|
(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
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
1Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
20
|
30
|
186
|
29
|
33
|
20
|
30
|
34
|
23
|
19
|
37
|
46
|
27
|
26
|
137
|
41
|
9
|
61
|
202
|
24
|
38
|
38
|
2
|
30
|
83
|
61
|
20
|
15
|
48
|
80
|
45
|
11
|
170
|
36
|
55
|
86
|
52
|
126
|
97
|
89
|
92
|
64
|
59
|
21
|
18
|
46
|
26
|
102
|
21
|
22
|
96
|
35
|
34
|
66
|
62
|
|
有価証券
|
-
|
-
|
95
|
224
|
197
|
186
|
-
|
162
|
152
|
131
|
-
|
51
|
51
|
31
|
-
|
273
|
272
|
194
|
-
|
452
|
390
|
356
|
257
|
200
|
113
|
-
|
241
|
194
|
138
|
-
|
87
|
94
|
126
|
235
|
193
|
114
|
59
|
26
|
43
|
28
|
28
|
22
|
26
|
40
|
117
|
92
|
79
|
154
|
197
|
147
|
259
|
274
|
223
|
171
|
131
|
|
現金 + 有価証券
|
20
|
30
|
281
|
253
|
231
|
206
|
30
|
197
|
175
|
151
|
37
|
98
|
79
|
57
|
137
|
315
|
282
|
256
|
202
|
477
|
429
|
395
|
259
|
231
|
196
|
61
|
262
|
209
|
187
|
80
|
133
|
105
|
296
|
271
|
249
|
201
|
111
|
152
|
141
|
118
|
120
|
86
|
86
|
61
|
136
|
138
|
105
|
256
|
218
|
170
|
355
|
309
|
258
|
237
|
194
|
|
売掛金
|
-
|
-
|
0
|
0
|
0
|
0
|
-
|
0
|
1
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
1
|
0
|
8
|
5
|
10
|
-
|
4
|
4
|
2
|
-
|
4
|
5
|
56
|
56
|
30
|
30
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
47
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
2
|
-
|
2
|
2
|
4
|
-
|
4
|
4
|
4
|
4
|
4
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
流動資産合計
|
-
|
-
|
285
|
258
|
238
|
216
|
-
|
206
|
183
|
159
|
-
|
105
|
86
|
87
|
-
|
342
|
313
|
288
|
-
|
492
|
439
|
398
|
279
|
247
|
214
|
-
|
273
|
220
|
198
|
-
|
146
|
122
|
363
|
337
|
291
|
246
|
121
|
157
|
145
|
123
|
124
|
88
|
88
|
64
|
139
|
140
|
109
|
263
|
223
|
176
|
364
|
320
|
268
|
246
|
245
|
|
有形固定資産
|
-
|
-
|
46
|
45
|
44
|
43
|
-
|
42
|
42
|
41
|
-
|
39
|
39
|
1
|
-
|
0
|
0
|
0
|
-
|
20
|
20
|
19
|
18
|
18
|
18
|
-
|
17
|
16
|
16
|
-
|
15
|
15
|
14
|
14
|
13
|
11
|
11
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
|
固定資産合計
|
-
|
-
|
144
|
143
|
142
|
141
|
-
|
140
|
140
|
140
|
-
|
138
|
137
|
99
|
-
|
102
|
102
|
102
|
-
|
119
|
118
|
118
|
117
|
116
|
115
|
-
|
113
|
112
|
111
|
-
|
111
|
110
|
80
|
79
|
78
|
76
|
56
|
46
|
47
|
48
|
48
|
47
|
47
|
47
|
52
|
53
|
53
|
53
|
53
|
52
|
52
|
52
|
52
|
52
|
51
|
|
総資産
|
-
|
-
|
430
|
402
|
381
|
357
|
-
|
347
|
323
|
299
|
-
|
243
|
224
|
187
|
-
|
444
|
415
|
391
|
-
|
611
|
558
|
516
|
396
|
363
|
329
|
-
|
386
|
332
|
310
|
-
|
258
|
233
|
444
|
417
|
370
|
322
|
178
|
203
|
193
|
171
|
172
|
136
|
136
|
112
|
191
|
194
|
162
|
316
|
276
|
229
|
417
|
373
|
321
|
298
|
297
|
|
買掛金
|
-
|
-
|
6
|
5
|
4
|
4
|
-
|
5
|
6
|
9
|
-
|
7
|
8
|
9
|
-
|
12
|
11
|
16
|
-
|
25
|
28
|
41
|
41
|
43
|
52
|
-
|
66
|
50
|
51
|
-
|
13
|
10
|
20
|
12
|
18
|
29
|
11
|
5
|
4
|
8
|
8
|
9
|
9
|
7
|
9
|
10
|
10
|
10
|
12
|
14
|
8
|
12
|
14
|
14
|
10
|
|
一年内返済予定の長期借入金
|
-
|
-
|
1
|
1
|
1
|
1
|
-
|
1
|
22
|
1
|
-
|
1
|
1
|
20
|
-
|
19
|
19
|
18
|
-
|
2
|
17
|
16
|
15
|
15
|
14
|
-
|
13
|
12
|
1
|
-
|
1
|
1
|
11
|
11
|
10
|
10
|
8
|
11
|
11
|
11
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42
|
|
流動負債合計
|
-
|
-
|
21
|
20
|
21
|
19
|
-
|
17
|
40
|
23
|
-
|
17
|
21
|
44
|
-
|
45
|
43
|
51
|
-
|
121
|
130
|
170
|
137
|
133
|
128
|
-
|
100
|
81
|
68
|
-
|
28
|
22
|
44
|
65
|
80
|
97
|
78
|
46
|
38
|
32
|
34
|
22
|
18
|
16
|
18
|
23
|
20
|
26
|
32
|
31
|
23
|
27
|
36
|
45
|
110
|
|
長期借入金
|
-
|
-
|
23
|
23
|
22
|
22
|
-
|
21
|
0
|
20
|
-
|
19
|
19
|
0
|
-
|
87
|
87
|
87
|
-
|
100
|
84
|
85
|
85
|
85
|
85
|
-
|
231
|
232
|
243
|
-
|
243
|
243
|
233
|
234
|
234
|
234
|
11
|
-
|
-
|
-
|
-
|
-
|
23
|
23
|
23
|
-
|
48
|
98
|
99
|
99
|
99
|
99
|
99
|
100
|
58
|
|
固定負債合計
|
-
|
-
|
111
|
112
|
114
|
86
|
-
|
87
|
67
|
90
|
-
|
85
|
85
|
65
|
-
|
141
|
140
|
141
|
-
|
236
|
209
|
161
|
124
|
124
|
122
|
-
|
260
|
256
|
271
|
-
|
275
|
275
|
235
|
235
|
235
|
235
|
12
|
0
|
1
|
1
|
1
|
1
|
24
|
24
|
29
|
54
|
54
|
104
|
104
|
104
|
104
|
105
|
106
|
107
|
63
|
|
総負債
|
-
|
-
|
132
|
133
|
136
|
105
|
-
|
105
|
108
|
113
|
-
|
102
|
107
|
109
|
-
|
187
|
184
|
193
|
-
|
358
|
340
|
331
|
261
|
257
|
251
|
-
|
360
|
338
|
339
|
-
|
304
|
298
|
279
|
300
|
315
|
333
|
91
|
47
|
40
|
34
|
35
|
23
|
43
|
41
|
47
|
77
|
74
|
130
|
136
|
136
|
128
|
133
|
142
|
152
|
174
|
|
資本金及び資本剰余金
|
-
|
-
|
1,087
|
1,089
|
1,090
|
1,128
|
-
|
1,169
|
1,171
|
1,173
|
-
|
1,177
|
1,179
|
1,181
|
-
|
1,392
|
1,394
|
1,396
|
-
|
1,399
|
1,402
|
1,406
|
1,424
|
1,430
|
1,433
|
-
|
1,438
|
1,441
|
1,445
|
-
|
1,451
|
1,455
|
1,458
|
1,462
|
1,466
|
1,470
|
1,486
|
1,561
|
1,581
|
1,583
|
1,606
|
1,608
|
1,606
|
1,608
|
1,705
|
1,709
|
1,712
|
1,855
|
1,859
|
1,862
|
2,108
|
2,113
|
2,116
|
2,117
|
2,120
|
|
利益剰余金
|
-
|
-
|
-790
|
-820
|
-846
|
-875
|
-
|
-926
|
-955
|
-987
|
-
|
-1,035
|
-1,061
|
-1,102
|
-
|
-1,133
|
-1,161
|
-1,196
|
-
|
-1,144
|
-1,182
|
-1,218
|
-1,288
|
-1,323
|
-1,354
|
-
|
-1,410
|
-1,444
|
-1,472
|
-
|
-1,494
|
-1,517
|
-1,291
|
-1,342
|
-1,409
|
-1,478
|
-1,395
|
-1,401
|
-1,421
|
-1,440
|
-1,463
|
-1,488
|
-1,512
|
-1,536
|
-1,560
|
-1,590
|
-1,622
|
-1,667
|
-1,718
|
-1,767
|
-1,816
|
-1,869
|
-1,934
|
-1,968
|
-1,993
|
|
株主資本
|
-
|
-
|
297
|
268
|
244
|
252
|
-
|
242
|
215
|
185
|
-
|
140
|
116
|
77
|
-
|
257
|
231
|
197
|
-
|
252
|
217
|
185
|
134
|
106
|
78
|
-
|
26
|
-6
|
-30
|
-
|
-46
|
-65
|
164
|
117
|
54
|
-11
|
87
|
156
|
152
|
137
|
136
|
113
|
92
|
70
|
144
|
117
|
88
|
186
|
139
|
93
|
288
|
239
|
178
|
145
|
123
|
|
有利子負債合計
|
-
|
-
|
24
|
24
|
24
|
23
|
-
|
23
|
22
|
22
|
-
|
21
|
21
|
20
|
-
|
107
|
106
|
106
|
-
|
102
|
102
|
101
|
101
|
100
|
100
|
-
|
245
|
245
|
244
|
-
|
245
|
245
|
245
|
245
|
245
|
245
|
20
|
11
|
11
|
11
|
11
|
-
|
23
|
23
|
23
|
-
|
48
|
98
|
99
|
99
|
99
|
99
|
99
|
100
|
100
|
|
純有利子負債
|
-
|
-
|
-257
|
-230
|
-208
|
-184
|
-
|
-175
|
-153
|
-129
|
-
|
-77
|
-59
|
-38
|
-
|
-208
|
-176
|
-151
|
-
|
-375
|
-328
|
-294
|
-159
|
-131
|
-97
|
-
|
-17
|
35
|
57
|
-
|
111
|
139
|
-52
|
-27
|
-4
|
43
|
-92
|
-141
|
-130
|
-107
|
-110
|
-
|
-64
|
-39
|
-113
|
-
|
-58
|
-158
|
-120
|
-71
|
-256
|
-211
|
-159
|
-138
|
-95
|
|
DEレシオ(%)
|
-
|
-
|
8.37
|
9.12
|
9.88
|
9.43
|
-
|
9.52
|
10.54
|
12.0
|
-
|
15.24
|
18.03
|
26.48
|
-
|
41.62
|
46.12
|
53.7
|
-
|
40.56
|
47.02
|
54.99
|
75.05
|
94.57
|
127.78
|
-
|
936.84
|
-4833.25
|
-833.12
|
-
|
-536.32
|
-377.69
|
148.82
|
209.38
|
447.67
|
-2294.98
|
23.19
|
7.45
|
7.64
|
8.51
|
8.56
|
-
|
25.33
|
33.36
|
16.51
|
-
|
55.48
|
53.0
|
71.15
|
106.87
|
34.58
|
41.46
|
55.96
|
68.72
|
81.81
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|