|
(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
|
131
|
125
|
116
|
245
|
250
|
215
|
260
|
201
|
149
|
225
|
191
|
164
|
150
|
135
|
119
|
161
|
136
|
118
|
106
|
81
|
72
|
117
|
98
|
96
|
85
|
79
|
73
|
129
|
102
|
81
|
249
|
211
|
221
|
673
|
644
|
329
|
214
|
207
|
187
|
291
|
327
|
222
|
219
|
219
|
228
|
240
|
217
|
191
|
233
|
270
|
199
|
213
|
215
|
156
|
121
|
119
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
213
|
336
|
354
|
313
|
223
|
181
|
256
|
234
|
143
|
85
|
63
|
91
|
113
|
79
|
49
|
121
|
94
|
90
|
148
|
173
|
162
|
|
現金 + 有価証券
|
131
|
125
|
116
|
245
|
250
|
215
|
260
|
201
|
149
|
225
|
191
|
164
|
150
|
135
|
119
|
161
|
136
|
118
|
106
|
81
|
72
|
117
|
98
|
96
|
85
|
79
|
73
|
129
|
102
|
81
|
249
|
211
|
221
|
673
|
644
|
542
|
550
|
561
|
500
|
514
|
508
|
479
|
454
|
362
|
313
|
303
|
309
|
304
|
312
|
320
|
320
|
308
|
306
|
305
|
294
|
281
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
2
|
3
|
3
|
4
|
6
|
6
|
7
|
8
|
9
|
11
|
13
|
15
|
17
|
17
|
19
|
29
|
37
|
34
|
45
|
39
|
50
|
47
|
66
|
79
|
95
|
103
|
116
|
158
|
124
|
147
|
154
|
151
|
182
|
149
|
163
|
110
|
143
|
123
|
130
|
133
|
122
|
122
|
133
|
115
|
123
|
112
|
122
|
106
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
8
|
21
|
27
|
28
|
27
|
21
|
21
|
17
|
11
|
13
|
16
|
20
|
19
|
18
|
21
|
20
|
19
|
20
|
23
|
24
|
28
|
30
|
35
|
40
|
43
|
57
|
57
|
46
|
54
|
76
|
92
|
124
|
148
|
188
|
230
|
272
|
309
|
234
|
267
|
225
|
227
|
228
|
225
|
227
|
254
|
258
|
255
|
239
|
224
|
166
|
159
|
|
流動資産合計
|
132
|
128
|
118
|
251
|
257
|
228
|
285
|
242
|
184
|
262
|
219
|
194
|
177
|
158
|
145
|
189
|
169
|
156
|
143
|
124
|
116
|
161
|
146
|
154
|
150
|
147
|
153
|
207
|
196
|
202
|
377
|
355
|
372
|
848
|
855
|
817
|
827
|
888
|
879
|
930
|
996
|
963
|
878
|
772
|
719
|
686
|
689
|
683
|
706
|
717
|
725
|
687
|
701
|
650
|
595
|
573
|
|
有形固定資産
|
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
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
61
|
46
|
62
|
24
|
14
|
38
|
35
|
26
|
11
|
2
|
1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2
|
3
|
7
|
9
|
13
|
26
|
25
|
29
|
29
|
31
|
33
|
26
|
27
|
27
|
25
|
25
|
25
|
26
|
29
|
28
|
31
|
32
|
20
|
20
|
19
|
19
|
8
|
8
|
7
|
7
|
7
|
16
|
17
|
18
|
27
|
108
|
87
|
71
|
86
|
59
|
49
|
72
|
189
|
201
|
254
|
221
|
197
|
176
|
153
|
121
|
106
|
102
|
98
|
100
|
89
|
82
|
|
総資産
|
135
|
131
|
126
|
260
|
271
|
254
|
310
|
271
|
214
|
293
|
252
|
220
|
205
|
185
|
171
|
215
|
195
|
182
|
173
|
152
|
147
|
193
|
166
|
175
|
170
|
166
|
161
|
215
|
204
|
210
|
385
|
372
|
389
|
866
|
882
|
925
|
914
|
960
|
966
|
990
|
1,045
|
1,035
|
1,068
|
973
|
973
|
908
|
886
|
860
|
860
|
839
|
831
|
790
|
799
|
750
|
685
|
655
|
|
買掛金
|
1
|
3
|
4
|
4
|
8
|
13
|
17
|
22
|
9
|
6
|
6
|
4
|
5
|
6
|
8
|
10
|
13
|
17
|
10
|
15
|
14
|
6
|
6
|
15
|
16
|
15
|
25
|
31
|
34
|
26
|
37
|
26
|
34
|
42
|
49
|
98
|
86
|
121
|
105
|
94
|
141
|
72
|
114
|
90
|
116
|
93
|
64
|
58
|
54
|
53
|
52
|
67
|
54
|
40
|
40
|
45
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13
|
15
|
14
|
15
|
13
|
14
|
12
|
30
|
13
|
15
|
17
|
18
|
20
|
22
|
24
|
27
|
30
|
34
|
38
|
45
|
51
|
50
|
36
|
22
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
3
|
6
|
8
|
9
|
17
|
32
|
25
|
42
|
35
|
31
|
37
|
31
|
37
|
35
|
40
|
42
|
50
|
55
|
50
|
53
|
77
|
75
|
76
|
77
|
86
|
90
|
108
|
119
|
137
|
151
|
157
|
161
|
184
|
229
|
242
|
310
|
283
|
326
|
307
|
325
|
370
|
364
|
370
|
300
|
361
|
287
|
259
|
244
|
270
|
266
|
259
|
224
|
230
|
201
|
179
|
162
|
|
長期借入金
|
-
|
-
|
-
|
-
|
127
|
130
|
85
|
85
|
86
|
87
|
87
|
88
|
88
|
89
|
89
|
90
|
90
|
91
|
91
|
92
|
90
|
88
|
85
|
82
|
79
|
75
|
70
|
65
|
59
|
53
|
46
|
35
|
23
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
286
|
155
|
123
|
315
|
248
|
222
|
289
|
289
|
273
|
280
|
248
|
246
|
217
|
219
|
219
|
234
|
236
|
238
|
251
|
255
|
234
|
103
|
99
|
126
|
122
|
122
|
118
|
113
|
113
|
111
|
76
|
69
|
55
|
41
|
31
|
29
|
28
|
26
|
31
|
29
|
29
|
28
|
30
|
32
|
31
|
33
|
31
|
31
|
19
|
19
|
20
|
19
|
17
|
17
|
19
|
19
|
|
総負債
|
290
|
162
|
132
|
325
|
265
|
254
|
314
|
331
|
309
|
311
|
286
|
277
|
255
|
254
|
259
|
277
|
286
|
293
|
302
|
308
|
312
|
178
|
176
|
203
|
208
|
212
|
226
|
232
|
250
|
263
|
233
|
231
|
240
|
271
|
273
|
339
|
312
|
352
|
338
|
355
|
399
|
393
|
400
|
332
|
393
|
320
|
290
|
275
|
290
|
285
|
279
|
244
|
247
|
219
|
199
|
181
|
|
資本金及び資本剰余金
|
111
|
113
|
113
|
113
|
122
|
124
|
124
|
124
|
124
|
141
|
141
|
141
|
141
|
143
|
143
|
145
|
149
|
149
|
149
|
151
|
151
|
207
|
207
|
208
|
208
|
208
|
1,186
|
1,261
|
1,266
|
1,290
|
1,529
|
1,551
|
1,562
|
2,012
|
2,033
|
2,045
|
2,073
|
2,086
|
2,107
|
2,123
|
2,127
|
2,138
|
2,149
|
2,155
|
2,164
|
2,178
|
2,184
|
2,192
|
2,194
|
2,197
|
2,202
|
2,207
|
2,212
|
2,217
|
2,220
|
2,224
|
|
利益剰余金
|
-684
|
-587
|
-569
|
-657
|
-711
|
-738
|
-748
|
-810
|
-850
|
-899
|
-914
|
-940
|
-925
|
-951
|
-971
|
-1,003
|
-1,066
|
-1,098
|
-1,120
|
-1,150
|
-1,161
|
-1,177
|
-1,205
|
-1,225
|
-1,239
|
-1,250
|
-1,272
|
-1,297
|
-1,331
|
-1,355
|
-1,389
|
-1,413
|
-1,415
|
-1,419
|
-1,412
|
-1,432
|
-1,428
|
-1,435
|
-1,430
|
-1,431
|
-1,423
|
-1,437
|
-1,422
|
-1,454
|
-1,523
|
-1,529
|
-1,528
|
-1,544
|
-1,562
|
-1,581
|
-1,587
|
-1,597
|
-1,595
|
-1,620
|
-1,669
|
-1,685
|
|
株主資本
|
-155
|
-31
|
-6
|
-65
|
5
|
0
|
-4
|
-61
|
-95
|
-18
|
-34
|
-58
|
-50
|
-70
|
-89
|
-62
|
-92
|
-112
|
-130
|
-157
|
-165
|
15
|
-10
|
-29
|
-39
|
-47
|
-66
|
-17
|
-47
|
-53
|
152
|
140
|
149
|
595
|
608
|
585
|
602
|
607
|
627
|
634
|
645
|
642
|
667
|
641
|
580
|
587
|
595
|
584
|
569
|
553
|
552
|
545
|
551
|
531
|
486
|
473
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
127
|
130
|
85
|
85
|
86
|
87
|
100
|
88
|
88
|
102
|
105
|
104
|
105
|
105
|
103
|
104
|
120
|
102
|
101
|
99
|
98
|
95
|
93
|
89
|
87
|
84
|
80
|
74
|
68
|
60
|
50
|
36
|
22
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-123
|
-85
|
-176
|
-116
|
-63
|
-139
|
-91
|
-77
|
-62
|
-33
|
-15
|
-58
|
-31
|
-14
|
-3
|
23
|
48
|
-16
|
2
|
3
|
12
|
16
|
19
|
-40
|
-15
|
2
|
-169
|
-137
|
-154
|
-614
|
-595
|
-506
|
-528
|
-553
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
2395.45
|
344165.79
|
-2130.42
|
-142.92
|
-91.89
|
-493.41
|
-297.41
|
-153.15
|
-177.48
|
-148.67
|
-118.73
|
-168.52
|
-115.95
|
-94.52
|
-80.49
|
-67.08
|
-73.57
|
672.83
|
-1116.13
|
-345.54
|
-253.11
|
-207.67
|
-143.14
|
-539.41
|
-187.29
|
-159.11
|
52.75
|
52.74
|
46.02
|
10.08
|
8.24
|
6.31
|
3.73
|
1.56
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|