917
|
849
|
783
|
897
|
|
固定負債合計
|
879
|
827
|
872
|
870
|
1,525
|
1,504
|
1,439
|
1,409
|
1,351
|
1,339
|
1,235
|
1,219
|
1,219
|
1,208
|
1,150
|
1,123
|
1,119
|
1,096
|
1,016
|
1,007
|
1,124
|
1,058
|
949
|
1,569
|
1,669
|
1,625
|
1,486
|
1,500
|
1,555
|
1,504
|
1,397
|
1,547
|
1,674
|
1,477
|
1,426
|
1,465
|
1,580
|
1,500
|
1,749
|
1,794
|
1,831
|
1,700
|
1,517
|
1,650
|
1,627
|
1,544
|
1,395
|
1,478
|
1,461
|
1,326
|
1,315
|
1,311
|
1,312
|
1,244
|
1,132
|
1,241
|
|
総負債
|
1,164
|
1,082
|
1,178
|
1,113
|
1,938
|
1,872
|
1,868
|
1,767
|
1,851
|
1,751
|
1,680
|
1,592
|
1,665
|
1,581
|
1,545
|
1,463
|
1,590
|
1,465
|
1,372
|
1,327
|
1,525
|
1,432
|
1,355
|
1,980
|
2,166
|
2,135
|
2,025
|
1,989
|
2,099
|
2,054
|
1,996
|
2,062
|
2,175
|
1,955
|
2,014
|
1,935
|
2,065
|
1,970
|
2,306
|
2,293
|
2,394
|
2,287
|
2,227
|
2,219
|
2,218
|
2,047
|
1,984
|
1,983
|
1,995
|
1,845
|
1,857
|
1,785
|
1,796
|
1,742
|
1,622
|
1,662
|
|
資本金及び資本剰余金
|
1,404
|
1,405
|
1,408
|
1,409
|
2,014
|
2,015
|
2,019
|
2,021
|
2,027
|
2,031
|
2,036
|
2,039
|
2,043
|
2,041
|
2,032
|
2,019
|
2,000
|
1,996
|
1,989
|
1,993
|
1,999
|
2,004
|
2,016
|
2,019
|
2,019
|
1,994
|
2,000
|
2,000
|
1,963
|
1,939
|
1,942
|
1,933
|
1,908
|
1,894
|
1,891
|
1,875
|
1,877
|
1,879
|
1,884
|
1,890
|
1,895
|
1,899
|
1,903
|
1,912
|
1,895
|
1,896
|
1,898
|
1,904
|
1,907
|
1,909
|
1,914
|
1,919
|
1,922
|
1,912
|
1,912
|
1,906
|
|
利益剰余金
|
-1,359
|
-1,347
|
-1,338
|
-1,355
|
-1,261
|
-1,206
|
-1,222
|
-1,231
|
-1,222
|
-1,195
|
-1,145
|
-1,153
|
-1,132
|
-1,097
|
-1,054
|
-1,059
|
-1,032
|
-999
|
-968
|
-963
|
-901
|
-878
|
-872
|
-868
|
-844
|
-814
|
-740
|
-734
|
-715
|
-686
|
-657
|
-663
|
-634
|
-612
|
-575
|
-573
|
-574
|
-561
|
-538
|
-565
|
-522
|
-509
|
-462
|
-473
|
-441
|
-516
|
-505
|
-516
|
-497
|
-489
|
-556
|
-570
|
-703
|
-701
|
-688
|
-709
|
|
株主資本
|
-29
|
-33
|
-62
|
-69
|
588
|
679
|
639
|
633
|
611
|
638
|
702
|
709
|
749
|
728
|
681
|
583
|
603
|
561
|
581
|
612
|
698
|
724
|
708
|
717
|
717
|
721
|
774
|
765
|
748
|
749
|
789
|
764
|
778
|
766
|
773
|
717
|
711
|
725
|
742
|
708
|
780
|
785
|
864
|
881
|
872
|
781
|
810
|
809
|
830
|
838
|
787
|
758
|
617
|
615
|
606
|
606
|
|
有利子負債合計
|
716
|
668
|
668
|
669
|
1,249
|
1,205
|
1,070
|
1,050
|
1,001
|
991
|
920
|
913
|
904
|
895
|
788
|
797
|
785
|
779
|
720
|
721
|
831
|
764
|
632
|
1,022
|
1,096
|
1,034
|
932
|
950
|
1,070
|
1,013
|
882
|
996
|
1,095
|
914
|
806
|
908
|
1,018
|
906
|
1,125
|
1,192
|
1,228
|
1,112
|
987
|
1,150
|
1,158
|
1,072
|
986
|
1,082
|
1,069
|
959
|
918
|
954
|
965
|
901
|
824
|
923
|
|
純有利子負債
|
624
|
627
|
547
|
594
|
1,154
|
1,080
|
1,020
|
948
|
906
|
920
|
867
|
818
|
812
|
823
|
735
|
706
|
698
|
708
|
665
|
618
|
735
|
663
|
589
|
903
|
994
|
933
|
855
|
827
|
931
|
918
|
815
|
896
|
1,001
|
876
|
778
|
815
|
889
|
820
|
1,088
|
1,117
|
1,150
|
1,053
|
946
|
1,058
|
1,066
|
994
|
924
|
955
|
987
|
885
|
852
|
830
|
853
|
799
|
750
|
788
|
|
DEレシオ(%)
|
-2532.86
|
-2050.92
|
-1080.45
|
-979.5
|
212.23
|
177.39
|
167.52
|
165.9
|
163.9
|
155.3
|
131.11
|
128.77
|
120.75
|
123.02
|
115.79
|
136.8
|
130.05
|
138.86
|
123.97
|
117.69
|
118.98
|
105.54
|
89.25
|
142.51
|
152.9
|
143.37
|
120.45
|
124.24
|
143.08
|
135.28
|
111.75
|
130.3
|
140.81
|
119.19
|
104.27
|
126.54
|
143.07
|
124.97
|
151.53
|
168.27
|
157.38
|
141.66
|
114.21
|
130.46
|
132.71
|
137.25
|
121.74
|
133.65
|
128.82
|
114.49
|
116.73
|
125.88
|
156.51
|
146.4
|
135.97
|
152.29
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|