|
(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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
|
現金同等物
|
142
|
304
|
231
|
69
|
127
|
281
|
629
|
137
|
201
|
200
|
169
|
22
|
117
|
164
|
73
|
16
|
154
|
210
|
99
|
22
|
163
|
238
|
137
|
31
|
68
|
82
|
77
|
33
|
68
|
68
|
44
|
20
|
113
|
211
|
174
|
22
|
295
|
213
|
157
|
62
|
252
|
389
|
335
|
252
|
74
|
73
|
80
|
64
|
51
|
66
|
77
|
60
|
|
現金 + 有価証券
|
142
|
304
|
231
|
69
|
127
|
281
|
629
|
137
|
201
|
200
|
169
|
22
|
117
|
164
|
73
|
16
|
154
|
210
|
99
|
22
|
163
|
238
|
137
|
31
|
68
|
82
|
77
|
33
|
68
|
68
|
44
|
20
|
113
|
211
|
174
|
22
|
295
|
213
|
157
|
62
|
252
|
389
|
335
|
252
|
74
|
73
|
80
|
64
|
51
|
66
|
77
|
60
|
|
売掛金
|
48
|
50
|
18
|
20
|
63
|
133
|
29
|
41
|
80
|
94
|
51
|
42
|
101
|
110
|
58
|
45
|
91
|
107
|
63
|
59
|
102
|
112
|
69
|
55
|
109
|
109
|
72
|
58
|
139
|
171
|
116
|
93
|
180
|
199
|
108
|
71
|
47
|
48
|
36
|
46
|
124
|
137
|
97
|
86
|
70
|
72
|
49
|
45
|
93
|
90
|
62
|
53
|
|
商品及び製品
|
37
|
26
|
20
|
36
|
37
|
26
|
22
|
36
|
38
|
27
|
22
|
34
|
35
|
25
|
21
|
34
|
35
|
26
|
21
|
37
|
40
|
30
|
24
|
36
|
40
|
30
|
24
|
36
|
42
|
35
|
28
|
39
|
42
|
36
|
32
|
42
|
43
|
43
|
39
|
39
|
36
|
28
|
27
|
39
|
47
|
48
|
44
|
41
|
43
|
38
|
31
|
39
|
|
流動資産合計
|
274
|
422
|
309
|
176
|
279
|
481
|
763
|
362
|
482
|
476
|
353
|
267
|
450
|
491
|
300
|
244
|
448
|
483
|
227
|
171
|
360
|
432
|
278
|
184
|
279
|
275
|
221
|
189
|
312
|
343
|
241
|
222
|
410
|
508
|
376
|
216
|
463
|
381
|
306
|
217
|
479
|
622
|
516
|
433
|
262
|
271
|
240
|
234
|
272
|
270
|
252
|
255
|
|
有形固定資産
|
1,349
|
1,308
|
1,291
|
1,292
|
1,284
|
1,265
|
1,254
|
1,258
|
1,261
|
1,245
|
1,231
|
1,247
|
1,260
|
1,238
|
1,218
|
1,222
|
1,230
|
1,215
|
1,198
|
1,219
|
1,228
|
1,214
|
1,211
|
1,246
|
1,266
|
1,254
|
1,237
|
1,259
|
1,273
|
1,266
|
1,253
|
1,278
|
1,300
|
1,289
|
1,283
|
1,291
|
1,284
|
1,265
|
1,251
|
1,244
|
1,239
|
1,227
|
1,250
|
1,247
|
1,254
|
1,239
|
1,241
|
1,240
|
1,256
|
1,267
|
-
|
-
|
|
固定資産合計
|
2,431
|
2,381
|
2,339
|
2,348
|
2,335
|
2,308
|
2,293
|
2,292
|
2,291
|
2,270
|
2,254
|
2,268
|
2,279
|
2,257
|
2,234
|
2,236
|
2,250
|
2,237
|
2,200
|
2,221
|
2,230
|
2,216
|
2,209
|
2,245
|
2,265
|
2,253
|
2,236
|
2,255
|
2,297
|
2,290
|
2,275
|
2,502
|
2,528
|
2,512
|
2,506
|
2,504
|
2,506
|
2,483
|
2,466
|
2,456
|
2,449
|
2,433
|
2,453
|
2,451
|
2,451
|
2,433
|
2,425
|
2,423
|
2,441
|
2,447
|
2,459
|
2,482
|
|
総資産
|
2,705
|
2,804
|
2,648
|
2,524
|
2,615
|
2,789
|
3,056
|
2,654
|
2,774
|
2,746
|
2,608
|
2,536
|
2,729
|
2,749
|
2,535
|
2,480
|
2,698
|
2,720
|
2,428
|
2,393
|
2,590
|
2,649
|
2,488
|
2,429
|
2,544
|
2,528
|
2,457
|
2,444
|
2,610
|
2,633
|
2,517
|
2,725
|
2,938
|
3,021
|
2,883
|
2,721
|
2,969
|
2,865
|
2,773
|
2,674
|
2,928
|
3,055
|
2,969
|
2,884
|
2,714
|
2,704
|
2,666
|
2,658
|
2,714
|
2,717
|
2,711
|
2,738
|
|
買掛金
|
57
|
25
|
23
|
44
|
57
|
26
|
23
|
43
|
61
|
31
|
24
|
48
|
56
|
31
|
19
|
37
|
62
|
30
|
25
|
52
|
66
|
40
|
26
|
42
|
75
|
43
|
28
|
51
|
72
|
51
|
32
|
51
|
73
|
51
|
32
|
48
|
27
|
36
|
26
|
31
|
65
|
60
|
38
|
65
|
67
|
47
|
38
|
43
|
54
|
46
|
27
|
44
|
|
一年内返済予定の長期借入金
|
31
|
31
|
35
|
38
|
10
|
13
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
-
|
-
|
-
|
7
|
-
|
-
|
-
|
29
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
8
|
8
|
8
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56
|
56
|
56
|
|
流動負債合計
|
305
|
228
|
221
|
233
|
283
|
204
|
181
|
236
|
313
|
222
|
216
|
239
|
321
|
253
|
231
|
320
|
343
|
283
|
272
|
362
|
371
|
308
|
315
|
393
|
429
|
345
|
297
|
505
|
566
|
398
|
368
|
531
|
476
|
410
|
339
|
385
|
380
|
428
|
452
|
466
|
595
|
522
|
463
|
444
|
639
|
484
|
434
|
513
|
615
|
550
|
587
|
705
|
|
長期借入金
|
939
|
939
|
921
|
918
|
945
|
941
|
1,398
|
1,397
|
1,396
|
1,395
|
1,394
|
1,393
|
1,391
|
1,390
|
1,389
|
1,387
|
1,518
|
1,517
|
1,498
|
1,497
|
1,651
|
1,652
|
1,624
|
1,625
|
2,019
|
2,020
|
2,021
|
2,021
|
2,061
|
2,062
|
2,063
|
2,064
|
2,270
|
2,269
|
2,267
|
2,216
|
2,620
|
2,621
|
2,623
|
2,624
|
2,626
|
2,628
|
2,630
|
2,631
|
2,278
|
2,279
|
2,281
|
2,282
|
2,183
|
2,127
|
2,128
|
2,129
|
|
固定負債合計
|
1,210
|
1,196
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,580
|
1,585
|
1,647
|
1,690
|
1,641
|
1,598
|
1,764
|
1,820
|
1,696
|
1,667
|
1,856
|
1,904
|
1,872
|
1,734
|
2,163
|
2,251
|
2,170
|
2,142
|
2,196
|
2,236
|
2,267
|
2,434
|
2,666
|
2,700
|
2,730
|
2,659
|
3,015
|
2,969
|
2,955
|
2,921
|
2,950
|
2,985
|
2,965
|
2,955
|
2,611
|
2,642
|
2,661
|
2,640
|
2,549
|
2,502
|
2,501
|
2,490
|
|
総負債
|
1,516
|
1,424
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,796
|
1,824
|
1,968
|
1,943
|
1,873
|
1,918
|
2,108
|
2,104
|
1,968
|
2,030
|
2,228
|
2,213
|
2,188
|
2,128
|
2,593
|
2,596
|
2,467
|
2,648
|
2,762
|
2,635
|
2,635
|
2,965
|
3,142
|
3,111
|
3,069
|
3,044
|
3,396
|
3,398
|
3,408
|
3,387
|
3,546
|
3,507
|
3,429
|
3,400
|
3,251
|
3,126
|
3,095
|
3,154
|
3,164
|
3,052
|
3,088
|
3,195
|
|
資本金及び資本剰余金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
-93
|
97
|
-21
|
-200
|
-198
|
22
|
15
|
-384
|
-402
|
-404
|
-439
|
-549
|
-530
|
-559
|
-703
|
-828
|
-823
|
-799
|
-954
|
-1,063
|
-1,085
|
-1,101
|
-1,238
|
-1,271
|
-1,590
|
-1,567
|
-1,530
|
-1,724
|
-1,715
|
-1,596
|
-1,612
|
-1,750
|
-1,739
|
-1,629
|
-1,710
|
-1,816
|
-1,952
|
-2,068
|
-2,153
|
-2,249
|
-2,178
|
-2,022
|
-2,024
|
-2,089
|
-2,115
|
-1,999
|
-1,986
|
-2,056
|
-2,035
|
-1,940
|
-1,962
|
-2,045
|
|
株主資本
|
730
|
921
|
767
|
636
|
634
|
893
|
896
|
424
|
407
|
404
|
373
|
273
|
303
|
348
|
223
|
124
|
135
|
161
|
24
|
-74
|
-93
|
-19
|
-187
|
-185
|
-555
|
-574
|
-506
|
-699
|
-666
|
-516
|
-644
|
-766
|
-750
|
-636
|
-717
|
-853
|
-971
|
-1,077
|
-1,159
|
-1,237
|
-1,161
|
-996
|
-983
|
-1,038
|
-1,082
|
-966
|
-951
|
-1,017
|
-996
|
-881
|
-898
|
-979
|
|
有利子負債合計
|
971
|
971
|
957
|
956
|
955
|
955
|
1,405
|
1,403
|
1,402
|
1,401
|
1,400
|
1,399
|
1,398
|
1,396
|
1,379
|
1,387
|
1,518
|
1,517
|
1,505
|
1,497
|
1,651
|
1,652
|
1,653
|
1,625
|
2,019
|
2,020
|
2,021
|
2,021
|
2,061
|
2,062
|
2,063
|
2,064
|
2,278
|
2,277
|
2,275
|
2,224
|
2,620
|
2,621
|
2,623
|
2,624
|
2,626
|
2,628
|
2,630
|
2,631
|
2,278
|
2,279
|
2,281
|
2,282
|
2,183
|
2,184
|
2,185
|
2,187
|
|
純有利子負債
|
828
|
666
|
725
|
887
|
827
|
673
|
775
|
1,266
|
1,201
|
1,200
|
1,231
|
1,376
|
1,280
|
1,232
|
1,306
|
1,371
|
1,364
|
1,306
|
1,405
|
1,474
|
1,487
|
1,413
|
1,516
|
1,594
|
1,950
|
1,937
|
1,943
|
1,988
|
1,992
|
1,993
|
2,018
|
2,044
|
2,164
|
2,064
|
2,100
|
2,201
|
2,324
|
2,407
|
2,465
|
2,561
|
2,373
|
2,238
|
2,294
|
2,379
|
2,203
|
2,206
|
2,200
|
2,217
|
2,131
|
2,117
|
2,107
|
2,125
|
|
DEレシオ(%)
|
132.95
|
105.43
|
124.78
|
150.23
|
150.53
|
106.86
|
156.8
|
330.86
|
344.36
|
346.44
|
375.16
|
512.26
|
460.66
|
400.5
|
616.32
|
1114.02
|
1121.19
|
941.11
|
6217.08
|
-2045.48
|
-1792.21
|
-8979.29
|
-886.72
|
-879.4
|
-363.99
|
-352.55
|
-400.14
|
-289.57
|
-309.53
|
-400.31
|
-320.87
|
-269.81
|
-303.78
|
-358.43
|
-317.67
|
-260.74
|
-269.88
|
-243.42
|
-226.37
|
-212.25
|
-226.36
|
-264.09
|
-267.72
|
-253.55
|
-210.72
|
-236.05
|
-239.91
|
-224.43
|
-219.33
|
-248.21
|
-243.38
|
-223.49
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|