|
(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
|
12
|
14
|
10
|
24
|
25
|
24
|
21
|
17
|
13
|
30
|
27
|
73
|
48
|
38
|
25
|
79
|
124
|
184
|
136
|
78
|
73
|
75
|
71
|
113
|
81
|
65
|
60
|
52
|
43
|
46
|
53
|
158
|
121
|
93
|
61
|
92
|
79
|
114
|
99
|
119
|
73
|
256
|
291
|
247
|
228
|
208
|
178
|
164
|
143
|
106
|
76
|
52
|
93
|
44
|
40
|
18
|
|
有価証券
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
14
|
0
|
14
|
14
|
34
|
69
|
49
|
19
|
4
|
9
|
14
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
14
|
14
|
9
|
9
|
14
|
24
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
12
|
14
|
10
|
24
|
25
|
24
|
21
|
17
|
13
|
30
|
27
|
73
|
62
|
52
|
40
|
79
|
139
|
199
|
171
|
148
|
123
|
95
|
76
|
123
|
96
|
70
|
60
|
52
|
43
|
46
|
53
|
158
|
121
|
93
|
61
|
92
|
79
|
114
|
99
|
119
|
73
|
261
|
306
|
262
|
238
|
218
|
193
|
189
|
157
|
106
|
76
|
52
|
93
|
44
|
40
|
18
|
|
売掛金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
7
|
9
|
10
|
9
|
10
|
11
|
6
|
3
|
2
|
1
|
1
|
10
|
6
|
0
|
0
|
2
|
2
|
16
|
2
|
16
|
1
|
1
|
2
|
1
|
21
|
1
|
1
|
18
|
8
|
2
|
1
|
1
|
1
|
25
|
0
|
0
|
0
|
0
|
0
|
|
商品及び製品
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
13
|
15
|
12
|
25
|
26
|
25
|
22
|
18
|
14
|
30
|
28
|
75
|
67
|
55
|
42
|
85
|
146
|
208
|
184
|
161
|
136
|
109
|
91
|
137
|
110
|
84
|
73
|
65
|
67
|
67
|
74
|
179
|
138
|
107
|
86
|
102
|
104
|
125
|
113
|
135
|
92
|
308
|
331
|
290
|
288
|
251
|
213
|
205
|
170
|
125
|
112
|
60
|
100
|
50
|
45
|
23
|
|
有形固定資産
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
15
|
16
|
18
|
23
|
25
|
25
|
25
|
25
|
26
|
27
|
26
|
25
|
25
|
25
|
25
|
25
|
26
|
28
|
28
|
27
|
26
|
27
|
28
|
50
|
60
|
75
|
88
|
101
|
133
|
140
|
143
|
139
|
133
|
130
|
127
|
124
|
120
|
117
|
|
固定資産合計
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
33
|
33
|
32
|
31
|
32
|
33
|
33
|
58
|
59
|
60
|
65
|
65
|
65
|
65
|
64
|
64
|
65
|
64
|
62
|
61
|
66
|
67
|
67
|
68
|
77
|
81
|
79
|
100
|
99
|
99
|
129
|
133
|
150
|
167
|
177
|
200
|
207
|
212
|
209
|
201
|
196
|
192
|
188
|
180
|
177
|
|
総資産
|
22
|
24
|
19
|
33
|
33
|
32
|
29
|
25
|
21
|
37
|
34
|
108
|
100
|
87
|
74
|
117
|
180
|
242
|
242
|
221
|
196
|
174
|
156
|
203
|
176
|
149
|
138
|
130
|
131
|
130
|
136
|
245
|
206
|
174
|
155
|
180
|
185
|
204
|
214
|
234
|
192
|
437
|
465
|
441
|
456
|
429
|
413
|
412
|
383
|
335
|
313
|
256
|
292
|
238
|
226
|
200
|
|
買掛金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
3
|
2
|
3
|
4
|
2
|
5
|
3
|
5
|
4
|
4
|
6
|
8
|
5
|
10
|
11
|
13
|
12
|
19
|
16
|
13
|
14
|
20
|
20
|
17
|
19
|
19
|
25
|
30
|
34
|
41
|
39
|
40
|
46
|
52
|
40
|
61
|
50
|
50
|
45
|
61
|
64
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
7
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
20
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
14
|
13
|
13
|
0
|
1
|
0
|
0
|
0
|
13
|
13
|
13
|
2
|
0
|
|
流動負債合計
|
4
|
5
|
4
|
5
|
4
|
4
|
4
|
5
|
7
|
9
|
10
|
14
|
18
|
15
|
9
|
20
|
25
|
28
|
28
|
31
|
33
|
34
|
40
|
36
|
32
|
54
|
56
|
30
|
51
|
58
|
68
|
105
|
121
|
132
|
122
|
127
|
142
|
146
|
129
|
138
|
168
|
150
|
156
|
163
|
159
|
173
|
188
|
190
|
204
|
198
|
255
|
256
|
270
|
270
|
221
|
208
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
110
|
114
|
118
|
122
|
126
|
130
|
134
|
138
|
123
|
142
|
12
|
12
|
13
|
13
|
-
|
-
|
-
|
13
|
12
|
18
|
18
|
18
|
18
|
18
|
12
|
12
|
-
|
-
|
-
|
12
|
12
|
12
|
12
|
12
|
-
|
-
|
-
|
30
|
32
|
|
資本金及び資本剰余金
|
579
|
585
|
581
|
585
|
591
|
595
|
596
|
596
|
619
|
640
|
644
|
712
|
714
|
715
|
716
|
757
|
838
|
841
|
851
|
856
|
856
|
859
|
867
|
934
|
939
|
941
|
952
|
961
|
985
|
1,000
|
1,006
|
1,044
|
1,053
|
1,056
|
1,060
|
1,133
|
1,158
|
1,228
|
1,259
|
1,330
|
1,355
|
1,465
|
1,522
|
1,552
|
1,585
|
1,617
|
1,647
|
1,718
|
1,754
|
1,781
|
1,796
|
1,817
|
1,830
|
1,846
|
1,857
|
1,867
|
|
利益剰余金
|
-597
|
-602
|
-608
|
-601
|
-608
|
-614
|
-620
|
-625
|
-636
|
-644
|
-650
|
-650
|
-658
|
-666
|
-692
|
-711
|
-751
|
-764
|
-780
|
-811
|
-839
|
-880
|
-906
|
-924
|
-955
|
-992
|
-1,027
|
-1,072
|
-1,097
|
-1,130
|
-1,178
|
-1,159
|
-1,210
|
-1,255
|
-1,285
|
-1,330
|
-1,400
|
-1,400
|
-1,470
|
-1,500
|
-1,600
|
-1,400
|
-1,490
|
-1,500
|
-1,600
|
-1,600
|
-1,710
|
-1,800
|
-1,800
|
-1,900
|
-1,960
|
-2,000
|
-2,100
|
-2,100
|
-2,180
|
-2,200
|
|
株主資本
|
-18
|
-17
|
-21
|
-11
|
-12
|
-14
|
-18
|
-23
|
-18
|
-3
|
-5
|
63
|
57
|
48
|
23
|
46
|
87
|
76
|
70
|
44
|
16
|
-22
|
-40
|
8
|
-18
|
-52
|
-76
|
-114
|
-113
|
-131
|
-173
|
-117
|
-158
|
-200
|
-226
|
-196
|
-219
|
-199
|
-204
|
-190
|
-248
|
41
|
47
|
27
|
13
|
-12
|
-55
|
-54
|
-77
|
-116
|
-149
|
-191
|
-221
|
-272
|
-307
|
-323
|
|
有利子負債合計
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
7
|
6
|
6
|
0
|
0
|
110
|
114
|
118
|
122
|
126
|
130
|
134
|
138
|
143
|
163
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
13
|
20
|
20
|
19
|
20
|
19
|
13
|
13
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
13
|
13
|
13
|
33
|
33
|
|
純有利子負債
|
-12
|
-15
|
-11
|
-25
|
-26
|
-25
|
-22
|
-18
|
-12
|
-27
|
-24
|
-71
|
-56
|
-47
|
-35
|
-79
|
-140
|
-89
|
-58
|
-30
|
-2
|
31
|
54
|
10
|
41
|
73
|
102
|
-40
|
-31
|
-33
|
-40
|
-145
|
-109
|
-80
|
-48
|
-80
|
-59
|
-95
|
-81
|
-99
|
-54
|
-249
|
-294
|
-249
|
-225
|
-205
|
-181
|
-176
|
-145
|
-94
|
-64
|
-40
|
-81
|
-32
|
-8
|
15
|
|
DEレシオ(%)
|
-0.85
|
-1.22
|
-0.95
|
-1.91
|
-1.87
|
-1.6
|
-1.16
|
-0.89
|
-14.1
|
-113.29
|
-78.53
|
4.53
|
12.89
|
13.74
|
26.18
|
0.92
|
0.17
|
143.81
|
161.85
|
266.14
|
724.48
|
-600.82
|
-334.02
|
1508.22
|
-793.31
|
-277.64
|
-215.03
|
-11.4
|
-11.58
|
-10.12
|
-7.75
|
-11.64
|
-8.7
|
-6.93
|
-6.22
|
-6.75
|
-9.31
|
-10.09
|
-9.68
|
-10.74
|
-8.01
|
31.84
|
28.28
|
51.29
|
100.45
|
-113.7
|
-23.97
|
-25.7
|
-17.32
|
-11.37
|
-8.7
|
-7.13
|
-6.08
|
-4.93
|
-10.83
|
-10.41
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|