|
(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
|
25
|
38
|
55
|
40
|
39
|
46
|
153
|
70
|
65
|
142
|
114
|
194
|
161
|
106
|
89
|
145
|
165
|
111
|
102
|
99
|
85
|
90
|
119
|
127
|
148
|
108
|
128
|
133
|
111
|
129
|
299
|
141
|
125
|
284
|
296
|
57
|
257
|
236
|
252
|
335
|
341
|
216
|
303
|
271
|
239
|
259
|
295
|
295
|
215
|
214
|
272
|
274
|
236
|
603
|
408
|
721
|
|
現金 + 有価証券
|
25
|
38
|
55
|
40
|
39
|
46
|
153
|
70
|
65
|
142
|
114
|
194
|
161
|
106
|
89
|
145
|
165
|
111
|
102
|
99
|
85
|
90
|
119
|
127
|
148
|
108
|
128
|
133
|
111
|
129
|
299
|
141
|
125
|
284
|
296
|
57
|
257
|
236
|
252
|
335
|
341
|
216
|
303
|
271
|
239
|
259
|
295
|
295
|
215
|
214
|
272
|
274
|
236
|
603
|
408
|
721
|
|
商品及び製品
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
11
|
11
|
10
|
27
|
23
|
23
|
25
|
28
|
29
|
25
|
20
|
19
|
22
|
21
|
23
|
23
|
24
|
23
|
25
|
24
|
24
|
28
|
26
|
26
|
39
|
33
|
33
|
27
|
29
|
31
|
31
|
29
|
45
|
49
|
55
|
58
|
68
|
74
|
73
|
70
|
78
|
81
|
74
|
67
|
69
|
|
流動資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
246
|
285
|
296
|
244
|
253
|
227
|
208
|
218
|
341
|
262
|
283
|
327
|
448
|
387
|
354
|
464
|
488
|
518
|
492
|
464
|
502
|
187
|
415
|
396
|
431
|
510
|
542
|
418
|
552
|
516
|
494
|
547
|
773
|
605
|
528
|
680
|
931
|
921
|
875
|
907
|
734
|
1,028
|
|
有形固定資産
|
16
|
15
|
15
|
14
|
14
|
14
|
15
|
15
|
19
|
19
|
18
|
18
|
18
|
19
|
106
|
102
|
104
|
102
|
106
|
107
|
102
|
102
|
98
|
97
|
103
|
109
|
113
|
118
|
123
|
118
|
116
|
113
|
111
|
122
|
128
|
127
|
112
|
113
|
112
|
109
|
113
|
114
|
119
|
119
|
127
|
130
|
133
|
132
|
133
|
137
|
152
|
160
|
173
|
163
|
157
|
153
|
|
固定資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,460
|
1,439
|
1,411
|
1,406
|
1,320
|
1,288
|
1,261
|
1,237
|
1,066
|
1,058
|
1,054
|
1,098
|
1,088
|
1,087
|
1,085
|
1,070
|
1,059
|
1,113
|
1,103
|
1,103
|
1,126
|
1,109
|
1,068
|
1,061
|
1,045
|
1,029
|
1,023
|
1,047
|
1,083
|
1,099
|
1,129
|
1,122
|
1,145
|
1,138
|
1,183
|
1,184
|
1,192
|
1,201
|
1,208
|
1,196
|
1,187
|
1,175
|
|
総資産
|
422
|
438
|
529
|
495
|
484
|
529
|
553
|
555
|
558
|
535
|
527
|
598
|
573
|
518
|
1,707
|
1,725
|
1,707
|
1,650
|
1,574
|
1,515
|
1,470
|
1,456
|
1,408
|
1,320
|
1,337
|
1,425
|
1,537
|
1,474
|
1,439
|
1,534
|
1,548
|
1,632
|
1,596
|
1,567
|
1,629
|
1,296
|
1,484
|
1,458
|
1,477
|
1,539
|
1,565
|
1,466
|
1,635
|
1,616
|
1,624
|
1,669
|
1,918
|
1,743
|
1,712
|
1,864
|
2,123
|
2,122
|
2,084
|
2,104
|
1,921
|
2,204
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
-
|
-
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
6
|
6
|
1
|
3
|
4
|
6
|
1
|
3
|
4
|
-
|
-
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
233
|
265
|
267
|
223
|
251
|
238
|
227
|
226
|
343
|
257
|
266
|
332
|
460
|
389
|
358
|
452
|
471
|
515
|
485
|
454
|
407
|
170
|
306
|
306
|
319
|
356
|
341
|
382
|
471
|
407
|
418
|
447
|
691
|
482
|
468
|
615
|
884
|
881
|
833
|
855
|
681
|
955
|
|
長期借入金
|
187
|
179
|
174
|
142
|
134
|
126
|
121
|
117
|
112
|
106
|
103
|
100
|
96
|
95
|
1,178
|
1,161
|
1,157
|
1,155
|
1,153
|
1,128
|
1,113
|
1,112
|
1,111
|
1,110
|
1,131
|
1,130
|
1,159
|
1,158
|
1,157
|
1,156
|
1,155
|
1,153
|
1,139
|
1,131
|
1,108
|
1,041
|
1,161
|
1,127
|
1,128
|
1,128
|
1,129
|
976
|
975
|
974
|
973
|
972
|
971
|
971
|
970
|
969
|
968
|
967
|
966
|
965
|
950
|
951
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,241
|
1,226
|
1,212
|
1,205
|
1,185
|
1,151
|
1,127
|
1,121
|
1,172
|
1,172
|
1,194
|
1,217
|
1,217
|
1,210
|
1,201
|
1,194
|
1,185
|
1,212
|
1,194
|
1,185
|
1,168
|
1,081
|
1,195
|
1,166
|
1,165
|
1,165
|
1,166
|
1,010
|
989
|
997
|
1,002
|
1,002
|
1,009
|
1,005
|
1,001
|
1,005
|
1,013
|
1,010
|
1,004
|
997
|
984
|
984
|
|
総負債
|
272
|
285
|
369
|
326
|
305
|
338
|
355
|
354
|
354
|
325
|
308
|
370
|
338
|
281
|
1,475
|
1,491
|
1,480
|
1,428
|
1,436
|
1,390
|
1,355
|
1,348
|
1,515
|
1,430
|
1,461
|
1,549
|
1,677
|
1,599
|
1,560
|
1,647
|
1,657
|
1,727
|
1,680
|
1,639
|
1,575
|
1,251
|
1,502
|
1,473
|
1,485
|
1,522
|
1,508
|
1,393
|
1,461
|
1,404
|
1,421
|
1,450
|
1,700
|
1,488
|
1,469
|
1,620
|
1,897
|
1,891
|
1,838
|
1,852
|
1,665
|
1,939
|
|
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
|
0
|
0
|
|
利益剰余金
|
91
|
93
|
97
|
105
|
112
|
119
|
123
|
129
|
136
|
142
|
148
|
155
|
160
|
165
|
160
|
160
|
147
|
141
|
55
|
42
|
31
|
22
|
-195
|
-198
|
-217
|
-222
|
-247
|
-238
|
-236
|
-234
|
-230
|
-224
|
-219
|
-209
|
-213
|
-227
|
-295
|
-296
|
-295
|
-275
|
-238
|
-232
|
-142
|
-111
|
-78
|
-49
|
-22
|
6
|
34
|
60
|
62
|
67
|
76
|
73
|
77
|
81
|
|
株主資本
|
149
|
153
|
159
|
169
|
179
|
191
|
198
|
201
|
204
|
210
|
218
|
227
|
234
|
236
|
231
|
233
|
226
|
222
|
137
|
125
|
115
|
108
|
-108
|
-110
|
-124
|
-124
|
-141
|
-125
|
-121
|
-114
|
-109
|
-96
|
-85
|
-73
|
53
|
44
|
-19
|
-16
|
-8
|
17
|
57
|
72
|
174
|
211
|
202
|
218
|
217
|
255
|
242
|
243
|
226
|
231
|
245
|
251
|
255
|
264
|
|
有利子負債合計
|
187
|
179
|
174
|
142
|
134
|
126
|
121
|
117
|
112
|
106
|
103
|
100
|
96
|
95
|
1,188
|
1,171
|
1,167
|
1,165
|
1,139
|
1,138
|
1,123
|
1,122
|
1,121
|
1,120
|
1,139
|
1,138
|
1,167
|
1,166
|
1,165
|
1,164
|
1,163
|
1,162
|
1,147
|
1,140
|
1,108
|
1,041
|
1,162
|
1,128
|
1,129
|
1,130
|
1,130
|
982
|
981
|
980
|
979
|
978
|
977
|
972
|
973
|
973
|
974
|
969
|
969
|
970
|
950
|
951
|
|
純有利子負債
|
161
|
140
|
118
|
101
|
94
|
79
|
-32
|
46
|
46
|
-37
|
-12
|
-95
|
-66
|
-11
|
1,099
|
1,026
|
1,002
|
1,054
|
1,037
|
1,039
|
1,038
|
1,032
|
1,002
|
993
|
991
|
1,030
|
1,039
|
1,033
|
1,054
|
1,034
|
864
|
1,020
|
1,021
|
855
|
811
|
984
|
904
|
892
|
876
|
794
|
789
|
765
|
677
|
709
|
740
|
719
|
682
|
676
|
758
|
759
|
701
|
695
|
733
|
366
|
542
|
230
|
|
DEレシオ(%)
|
124.8
|
116.57
|
108.85
|
83.84
|
74.62
|
66.23
|
61.13
|
58.21
|
54.85
|
50.63
|
47.12
|
43.9
|
40.92
|
40.46
|
513.57
|
501.04
|
514.38
|
524.26
|
829.5
|
909.08
|
974.39
|
1039.28
|
-1040.77
|
-1022.66
|
-919.69
|
-919.9
|
-830.42
|
-935.69
|
-969.12
|
-1028.49
|
-1068.2
|
-1212.93
|
-1358.65
|
-1583.1
|
2052.45
|
2348.76
|
-6196.73
|
-7322.78
|
-14297.96
|
6445.73
|
1966.74
|
1350.05
|
562.48
|
463.2
|
483.52
|
447.55
|
449.36
|
381.05
|
401.86
|
399.88
|
430.91
|
418.98
|
394.85
|
385.63
|
371.55
|
360.16
|