|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
46
|
38
|
61
|
42
|
33
|
82
|
80
|
60
|
70
|
66
|
48
|
63
|
70
|
74
|
73
|
80
|
72
|
76
|
73
|
77
|
68
|
28
|
31
|
23
|
22
|
22
|
21
|
11
|
188
|
99
|
121
|
61
|
43
|
38
|
39
|
51
|
44
|
41
|
50
|
39
|
43
|
30
|
37
|
54
|
41
|
28
|
35
|
27
|
33
|
|
現金 + 有価証券
|
46
|
38
|
61
|
42
|
33
|
82
|
80
|
60
|
70
|
66
|
48
|
63
|
70
|
74
|
73
|
80
|
72
|
76
|
73
|
77
|
68
|
28
|
31
|
23
|
22
|
22
|
21
|
11
|
188
|
99
|
121
|
61
|
43
|
38
|
39
|
51
|
44
|
41
|
50
|
39
|
43
|
30
|
37
|
54
|
41
|
28
|
35
|
27
|
33
|
|
商品及び製品
|
802
|
795
|
732
|
785
|
809
|
723
|
736
|
738
|
663
|
655
|
643
|
555
|
571
|
599
|
625
|
563
|
624
|
648
|
691
|
616
|
669
|
701
|
910
|
806
|
876
|
823
|
812
|
742
|
742
|
599
|
572
|
604
|
617
|
714
|
855
|
832
|
839
|
1,012
|
933
|
798
|
710
|
753
|
699
|
782
|
841
|
744
|
681
|
684
|
657
|
|
流動資産合計
|
1,587
|
1,519
|
1,354
|
1,447
|
1,419
|
1,308
|
1,322
|
1,241
|
1,182
|
1,153
|
1,106
|
958
|
1,014
|
1,069
|
1,086
|
997
|
1,137
|
1,188
|
1,222
|
1,103
|
1,249
|
1,283
|
1,608
|
1,413
|
1,547
|
1,449
|
1,387
|
1,280
|
1,492
|
1,132
|
1,138
|
1,103
|
1,295
|
1,504
|
1,694
|
1,593
|
1,770
|
1,898
|
1,701
|
1,441
|
1,456
|
1,447
|
1,358
|
1,383
|
1,525
|
1,389
|
1,301
|
1,207
|
1,297
|
|
有形固定資産
|
481
|
470
|
479
|
483
|
482
|
433
|
423
|
425
|
420
|
415
|
404
|
400
|
397
|
394
|
393
|
388
|
418
|
419
|
417
|
422
|
422
|
441
|
501
|
489
|
480
|
483
|
478
|
439
|
433
|
429
|
421
|
421
|
411
|
357
|
366
|
388
|
399
|
407
|
427
|
458
|
486
|
532
|
544
|
589
|
594
|
603
|
635
|
636
|
628
|
|
固定資産合計
|
652
|
635
|
704
|
708
|
702
|
692
|
683
|
735
|
721
|
701
|
687
|
597
|
568
|
560
|
556
|
560
|
601
|
599
|
594
|
608
|
602
|
622
|
688
|
673
|
742
|
745
|
734
|
741
|
726
|
716
|
701
|
698
|
691
|
728
|
745
|
772
|
778
|
784
|
846
|
892
|
945
|
1,073
|
1,075
|
1,186
|
1,194
|
1,202
|
1,231
|
1,231
|
1,226
|
|
総資産
|
2,240
|
2,154
|
2,058
|
2,156
|
2,121
|
2,001
|
2,006
|
1,976
|
1,903
|
1,855
|
1,793
|
1,556
|
1,582
|
1,630
|
1,643
|
1,558
|
1,738
|
1,787
|
1,817
|
1,711
|
1,852
|
1,905
|
2,297
|
2,086
|
2,290
|
2,196
|
2,122
|
2,021
|
2,219
|
1,848
|
1,840
|
1,802
|
1,986
|
2,233
|
2,440
|
2,366
|
2,549
|
2,683
|
2,547
|
2,334
|
2,402
|
2,522
|
2,434
|
2,570
|
2,720
|
2,591
|
2,533
|
2,440
|
2,524
|
|
買掛金
|
307
|
319
|
245
|
329
|
282
|
319
|
296
|
220
|
226
|
243
|
247
|
206
|
265
|
281
|
265
|
230
|
337
|
349
|
362
|
275
|
402
|
430
|
460
|
390
|
483
|
427
|
400
|
311
|
377
|
260
|
351
|
365
|
493
|
587
|
612
|
481
|
602
|
656
|
511
|
438
|
522
|
557
|
478
|
463
|
580
|
439
|
443
|
440
|
508
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
22
|
20
|
18
|
20
|
19
|
23
|
23
|
20
|
21
|
30
|
29
|
33
|
27
|
18
|
15
|
66
|
49
|
31
|
13
|
9
|
13
|
18
|
26
|
28
|
28
|
24
|
19
|
9
|
5
|
4
|
3
|
5
|
8
|
3
|
1
|
1
|
0
|
0
|
|
流動負債合計
|
608
|
627
|
547
|
615
|
557
|
573
|
573
|
502
|
475
|
472
|
486
|
315
|
389
|
389
|
390
|
332
|
461
|
458
|
491
|
402
|
562
|
590
|
655
|
569
|
662
|
589
|
627
|
491
|
550
|
388
|
478
|
527
|
701
|
874
|
893
|
751
|
864
|
881
|
705
|
619
|
665
|
712
|
633
|
633
|
729
|
583
|
585
|
580
|
647
|
|
長期借入金
|
1,353
|
1,287
|
1,264
|
1,268
|
1,298
|
1,225
|
1,198
|
1,192
|
1,170
|
1,120
|
1,071
|
1,012
|
955
|
1,009
|
957
|
944
|
968
|
1,012
|
1,021
|
1,024
|
1,004
|
1,023
|
1,228
|
1,126
|
1,137
|
1,100
|
971
|
932
|
1,064
|
890
|
804
|
726
|
723
|
574
|
644
|
610
|
526
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
1,828
|
1,742
|
1,778
|
1,772
|
1,788
|
1,536
|
1,471
|
1,600
|
1,562
|
1,497
|
1,426
|
1,381
|
1,311
|
1,352
|
1,286
|
1,275
|
1,310
|
1,352
|
1,340
|
1,316
|
1,284
|
1,294
|
1,538
|
1,441
|
1,514
|
1,474
|
1,353
|
1,351
|
1,483
|
1,296
|
1,229
|
1,129
|
1,110
|
1,065
|
1,118
|
1,070
|
978
|
950
|
949
|
822
|
855
|
942
|
909
|
1,021
|
1,094
|
1,121
|
1,106
|
1,034
|
1,063
|
|
総負債
|
2,437
|
2,371
|
2,326
|
2,388
|
2,346
|
2,109
|
2,044
|
2,102
|
2,038
|
1,970
|
1,913
|
1,697
|
1,701
|
1,742
|
1,676
|
1,608
|
1,771
|
1,810
|
1,831
|
1,719
|
1,846
|
1,884
|
2,195
|
2,010
|
2,177
|
2,064
|
1,980
|
1,842
|
2,033
|
1,684
|
1,708
|
1,657
|
1,811
|
1,939
|
2,011
|
1,821
|
1,843
|
1,832
|
1,654
|
1,441
|
1,520
|
1,655
|
1,543
|
1,655
|
1,823
|
1,704
|
1,691
|
1,615
|
1,710
|
|
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
|
|
利益剰余金
|
-294
|
-294
|
-282
|
-257
|
-241
|
-103
|
-138
|
-133
|
-136
|
-120
|
-113
|
-131
|
-118
|
-112
|
-104
|
-113
|
-98
|
-97
|
-96
|
-96
|
-82
|
-64
|
13
|
14
|
46
|
63
|
73
|
99
|
116
|
90
|
50
|
33
|
59
|
172
|
218
|
321
|
481
|
673
|
722
|
692
|
733
|
765
|
793
|
813
|
799
|
802
|
789
|
779
|
767
|
|
株主資本
|
-198
|
-217
|
-268
|
-235
|
-226
|
-110
|
-40
|
-127
|
-136
|
-116
|
-120
|
-141
|
-119
|
-112
|
-33
|
-50
|
-33
|
-23
|
-15
|
-8
|
5
|
21
|
102
|
75
|
112
|
131
|
141
|
178
|
185
|
163
|
131
|
145
|
174
|
293
|
428
|
544
|
705
|
850
|
892
|
893
|
881
|
866
|
891
|
914
|
897
|
886
|
842
|
824
|
813
|
|
有利子負債合計
|
1,353
|
1,287
|
1,264
|
1,268
|
1,298
|
1,225
|
1,198
|
1,259
|
1,170
|
1,120
|
1,094
|
1,023
|
976
|
1,028
|
977
|
963
|
992
|
1,036
|
1,041
|
1,045
|
1,034
|
1,052
|
1,261
|
1,153
|
1,156
|
1,115
|
1,038
|
981
|
1,096
|
903
|
814
|
740
|
741
|
600
|
672
|
639
|
551
|
19
|
9
|
5
|
4
|
3
|
5
|
8
|
3
|
1
|
1
|
0
|
0
|
|
純有利子負債
|
1,307
|
1,249
|
1,202
|
1,225
|
1,264
|
1,142
|
1,117
|
1,199
|
1,099
|
1,054
|
1,045
|
960
|
906
|
953
|
904
|
882
|
920
|
959
|
968
|
968
|
965
|
1,024
|
1,230
|
1,130
|
1,134
|
1,092
|
1,016
|
970
|
907
|
803
|
692
|
678
|
698
|
562
|
632
|
588
|
506
|
-23
|
-42
|
-34
|
-40
|
-27
|
-32
|
-47
|
-39
|
-27
|
-34
|
-27
|
-34
|
|
DEレシオ(%)
|
-686.51
|
-595.97
|
-472.42
|
-539.85
|
-575.65
|
-1116.68
|
-3040.86
|
-992.2
|
-861.86
|
-968.86
|
-914.88
|
-726.4
|
-823.44
|
-919.03
|
-2963.33
|
-1954.36
|
-3035.17
|
-4584.07
|
-7233.33
|
-14131.08
|
19894.23
|
4966.51
|
1235.85
|
1519.5
|
1025.27
|
851.03
|
736.07
|
549.72
|
591.21
|
552.11
|
618.07
|
509.99
|
424.38
|
204.74
|
157.04
|
117.39
|
78.14
|
2.26
|
1.08
|
0.65
|
0.45
|
0.4
|
0.66
|
0.9
|
0.41
|
0.16
|
0.21
|
0.08
|
0.04
|