|
(単位:百万ドル)
|
2Q12
|
3Q12
|
4Q11
|
1Q12
|
3Q12
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q16
|
1Q18
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q21
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
6
|
5
|
4
|
5
|
7
|
7
|
4
|
6
|
2
|
6
|
4
|
7
|
5
|
4
|
5
|
5
|
4
|
5
|
4
|
7
|
5
|
7
|
8
|
12
|
12
|
12
|
11
|
12
|
11
|
10
|
0
|
0
|
0
|
0
|
85
|
74
|
104
|
229
|
298
|
376
|
418
|
469
|
521
|
481
|
491
|
526
|
505
|
449
|
|
現金 + 有価証券
|
6
|
5
|
4
|
5
|
7
|
7
|
4
|
6
|
2
|
6
|
4
|
7
|
5
|
4
|
5
|
5
|
4
|
5
|
4
|
7
|
5
|
7
|
8
|
12
|
12
|
12
|
11
|
12
|
11
|
10
|
0
|
0
|
0
|
0
|
85
|
74
|
104
|
229
|
298
|
376
|
418
|
469
|
521
|
481
|
491
|
526
|
505
|
449
|
|
商品及び製品
|
212
|
203
|
185
|
250
|
220
|
264
|
242
|
275
|
276
|
255
|
226
|
246
|
214
|
207
|
191
|
214
|
220
|
206
|
187
|
228
|
409
|
401
|
341
|
387
|
358
|
362
|
345
|
378
|
313
|
306
|
342
|
376
|
425
|
436
|
488
|
562
|
577
|
535
|
484
|
409
|
379
|
364
|
343
|
370
|
357
|
340
|
355
|
399
|
|
流動資産合計
|
487
|
419
|
356
|
475
|
465
|
503
|
414
|
479
|
508
|
482
|
402
|
460
|
430
|
401
|
345
|
398
|
413
|
407
|
343
|
417
|
788
|
739
|
599
|
679
|
677
|
661
|
578
|
665
|
616
|
648
|
668
|
828
|
899
|
820
|
945
|
1,166
|
1,140
|
1,158
|
1,076
|
1,113
|
1,137
|
1,171
|
1,120
|
1,172
|
1,158
|
1,181
|
1,133
|
1,166
|
|
有形固定資産
|
129
|
127
|
123
|
121
|
111
|
106
|
105
|
105
|
104
|
105
|
101
|
98
|
89
|
89
|
88
|
88
|
86
|
85
|
83
|
153
|
218
|
212
|
205
|
200
|
198
|
207
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
147
|
152
|
147
|
148
|
130
|
123
|
124
|
119
|
115
|
116
|
111
|
107
|
99
|
99
|
98
|
99
|
99
|
99
|
150
|
226
|
356
|
352
|
360
|
409
|
403
|
411
|
393
|
395
|
382
|
375
|
379
|
384
|
381
|
381
|
372
|
367
|
369
|
375
|
413
|
411
|
413
|
414
|
417
|
418
|
427
|
429
|
443
|
467
|
|
総資産
|
635
|
571
|
503
|
624
|
595
|
627
|
538
|
598
|
623
|
598
|
513
|
568
|
529
|
500
|
444
|
497
|
512
|
506
|
494
|
644
|
1,145
|
1,091
|
959
|
1,089
|
1,081
|
1,072
|
971
|
1,061
|
999
|
1,023
|
1,048
|
1,212
|
1,280
|
1,202
|
1,317
|
1,534
|
1,509
|
1,533
|
1,490
|
1,525
|
1,550
|
1,585
|
1,537
|
1,591
|
1,586
|
1,611
|
1,577
|
1,633
|
|
買掛金
|
95
|
89
|
70
|
115
|
81
|
105
|
67
|
100
|
115
|
101
|
88
|
104
|
96
|
93
|
82
|
100
|
96
|
97
|
70
|
107
|
156
|
153
|
131
|
132
|
174
|
179
|
132
|
162
|
158
|
178
|
165
|
218
|
227
|
210
|
180
|
230
|
239
|
208
|
151
|
177
|
190
|
202
|
157
|
171
|
179
|
186
|
170
|
213
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
69
|
71
|
2
|
4
|
203
|
203
|
6
|
4
|
62
|
44
|
29
|
2
|
56
|
54
|
-
|
-
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
295
|
181
|
123
|
204
|
200
|
217
|
117
|
150
|
348
|
342
|
130
|
147
|
196
|
174
|
154
|
139
|
195
|
197
|
117
|
158
|
237
|
234
|
196
|
225
|
221
|
222
|
171
|
199
|
199
|
234
|
229
|
291
|
289
|
263
|
243
|
336
|
305
|
273
|
210
|
228
|
244
|
267
|
218
|
249
|
237
|
257
|
233
|
280
|
|
長期借入金
|
-
|
-
|
-
|
-
|
350
|
382
|
403
|
438
|
264
|
247
|
377
|
423
|
340
|
318
|
270
|
315
|
270
|
258
|
276
|
220
|
615
|
579
|
497
|
557
|
501
|
488
|
458
|
444
|
377
|
309
|
321
|
355
|
318
|
219
|
291
|
291
|
291
|
292
|
292
|
292
|
293
|
293
|
293
|
294
|
294
|
294
|
295
|
295
|
|
固定負債合計
|
358
|
357
|
372
|
422
|
395
|
420
|
457
|
492
|
309
|
292
|
428
|
471
|
398
|
375
|
319
|
387
|
342
|
328
|
341
|
463
|
895
|
854
|
777
|
882
|
872
|
870
|
826
|
887
|
817
|
750
|
760
|
798
|
757
|
656
|
710
|
705
|
704
|
702
|
689
|
686
|
683
|
686
|
684
|
689
|
696
|
697
|
697
|
716
|
|
総負債
|
654
|
538
|
495
|
626
|
596
|
638
|
575
|
643
|
658
|
634
|
559
|
619
|
595
|
550
|
473
|
526
|
537
|
525
|
459
|
622
|
1,132
|
1,089
|
974
|
1,107
|
1,093
|
1,093
|
997
|
1,086
|
1,017
|
985
|
989
|
1,089
|
1,047
|
920
|
954
|
1,042
|
1,010
|
975
|
900
|
914
|
927
|
953
|
903
|
938
|
933
|
955
|
931
|
997
|
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-162
|
-168
|
-178
|
-189
|
-190
|
-248
|
-256
|
-265
|
-262
|
-262
|
-268
|
-274
|
-277
|
-262
|
-252
|
-251
|
-248
|
-242
|
-189
|
-202
|
-211
|
-221
|
-237
|
-242
|
-236
|
-243
|
-253
|
-254
|
-247
|
-192
|
-172
|
-110
|
3
|
50
|
124
|
257
|
329
|
388
|
420
|
438
|
462
|
487
|
469
|
486
|
500
|
516
|
522
|
525
|
|
株主資本
|
-20
|
32
|
8
|
-3
|
-2
|
-11
|
-37
|
-45
|
-35
|
-36
|
-46
|
-52
|
-66
|
-50
|
-30
|
-29
|
-26
|
-20
|
35
|
22
|
12
|
2
|
-15
|
-19
|
-13
|
-21
|
-27
|
-26
|
-19
|
38
|
59
|
122
|
233
|
282
|
363
|
492
|
499
|
557
|
590
|
610
|
622
|
631
|
634
|
653
|
652
|
655
|
646
|
636
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
420
|
454
|
402
|
443
|
467
|
450
|
384
|
428
|
402
|
363
|
300
|
317
|
326
|
313
|
276
|
220
|
616
|
581
|
499
|
559
|
503
|
489
|
460
|
447
|
380
|
310
|
322
|
355
|
318
|
219
|
291
|
291
|
291
|
292
|
292
|
292
|
293
|
293
|
293
|
294
|
294
|
294
|
295
|
295
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
412
|
446
|
398
|
437
|
464
|
443
|
379
|
421
|
397
|
358
|
294
|
312
|
321
|
307
|
271
|
213
|
611
|
573
|
490
|
546
|
490
|
477
|
448
|
434
|
368
|
300
|
322
|
355
|
318
|
219
|
206
|
217
|
186
|
62
|
-7
|
-84
|
-126
|
-177
|
-229
|
-188
|
-197
|
-232
|
-211
|
-154
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-26759.24
|
-4255.49
|
-1118.46
|
-998.36
|
-1352.21
|
-1259.57
|
-837.51
|
-837.07
|
-614.5
|
-730.21
|
-1006.2
|
-1112.76
|
-1286.75
|
-1636.68
|
790.46
|
997.39
|
4991.83
|
26129.32
|
-3407.73
|
-3059.62
|
-3921.59
|
-2381.44
|
-1765.96
|
-1740.82
|
-2082.73
|
813.29
|
545.66
|
290.5
|
136.47
|
77.79
|
80.19
|
59.23
|
58.39
|
52.38
|
49.56
|
47.94
|
47.06
|
46.46
|
46.3
|
45.02
|
45.13
|
44.95
|
45.64
|
46.44
|