|
(単位:百万ドル)
|
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
|
-
|
53
|
50
|
41
|
33
|
137
|
91
|
60
|
51
|
43
|
163
|
55
|
28
|
38
|
155
|
59
|
23
|
31
|
78
|
57
|
52
|
194
|
105
|
80
|
79
|
81
|
82
|
100
|
72
|
108
|
48
|
27
|
58
|
60
|
83
|
90
|
90
|
85
|
95
|
89
|
63
|
63
|
63
|
52
|
77
|
76
|
61
|
60
|
81
|
84
|
76
|
67
|
67
|
69
|
63
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
27
|
46
|
44
|
40
|
32
|
122
|
125
|
102
|
154
|
222
|
224
|
184
|
102
|
85
|
56
|
34
|
88
|
70
|
26
|
-
|
-
|
38
|
59
|
57
|
101
|
90
|
51
|
51
|
17
|
16
|
18
|
8
|
13
|
19
|
23
|
18
|
9
|
7
|
-
|
4
|
9
|
14
|
3
|
11
|
30
|
29
|
29
|
31
|
30
|
|
現金 + 有価証券
|
-
|
53
|
50
|
41
|
33
|
137
|
118
|
107
|
95
|
83
|
196
|
178
|
153
|
141
|
310
|
282
|
247
|
215
|
181
|
143
|
108
|
229
|
193
|
151
|
106
|
81
|
82
|
138
|
132
|
165
|
150
|
117
|
110
|
111
|
100
|
107
|
109
|
93
|
109
|
108
|
87
|
82
|
73
|
60
|
77
|
81
|
71
|
74
|
85
|
95
|
107
|
96
|
96
|
100
|
93
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
9
|
16
|
21
|
19
|
20
|
80
|
25
|
27
|
28
|
31
|
23
|
27
|
25
|
26
|
30
|
23
|
32
|
27
|
33
|
28
|
40
|
31
|
31
|
28
|
47
|
24
|
28
|
54
|
32
|
25
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
4
|
3
|
7
|
5
|
7
|
7
|
9
|
2
|
8
|
8
|
|
流動資産合計
|
0
|
53
|
50
|
41
|
34
|
148
|
138
|
123
|
110
|
96
|
211
|
183
|
160
|
149
|
316
|
287
|
254
|
223
|
189
|
153
|
117
|
236
|
204
|
160
|
119
|
106
|
111
|
170
|
174
|
203
|
256
|
157
|
151
|
166
|
158
|
159
|
159
|
146
|
163
|
167
|
136
|
140
|
117
|
114
|
122
|
134
|
111
|
118
|
125
|
156
|
143
|
137
|
156
|
147
|
132
|
|
有形固定資産
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
固定資産合計
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
7
|
8
|
12
|
11
|
13
|
15
|
14
|
16
|
16
|
15
|
17
|
16
|
16
|
11
|
12
|
62
|
59
|
58
|
57
|
56
|
56
|
75
|
82
|
80
|
68
|
66
|
104
|
101
|
98
|
94
|
92
|
89
|
86
|
83
|
79
|
76
|
87
|
84
|
81
|
78
|
74
|
71
|
67
|
63
|
65
|
63
|
|
総資産
|
0
|
55
|
52
|
44
|
36
|
151
|
141
|
127
|
115
|
104
|
220
|
196
|
172
|
162
|
331
|
302
|
271
|
239
|
205
|
170
|
134
|
252
|
216
|
172
|
181
|
165
|
169
|
227
|
230
|
259
|
331
|
239
|
232
|
234
|
225
|
263
|
261
|
244
|
258
|
259
|
226
|
226
|
200
|
193
|
198
|
222
|
196
|
200
|
203
|
230
|
214
|
205
|
220
|
213
|
196
|
|
買掛金
|
0
|
0
|
0
|
2
|
1
|
0
|
6
|
7
|
9
|
10
|
15
|
18
|
18
|
14
|
12
|
10
|
9
|
17
|
24
|
24
|
20
|
20
|
23
|
24
|
17
|
27
|
23
|
22
|
16
|
20
|
28
|
15
|
9
|
19
|
17
|
11
|
12
|
12
|
10
|
11
|
20
|
11
|
7
|
9
|
14
|
6
|
8
|
7
|
5
|
6
|
8
|
13
|
7
|
5
|
6
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
14
|
22
|
31
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
22
|
33
|
45
|
45
|
45
|
45
|
45
|
|
流動負債合計
|
-
|
0
|
9
|
15
|
26
|
21
|
21
|
19
|
19
|
19
|
20
|
27
|
29
|
44
|
26
|
26
|
25
|
32
|
38
|
38
|
37
|
37
|
43
|
47
|
97
|
58
|
58
|
63
|
57
|
67
|
101
|
91
|
88
|
90
|
90
|
94
|
118
|
114
|
140
|
137
|
116
|
109
|
74
|
56
|
59
|
77
|
48
|
60
|
67
|
99
|
98
|
104
|
110
|
96
|
86
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48
|
48
|
120
|
121
|
151
|
152
|
93
|
94
|
94
|
95
|
96
|
91
|
84
|
76
|
68
|
96
|
97
|
97
|
97
|
97
|
98
|
98
|
87
|
76
|
65
|
54
|
43
|
32
|
21
|
10
|
|
固定負債合計
|
-
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
5
|
5
|
5
|
53
|
54
|
125
|
126
|
157
|
186
|
126
|
126
|
126
|
125
|
145
|
143
|
135
|
101
|
92
|
120
|
119
|
118
|
117
|
116
|
122
|
122
|
109
|
97
|
77
|
64
|
52
|
39
|
25
|
12
|
|
総負債
|
0
|
1
|
10
|
16
|
27
|
22
|
22
|
20
|
20
|
20
|
21
|
29
|
30
|
45
|
27
|
27
|
26
|
33
|
40
|
43
|
42
|
42
|
49
|
52
|
102
|
112
|
112
|
189
|
184
|
224
|
287
|
218
|
214
|
217
|
216
|
240
|
262
|
250
|
242
|
230
|
237
|
229
|
193
|
173
|
176
|
200
|
170
|
170
|
164
|
177
|
163
|
156
|
149
|
121
|
99
|
|
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
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-282
|
-334
|
-399
|
-459
|
-521
|
-592
|
-659
|
-724
|
-797
|
-870
|
-948
|
-1,025
|
-1,089
|
-1,113
|
-1,158
|
-1,172
|
-1,203
|
-1,213
|
-1,250
|
-1,267
|
-1,278
|
-1,295
|
-1,292
|
-1,323
|
-1,338
|
-1,322
|
-1,327
|
-1,371
|
-1,367
|
-1,371
|
-1,361
|
-1,362
|
-1,367
|
-1,366
|
-1,364
|
-1,358
|
-1,346
|
-1,350
|
-1,355
|
-1,335
|
-1,315
|
-1,312
|
|
株主資本
|
-1
|
54
|
42
|
28
|
9
|
128
|
118
|
107
|
94
|
83
|
198
|
167
|
141
|
117
|
304
|
274
|
244
|
206
|
164
|
127
|
91
|
209
|
167
|
120
|
79
|
53
|
57
|
38
|
45
|
34
|
43
|
21
|
17
|
17
|
9
|
23
|
-1
|
-6
|
16
|
29
|
-11
|
-3
|
7
|
19
|
22
|
21
|
25
|
30
|
38
|
53
|
50
|
48
|
71
|
92
|
97
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48
|
48
|
120
|
121
|
151
|
152
|
93
|
94
|
94
|
95
|
96
|
97
|
98
|
99
|
100
|
96
|
97
|
97
|
97
|
97
|
98
|
98
|
98
|
99
|
99
|
100
|
89
|
78
|
67
|
55
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-34
|
-35
|
-19
|
-12
|
-14
|
2
|
-25
|
-17
|
-17
|
-5
|
-11
|
-12
|
4
|
-10
|
-9
|
9
|
14
|
23
|
36
|
20
|
17
|
27
|
24
|
14
|
3
|
-8
|
-8
|
-19
|
-34
|
-38
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90.95
|
84.51
|
314.03
|
263.66
|
442.74
|
351.59
|
429.17
|
548.22
|
543.79
|
1021.17
|
412.65
|
-21507.28
|
-1652.01
|
603.53
|
339.8
|
-886.3
|
-3969.42
|
1362.93
|
494.89
|
442.31
|
454.96
|
381.56
|
325.52
|
256.31
|
186.48
|
196.19
|
183.6
|
109.83
|
72.78
|
57.64
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|