|
(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
|
79
|
66
|
52
|
116
|
102
|
87
|
99
|
39
|
27
|
17
|
27
|
76
|
56
|
46
|
61
|
44
|
67
|
71
|
43
|
69
|
61
|
61
|
66
|
45
|
115
|
164
|
169
|
98
|
55
|
55
|
58
|
61
|
67
|
59
|
120
|
105
|
134
|
66
|
148
|
499
|
447
|
492
|
119
|
118
|
91
|
147
|
234
|
96
|
221
|
274
|
118
|
164
|
187
|
154
|
115
|
176
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48
|
47
|
44
|
87
|
91
|
88
|
74
|
84
|
72
|
52
|
65
|
169
|
168
|
159
|
138
|
133
|
182
|
152
|
300
|
335
|
343
|
309
|
296
|
268
|
220
|
178
|
602
|
263
|
251
|
280
|
220
|
264
|
308
|
324
|
622
|
668
|
118
|
118
|
128
|
179
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
79
|
66
|
52
|
116
|
102
|
87
|
99
|
39
|
76
|
65
|
71
|
164
|
147
|
134
|
135
|
128
|
140
|
123
|
108
|
238
|
229
|
221
|
204
|
178
|
298
|
317
|
469
|
434
|
399
|
364
|
355
|
329
|
287
|
238
|
722
|
368
|
385
|
347
|
368
|
764
|
755
|
816
|
741
|
786
|
209
|
266
|
363
|
276
|
221
|
274
|
118
|
164
|
187
|
154
|
115
|
176
|
|
売掛金
|
4
|
6
|
2
|
5
|
5
|
4
|
15
|
10
|
10
|
24
|
9
|
10
|
12
|
8
|
9
|
7
|
9
|
8
|
32
|
25
|
23
|
17
|
15
|
12
|
14
|
14
|
22
|
26
|
-
|
-
|
30
|
28
|
32
|
40
|
59
|
29
|
37
|
62
|
97
|
88
|
153
|
112
|
90
|
113
|
189
|
233
|
231
|
194
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
6
|
6
|
7
|
6
|
6
|
7
|
7
|
11
|
9
|
10
|
10
|
12
|
14
|
14
|
15
|
9
|
5
|
4
|
8
|
18
|
22
|
31
|
43
|
36
|
29
|
41
|
48
|
57
|
60
|
58
|
58
|
55
|
53
|
47
|
97
|
103
|
100
|
107
|
132
|
128
|
127
|
168
|
159
|
131
|
141
|
164
|
|
流動資産合計
|
88
|
76
|
63
|
132
|
119
|
105
|
131
|
111
|
100
|
102
|
95
|
190
|
175
|
158
|
161
|
153
|
168
|
153
|
171
|
297
|
284
|
272
|
256
|
222
|
340
|
353
|
510
|
484
|
462
|
429
|
427
|
409
|
391
|
342
|
543
|
467
|
500
|
498
|
554
|
941
|
999
|
1,017
|
926
|
988
|
541
|
653
|
739
|
615
|
765
|
879
|
746
|
873
|
987
|
1,126
|
1,085
|
1,262
|
|
有形固定資産
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
6
|
7
|
14
|
15
|
15
|
10
|
11
|
11
|
10
|
10
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
5
|
6
|
7
|
6
|
6
|
6
|
6
|
4
|
5
|
5
|
5
|
10
|
12
|
11
|
9
|
4
|
4
|
3
|
3
|
9
|
10
|
12
|
14
|
12
|
20
|
26
|
28
|
22
|
24
|
26
|
25
|
25
|
24
|
26
|
168
|
178
|
173
|
1,239
|
1,211
|
1,102
|
1,084
|
1,044
|
1,013
|
986
|
967
|
981
|
991
|
978
|
934
|
|
総資産
|
89
|
78
|
65
|
134
|
121
|
107
|
134
|
116
|
107
|
110
|
101
|
197
|
182
|
164
|
165
|
159
|
174
|
158
|
181
|
309
|
296
|
282
|
261
|
226
|
344
|
357
|
519
|
495
|
474
|
444
|
440
|
429
|
417
|
370
|
565
|
492
|
526
|
524
|
579
|
966
|
1,025
|
1,185
|
1,104
|
1,162
|
1,781
|
1,864
|
1,841
|
1,699
|
1,810
|
1,892
|
1,733
|
1,841
|
1,969
|
2,118
|
2,063
|
2,197
|
|
買掛金
|
1
|
1
|
7
|
3
|
2
|
3
|
2
|
2
|
7
|
5
|
3
|
8
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
6
|
3
|
4
|
3
|
3
|
5
|
4
|
7
|
3
|
6
|
3
|
4
|
4
|
12
|
4
|
6
|
8
|
4
|
0
|
1
|
0
|
4
|
3
|
1
|
1
|
12
|
18
|
17
|
8
|
10
|
19
|
11
|
13
|
15
|
12
|
10
|
20
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
3
|
5
|
-
|
2
|
6
|
10
|
-
|
3
|
9
|
15
|
21
|
27
|
3
|
12
|
17
|
29
|
45
|
61
|
77
|
82
|
86
|
88
|
91
|
86
|
70
|
54
|
19
|
2
|
-
|
-
|
397
|
89
|
89
|
89
|
89
|
89
|
99
|
13
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
31
|
13
|
17
|
16
|
16
|
21
|
18
|
19
|
32
|
39
|
25
|
36
|
31
|
34
|
24
|
26
|
35
|
44
|
62
|
64
|
38
|
52
|
54
|
61
|
82
|
102
|
131
|
119
|
132
|
139
|
149
|
138
|
135
|
108
|
85
|
42
|
26
|
26
|
421
|
107
|
114
|
113
|
117
|
111
|
199
|
109
|
130
|
91
|
116
|
115
|
112
|
131
|
133
|
108
|
139
|
150
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
28
|
26
|
23
|
49
|
47
|
43
|
39
|
49
|
45
|
40
|
34
|
27
|
168
|
204
|
199
|
199
|
184
|
165
|
145
|
125
|
102
|
79
|
57
|
34
|
18
|
14
|
9
|
383
|
386
|
390
|
393
|
-
|
784
|
785
|
786
|
787
|
788
|
1,147
|
1,491
|
1,492
|
1,494
|
1,495
|
1,497
|
1,499
|
1,500
|
1,502
|
1,504
|
1,505
|
1,507
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,541
|
1,543
|
1,528
|
1,536
|
1,532
|
1,546
|
1,556
|
1,560
|
1,563
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,633
|
1,659
|
1,643
|
1,649
|
1,663
|
1,680
|
1,665
|
1,699
|
1,714
|
|
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
|
-232
|
-227
|
-246
|
-261
|
-275
|
-295
|
-299
|
-318
|
-341
|
-361
|
-383
|
-409
|
-425
|
-446
|
-451
|
-466
|
-463
|
-487
|
-483
|
-503
|
-530
|
-558
|
-586
|
-619
|
-650
|
-647
|
-523
|
-479
|
-502
|
-530
|
-532
|
-530
|
-545
|
-570
|
-604
|
-610
|
-584
|
-548
|
-475
|
-434
|
-343
|
-126
|
-59
|
1
|
23
|
85
|
143
|
65
|
140
|
222
|
90
|
167
|
260
|
397
|
359
|
477
|
|
株主資本
|
20
|
27
|
10
|
81
|
69
|
51
|
48
|
31
|
11
|
-4
|
-20
|
66
|
55
|
39
|
41
|
37
|
50
|
31
|
42
|
29
|
9
|
-12
|
-33
|
-59
|
58
|
72
|
208
|
265
|
254
|
239
|
248
|
260
|
260
|
245
|
91
|
58
|
105
|
98
|
151
|
67
|
119
|
281
|
196
|
260
|
293
|
96
|
169
|
65
|
151
|
249
|
83
|
177
|
289
|
452
|
363
|
482
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
29
|
29
|
29
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
196
|
208
|
212
|
216
|
214
|
211
|
206
|
202
|
185
|
166
|
146
|
126
|
105
|
84
|
63
|
402
|
389
|
390
|
393
|
397
|
873
|
874
|
875
|
876
|
877
|
1,246
|
1,504
|
1,506
|
1,494
|
1,495
|
1,497
|
1,499
|
1,500
|
1,502
|
1,504
|
1,505
|
1,507
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-71
|
-10
|
-47
|
-36
|
-22
|
-115
|
-98
|
-85
|
-86
|
-79
|
-91
|
-74
|
-59
|
-43
|
-22
|
-9
|
11
|
35
|
-88
|
-111
|
-268
|
-250
|
-234
|
-219
|
-229
|
-224
|
-204
|
-175
|
-321
|
20
|
4
|
46
|
28
|
108
|
118
|
59
|
135
|
91
|
1,036
|
1,238
|
1,142
|
1,218
|
1,274
|
1,223
|
1,380
|
1,336
|
1,314
|
1,349
|
1,389
|
1,331
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
60.72
|
93.7
|
266.69
|
-853.4
|
-248.97
|
74.6
|
90.08
|
124.78
|
120.57
|
132.41
|
99.05
|
156.59
|
115.89
|
665.1
|
2098.17
|
-1769.49
|
-666.92
|
-365.87
|
362.82
|
285.75
|
97.11
|
69.85
|
65.13
|
61.09
|
50.78
|
40.53
|
32.67
|
26.02
|
438.72
|
670.95
|
369.47
|
397.66
|
262.98
|
1292.66
|
730.48
|
310.89
|
445.12
|
337.22
|
425.07
|
1551.14
|
887.0
|
2269.37
|
990.51
|
601.02
|
1788.91
|
844.1
|
519.14
|
332.26
|
413.88
|
312.57
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|