|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
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
|
19
|
13
|
17
|
17
|
13
|
27
|
11
|
14
|
45
|
37
|
23
|
30
|
29
|
31
|
76
|
28
|
23
|
28
|
34
|
16
|
27
|
24
|
18
|
27
|
36
|
77
|
44
|
40
|
41
|
35
|
40
|
67
|
95
|
64
|
207
|
229
|
274
|
386
|
375
|
679
|
529
|
502
|
490
|
211
|
70
|
65
|
93
|
145
|
175
|
158
|
132
|
166
|
205
|
107
|
|
現金 + 有価証券
|
19
|
13
|
17
|
17
|
13
|
27
|
11
|
14
|
45
|
37
|
23
|
30
|
29
|
31
|
76
|
28
|
23
|
28
|
34
|
16
|
27
|
24
|
18
|
27
|
36
|
77
|
44
|
40
|
41
|
35
|
40
|
67
|
95
|
64
|
207
|
229
|
274
|
386
|
375
|
679
|
529
|
502
|
490
|
211
|
70
|
65
|
93
|
145
|
175
|
158
|
132
|
166
|
205
|
107
|
|
売掛金
|
80
|
96
|
93
|
102
|
247
|
243
|
257
|
266
|
267
|
262
|
277
|
295
|
296
|
298
|
287
|
358
|
354
|
378
|
383
|
393
|
386
|
394
|
417
|
432
|
428
|
443
|
558
|
572
|
613
|
618
|
621
|
650
|
648
|
683
|
612
|
-
|
678
|
-
|
-
|
-
|
708
|
775
|
843
|
877
|
853
|
822
|
828
|
804
|
741
|
725
|
721
|
686
|
650
|
705
|
|
流動資産合計
|
114
|
123
|
131
|
138
|
284
|
293
|
295
|
301
|
332
|
349
|
347
|
373
|
371
|
385
|
409
|
432
|
414
|
432
|
442
|
434
|
437
|
441
|
462
|
485
|
499
|
552
|
637
|
646
|
686
|
691
|
697
|
747
|
791
|
789
|
854
|
934
|
994
|
1,074
|
1,371
|
1,422
|
1,309
|
1,312
|
1,366
|
1,120
|
981
|
926
|
972
|
993
|
973
|
933
|
913
|
907
|
917
|
879
|
|
有形固定資産
|
17
|
17
|
18
|
19
|
25
|
26
|
27
|
30
|
33
|
38
|
40
|
42
|
43
|
46
|
44
|
51
|
53
|
54
|
56
|
57
|
56
|
59
|
59
|
58
|
57
|
57
|
83
|
81
|
79
|
77
|
75
|
72
|
73
|
80
|
79
|
74
|
69
|
68
|
54
|
52
|
55
|
58
|
59
|
62
|
66
|
71
|
76
|
78
|
81
|
82
|
79
|
79
|
82
|
79
|
|
固定資産合計
|
268
|
282
|
279
|
281
|
814
|
804
|
798
|
787
|
786
|
911
|
906
|
901
|
895
|
888
|
807
|
1,364
|
1,353
|
1,344
|
1,335
|
1,327
|
1,315
|
1,310
|
1,303
|
1,319
|
1,310
|
1,305
|
2,037
|
2,017
|
2,001
|
2,123
|
2,101
|
2,084
|
2,150
|
2,228
|
2,211
|
2,277
|
2,284
|
2,260
|
2,087
|
2,204
|
2,193
|
2,179
|
2,158
|
2,491
|
2,605
|
2,599
|
2,589
|
2,585
|
2,571
|
2,555
|
2,537
|
2,524
|
2,511
|
2,819
|
|
総資産
|
383
|
406
|
410
|
419
|
1,098
|
1,098
|
1,093
|
1,089
|
1,118
|
1,261
|
1,254
|
1,275
|
1,267
|
1,274
|
1,217
|
1,796
|
1,767
|
1,777
|
1,777
|
1,762
|
1,752
|
1,752
|
1,766
|
1,804
|
1,810
|
1,858
|
2,675
|
2,665
|
2,688
|
2,815
|
2,799
|
2,832
|
2,941
|
3,018
|
3,066
|
3,212
|
3,278
|
3,335
|
3,459
|
3,627
|
3,503
|
3,491
|
3,525
|
3,611
|
3,586
|
3,525
|
3,561
|
3,579
|
3,545
|
3,489
|
3,451
|
3,432
|
3,429
|
3,698
|
|
買掛金
|
7
|
9
|
4
|
5
|
5
|
6
|
5
|
5
|
6
|
8
|
5
|
5
|
7
|
8
|
6
|
6
|
9
|
6
|
5
|
6
|
6
|
7
|
6
|
6
|
6
|
14
|
26
|
28
|
43
|
27
|
24
|
27
|
39
|
33
|
37
|
50
|
39
|
29
|
33
|
32
|
20
|
21
|
32
|
33
|
35
|
34
|
24
|
32
|
34
|
25
|
22
|
25
|
27
|
24
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
-
|
-
|
18
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
60
|
64
|
56
|
62
|
129
|
118
|
128
|
127
|
139
|
169
|
157
|
170
|
172
|
165
|
154
|
182
|
160
|
175
|
177
|
174
|
162
|
167
|
178
|
189
|
166
|
182
|
279
|
291
|
308
|
313
|
326
|
353
|
340
|
361
|
357
|
389
|
416
|
428
|
498
|
591
|
450
|
439
|
492
|
492
|
441
|
385
|
416
|
443
|
394
|
371
|
390
|
403
|
367
|
371
|
|
長期借入金
|
72
|
83
|
81
|
75
|
429
|
416
|
373
|
359
|
347
|
389
|
375
|
358
|
385
|
396
|
316
|
784
|
755
|
723
|
691
|
658
|
640
|
617
|
579
|
609
|
575
|
565
|
1,240
|
1,154
|
1,100
|
1,107
|
1,026
|
985
|
1,032
|
1,065
|
1,032
|
1,000
|
1,033
|
1,033
|
1,033
|
1,000
|
1,033
|
1,000
|
1,000
|
1,100
|
1,066
|
1,000
|
1,000
|
1,037
|
1,036
|
1,036
|
1,035
|
1,034
|
1,033
|
1,282
|
|
固定負債合計
|
90
|
103
|
107
|
101
|
453
|
446
|
402
|
387
|
376
|
452
|
436
|
419
|
451
|
474
|
388
|
856
|
822
|
789
|
759
|
726
|
721
|
698
|
660
|
690
|
652
|
645
|
1,327
|
1,243
|
1,197
|
1,273
|
1,188
|
1,146
|
1,224
|
1,256
|
1,251
|
1,298
|
1,274
|
1,259
|
1,240
|
1,201
|
1,186
|
1,182
|
1,176
|
1,229
|
1,242
|
1,215
|
1,218
|
1,227
|
1,258
|
1,255
|
1,252
|
1,253
|
1,285
|
1,533
|
|
総負債
|
150
|
168
|
163
|
163
|
582
|
565
|
531
|
514
|
515
|
621
|
593
|
590
|
624
|
639
|
542
|
1,038
|
982
|
965
|
936
|
900
|
883
|
865
|
839
|
879
|
818
|
827
|
1,606
|
1,534
|
1,505
|
1,587
|
1,515
|
1,500
|
1,565
|
1,618
|
1,608
|
1,687
|
1,690
|
1,688
|
1,739
|
1,792
|
1,637
|
1,622
|
1,668
|
1,722
|
1,684
|
1,601
|
1,634
|
1,670
|
1,652
|
1,627
|
1,642
|
1,657
|
1,652
|
1,905
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
4
|
11
|
19
|
24
|
50
|
61
|
86
|
93
|
113
|
146
|
160
|
180
|
156
|
154
|
192
|
231
|
249
|
266
|
290
|
306
|
315
|
330
|
363
|
361
|
428
|
457
|
491
|
540
|
586
|
621
|
664
|
705
|
744
|
769
|
818
|
870
|
926
|
975
|
1,039
|
1,145
|
1,174
|
1,173
|
1,165
|
1,190
|
1,200
|
1,210
|
1,223
|
1,207
|
1,195
|
1,165
|
1,122
|
1,091
|
1,097
|
1,078
|
|
株主資本
|
232
|
238
|
246
|
256
|
516
|
532
|
561
|
574
|
603
|
640
|
660
|
685
|
643
|
634
|
674
|
758
|
784
|
811
|
840
|
861
|
868
|
886
|
927
|
924
|
991
|
1,030
|
1,068
|
1,129
|
1,182
|
1,227
|
1,283
|
1,331
|
1,376
|
1,399
|
1,457
|
1,524
|
1,587
|
1,645
|
1,719
|
1,834
|
1,865
|
1,869
|
1,856
|
1,889
|
1,901
|
1,923
|
1,926
|
1,908
|
1,892
|
1,861
|
1,807
|
1,774
|
1,776
|
1,793
|
|
有利子負債合計
|
72
|
83
|
81
|
75
|
429
|
426
|
373
|
359
|
347
|
399
|
375
|
358
|
385
|
411
|
316
|
784
|
755
|
723
|
691
|
658
|
640
|
617
|
579
|
609
|
575
|
565
|
1,240
|
1,154
|
1,100
|
1,107
|
1,026
|
985
|
1,032
|
1,065
|
1,032
|
1,000
|
1,033
|
1,033
|
1,033
|
1,000
|
1,033
|
1,000
|
1,000
|
1,100
|
1,066
|
1,000
|
1,000
|
1,037
|
1,036
|
1,036
|
1,035
|
1,034
|
1,033
|
1,282
|
|
純有利子負債
|
53
|
69
|
64
|
57
|
415
|
399
|
361
|
344
|
302
|
362
|
352
|
327
|
355
|
380
|
239
|
755
|
731
|
694
|
657
|
641
|
613
|
593
|
560
|
582
|
538
|
488
|
1,196
|
1,113
|
1,058
|
1,072
|
985
|
917
|
937
|
1,001
|
825
|
770
|
759
|
647
|
658
|
320
|
504
|
497
|
509
|
888
|
996
|
935
|
906
|
891
|
860
|
877
|
903
|
867
|
828
|
1,175
|
|
DEレシオ(%)
|
31.02
|
34.78
|
33.13
|
29.49
|
83.08
|
80.08
|
66.5
|
62.53
|
57.68
|
62.46
|
56.86
|
52.32
|
59.94
|
64.92
|
46.87
|
103.45
|
96.27
|
89.13
|
82.28
|
76.48
|
73.69
|
69.62
|
62.52
|
65.95
|
58.02
|
54.93
|
116.11
|
102.15
|
93.09
|
90.26
|
79.93
|
73.99
|
75.01
|
76.13
|
70.89
|
65.61
|
65.11
|
62.81
|
60.11
|
54.51
|
55.43
|
53.5
|
53.88
|
58.23
|
56.1
|
51.99
|
51.9
|
54.36
|
54.79
|
55.67
|
57.27
|
58.3
|
58.17
|
71.52
|