|
(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
|
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
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
5
|
10
|
0
|
0
|
3
|
2
|
0
|
0
|
6
|
1
|
0
|
10
|
0
|
1
|
6
|
10
|
11
|
6
|
2
|
0
|
0
|
0
|
6
|
8
|
23
|
139
|
94
|
111
|
62
|
44
|
6
|
58
|
44
|
122
|
63
|
77
|
53
|
22
|
30
|
33
|
16
|
11
|
17
|
43
|
52
|
33
|
86
|
|
現金 + 有価証券
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
5
|
10
|
0
|
0
|
3
|
2
|
0
|
0
|
6
|
1
|
0
|
10
|
0
|
1
|
6
|
10
|
11
|
6
|
2
|
0
|
0
|
0
|
6
|
8
|
23
|
139
|
94
|
111
|
62
|
44
|
6
|
58
|
44
|
122
|
63
|
77
|
53
|
22
|
30
|
33
|
16
|
11
|
17
|
43
|
52
|
33
|
86
|
|
売掛金
|
25
|
23
|
14
|
30
|
25
|
31
|
17
|
32
|
31
|
35
|
22
|
42
|
45
|
44
|
32
|
68
|
51
|
63
|
38
|
67
|
91
|
75
|
-
|
93
|
99
|
104
|
-
|
138
|
131
|
129
|
-
|
137
|
114
|
-
|
154
|
143
|
175
|
-
|
211
|
264
|
292
|
172
|
354
|
355
|
285
|
172
|
256
|
206
|
240
|
163
|
278
|
252
|
255
|
178
|
289
|
|
商品及び製品
|
24
|
25
|
27
|
29
|
34
|
40
|
46
|
52
|
51
|
55
|
56
|
59
|
73
|
76
|
71
|
74
|
73
|
96
|
89
|
100
|
102
|
116
|
-
|
127
|
133
|
149
|
-
|
205
|
235
|
242
|
-
|
264
|
252
|
-
|
273
|
261
|
281
|
-
|
345
|
406
|
485
|
614
|
698
|
738
|
733
|
667
|
628
|
554
|
517
|
510
|
514
|
504
|
545
|
551
|
553
|
|
流動資産合計
|
52
|
51
|
44
|
63
|
64
|
76
|
73
|
90
|
94
|
108
|
87
|
107
|
128
|
131
|
114
|
149
|
138
|
170
|
139
|
181
|
197
|
198
|
-
|
237
|
251
|
271
|
-
|
360
|
384
|
389
|
-
|
428
|
411
|
-
|
548
|
537
|
531
|
-
|
591
|
763
|
862
|
974
|
1,174
|
1,223
|
1,107
|
909
|
954
|
833
|
811
|
734
|
859
|
853
|
912
|
822
|
975
|
|
有形固定資産
|
22
|
22
|
22
|
23
|
23
|
28
|
37
|
36
|
37
|
40
|
42
|
41
|
46
|
53
|
57
|
60
|
61
|
66
|
67
|
70
|
78
|
81
|
-
|
88
|
94
|
99
|
-
|
129
|
158
|
170
|
-
|
180
|
181
|
-
|
189
|
184
|
197
|
-
|
256
|
298
|
309
|
319
|
328
|
339
|
343
|
350
|
353
|
363
|
358
|
353
|
371
|
367
|
369
|
384
|
406
|
|
固定資産合計
|
36
|
40
|
41
|
44
|
48
|
55
|
69
|
68
|
69
|
85
|
86
|
85
|
126
|
132
|
140
|
173
|
191
|
248
|
246
|
272
|
298
|
335
|
-
|
365
|
438
|
454
|
-
|
668
|
805
|
829
|
-
|
926
|
919
|
-
|
973
|
955
|
1,043
|
-
|
1,243
|
1,461
|
1,495
|
1,676
|
1,796
|
1,801
|
1,789
|
1,872
|
1,862
|
1,873
|
1,844
|
1,827
|
2,174
|
2,150
|
2,210
|
2,198
|
2,211
|
|
総資産
|
88
|
92
|
85
|
107
|
112
|
131
|
143
|
159
|
163
|
194
|
174
|
192
|
254
|
263
|
255
|
323
|
330
|
419
|
386
|
454
|
496
|
534
|
-
|
602
|
689
|
726
|
-
|
1,029
|
1,190
|
1,219
|
-
|
1,355
|
1,330
|
-
|
1,522
|
1,492
|
1,574
|
-
|
1,834
|
2,225
|
2,358
|
2,651
|
2,971
|
3,025
|
2,897
|
2,782
|
2,817
|
2,707
|
2,656
|
2,562
|
3,033
|
3,004
|
3,123
|
3,021
|
3,187
|
|
買掛金
|
17
|
19
|
10
|
23
|
24
|
27
|
17
|
28
|
32
|
36
|
18
|
36
|
38
|
36
|
29
|
43
|
36
|
34
|
28
|
48
|
53
|
58
|
-
|
63
|
66
|
71
|
-
|
114
|
108
|
96
|
-
|
124
|
118
|
-
|
138
|
115
|
117
|
-
|
154
|
164
|
219
|
203
|
240
|
219
|
188
|
142
|
149
|
130
|
148
|
140
|
196
|
206
|
189
|
187
|
223
|
|
一年内返済予定の長期借入金
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
10
|
10
|
10
|
15
|
-
|
15
|
15
|
15
|
-
|
15
|
6
|
7
|
-
|
10
|
10
|
-
|
5
|
5
|
5
|
-
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
11
|
6
|
6
|
|
流動負債合計
|
23
|
27
|
19
|
30
|
34
|
38
|
29
|
38
|
43
|
51
|
32
|
50
|
52
|
50
|
45
|
59
|
64
|
67
|
57
|
82
|
87
|
96
|
-
|
103
|
109
|
121
|
-
|
179
|
172
|
174
|
-
|
217
|
205
|
-
|
236
|
218
|
252
|
-
|
299
|
328
|
409
|
432
|
496
|
473
|
435
|
367
|
332
|
307
|
335
|
308
|
360
|
373
|
379
|
353
|
404
|
|
長期借入金
|
38
|
32
|
31
|
35
|
24
|
32
|
49
|
54
|
-
|
-
|
55
|
47
|
101
|
107
|
101
|
149
|
139
|
214
|
193
|
230
|
250
|
264
|
-
|
196
|
244
|
244
|
-
|
413
|
576
|
594
|
-
|
613
|
569
|
-
|
672
|
673
|
673
|
-
|
785
|
1,076
|
1,077
|
1,278
|
1,489
|
1,474
|
1,333
|
1,276
|
1,332
|
1,215
|
1,104
|
1,018
|
1,392
|
1,310
|
1,377
|
1,311
|
1,422
|
|
固定負債合計
|
43
|
37
|
37
|
41
|
27
|
35
|
52
|
57
|
49
|
66
|
59
|
51
|
105
|
111
|
107
|
155
|
145
|
219
|
199
|
232
|
252
|
266
|
-
|
203
|
259
|
263
|
-
|
444
|
613
|
630
|
-
|
708
|
667
|
-
|
790
|
780
|
796
|
-
|
939
|
1,252
|
1,256
|
1,450
|
1,675
|
1,653
|
1,514
|
1,460
|
1,514
|
1,402
|
1,288
|
1,208
|
1,613
|
1,531
|
1,614
|
1,538
|
1,640
|
|
総負債
|
66
|
65
|
56
|
71
|
62
|
74
|
82
|
95
|
92
|
117
|
91
|
102
|
158
|
162
|
152
|
215
|
209
|
286
|
257
|
314
|
339
|
363
|
-
|
307
|
369
|
385
|
-
|
623
|
786
|
804
|
-
|
926
|
872
|
-
|
1,026
|
999
|
1,049
|
-
|
1,239
|
1,581
|
1,666
|
1,883
|
2,171
|
2,127
|
1,949
|
1,827
|
1,847
|
1,709
|
1,624
|
1,517
|
1,974
|
1,905
|
1,993
|
1,892
|
2,045
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
-
|
8
|
8
|
8
|
-
|
25
|
25
|
25
|
-
|
25
|
25
|
-
|
24
|
24
|
24
|
-
|
24
|
24
|
23
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-33
|
-28
|
-27
|
-22
|
-9
|
-2
|
1
|
7
|
15
|
20
|
21
|
28
|
34
|
39
|
40
|
44
|
56
|
65
|
62
|
72
|
87
|
99
|
-
|
130
|
152
|
170
|
-
|
217
|
216
|
225
|
-
|
245
|
273
|
-
|
308
|
303
|
331
|
-
|
401
|
453
|
475
|
513
|
612
|
707
|
752
|
758
|
775
|
801
|
830
|
843
|
865
|
901
|
929
|
926
|
943
|
|
株主資本
|
22
|
26
|
28
|
35
|
50
|
57
|
61
|
64
|
71
|
76
|
82
|
90
|
96
|
101
|
102
|
108
|
121
|
132
|
128
|
139
|
157
|
170
|
-
|
295
|
320
|
340
|
-
|
405
|
403
|
414
|
-
|
429
|
458
|
-
|
495
|
493
|
525
|
-
|
595
|
643
|
692
|
767
|
799
|
897
|
946
|
955
|
969
|
997
|
1,031
|
1,045
|
1,058
|
1,098
|
1,129
|
1,128
|
1,141
|
|
有利子負債合計
|
38
|
33
|
32
|
36
|
25
|
33
|
49
|
54
|
-
|
-
|
55
|
47
|
101
|
107
|
101
|
149
|
150
|
224
|
203
|
241
|
261
|
280
|
-
|
211
|
260
|
259
|
-
|
428
|
582
|
601
|
-
|
623
|
579
|
-
|
677
|
678
|
678
|
-
|
793
|
1,084
|
1,085
|
1,286
|
1,497
|
1,482
|
1,340
|
1,283
|
1,339
|
1,223
|
1,112
|
1,025
|
1,399
|
1,318
|
1,388
|
1,317
|
1,428
|
|
純有利子負債
|
37
|
32
|
32
|
35
|
23
|
32
|
49
|
52
|
-
|
-
|
54
|
47
|
98
|
104
|
100
|
149
|
143
|
223
|
203
|
230
|
261
|
278
|
-
|
201
|
248
|
253
|
-
|
428
|
582
|
601
|
-
|
615
|
556
|
-
|
582
|
567
|
616
|
-
|
787
|
1,026
|
1,040
|
1,163
|
1,433
|
1,405
|
1,287
|
1,260
|
1,308
|
1,189
|
1,095
|
1,014
|
1,381
|
1,274
|
1,336
|
1,284
|
1,341
|
|
DEレシオ(%)
|
172.94
|
123.03
|
114.26
|
101.77
|
50.38
|
57.38
|
80.96
|
84.37
|
-
|
-
|
66.82
|
52.45
|
105.01
|
105.49
|
98.33
|
138.49
|
123.57
|
170.01
|
158.52
|
173.12
|
166.27
|
164.07
|
-
|
71.68
|
81.25
|
76.25
|
-
|
105.7
|
144.33
|
145.29
|
-
|
145.33
|
126.43
|
-
|
136.71
|
137.48
|
129.1
|
-
|
133.27
|
168.58
|
156.8
|
167.61
|
187.17
|
165.14
|
141.65
|
134.39
|
138.13
|
122.65
|
107.84
|
98.14
|
132.22
|
120.01
|
122.97
|
116.8
|
125.17
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|