|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
33
|
35
|
43
|
40
|
48
|
56
|
45
|
60
|
55
|
67
|
61
|
60
|
59
|
67
|
72
|
54
|
72
|
45
|
39
|
65
|
52
|
37
|
44
|
36
|
46
|
15
|
6
|
15
|
31
|
33
|
66
|
70
|
102
|
73
|
57
|
129
|
111
|
152
|
166
|
143
|
105
|
95
|
71
|
231
|
196
|
155
|
132
|
115
|
137
|
115
|
|
有価証券
|
0
|
0
|
0
|
3
|
3
|
2
|
0
|
2
|
2
|
2
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
34
|
36
|
44
|
43
|
51
|
58
|
46
|
62
|
57
|
69
|
61
|
60
|
59
|
67
|
72
|
54
|
72
|
45
|
39
|
65
|
52
|
37
|
44
|
36
|
46
|
15
|
6
|
15
|
31
|
33
|
66
|
70
|
102
|
73
|
57
|
129
|
111
|
152
|
166
|
143
|
105
|
95
|
71
|
231
|
196
|
155
|
132
|
115
|
137
|
115
|
|
売掛金
|
86
|
83
|
80
|
95
|
97
|
98
|
96
|
94
|
94
|
96
|
95
|
99
|
100
|
105
|
100
|
106
|
101
|
104
|
104
|
106
|
110
|
111
|
98
|
100
|
105
|
110
|
101
|
105
|
103
|
106
|
97
|
87
|
92
|
106
|
94
|
103
|
114
|
127
|
113
|
123
|
127
|
143
|
123
|
122
|
131
|
123
|
122
|
118
|
113
|
94
|
|
流動資産合計
|
158
|
156
|
159
|
173
|
184
|
192
|
180
|
193
|
188
|
201
|
201
|
198
|
201
|
213
|
213
|
203
|
218
|
199
|
201
|
224
|
218
|
199
|
190
|
182
|
197
|
173
|
163
|
169
|
181
|
186
|
215
|
204
|
233
|
222
|
203
|
279
|
271
|
313
|
326
|
311
|
287
|
289
|
258
|
417
|
393
|
335
|
308
|
291
|
305
|
263
|
|
有形固定資産
|
32
|
33
|
34
|
35
|
34
|
34
|
33
|
32
|
31
|
30
|
31
|
30
|
30
|
29
|
29
|
28
|
25
|
24
|
24
|
24
|
23
|
25
|
24
|
23
|
26
|
26
|
25
|
24
|
24
|
24
|
24
|
24
|
23
|
19
|
18
|
25
|
25
|
26
|
26
|
26
|
27
|
27
|
27
|
28
|
29
|
28
|
28
|
28
|
27
|
28
|
|
投資有価証券
|
9
|
7
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
136
|
136
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,362
|
1,330
|
1,321
|
1,255
|
1,235
|
1,221
|
1,225
|
1,213
|
1,203
|
1,196
|
1,183
|
1,185
|
1,162
|
1,132
|
1,128
|
1,147
|
1,141
|
1,159
|
1,151
|
1,136
|
1,107
|
1,117
|
1,114
|
1,108
|
1,089
|
1,064
|
1,108
|
1,099
|
1,079
|
1,063
|
1,008
|
1,004
|
976
|
972
|
964
|
959
|
965
|
947
|
958
|
943
|
963
|
1,048
|
1,025
|
862
|
798
|
790
|
710
|
670
|
639
|
626
|
|
総資産
|
1,521
|
1,486
|
1,481
|
1,428
|
1,420
|
1,414
|
1,406
|
1,406
|
1,391
|
1,398
|
1,385
|
1,384
|
1,363
|
1,346
|
1,342
|
1,350
|
1,359
|
1,358
|
1,352
|
1,361
|
1,325
|
1,316
|
1,305
|
1,290
|
1,287
|
1,237
|
1,271
|
1,269
|
1,261
|
1,249
|
1,223
|
1,209
|
1,210
|
1,195
|
1,168
|
1,239
|
1,237
|
1,261
|
1,284
|
1,254
|
1,250
|
1,338
|
1,284
|
1,279
|
1,192
|
1,126
|
1,019
|
962
|
944
|
890
|
|
買掛金
|
7
|
5
|
8
|
8
|
8
|
7
|
7
|
6
|
7
|
6
|
7
|
5
|
3
|
8
|
8
|
5
|
5
|
7
|
7
|
5
|
7
|
8
|
7
|
7
|
5
|
7
|
7
|
7
|
5
|
5
|
5
|
5
|
6
|
11
|
9
|
12
|
14
|
14
|
11
|
14
|
14
|
18
|
14
|
16
|
17
|
21
|
18
|
15
|
19
|
17
|
|
一年内返済予定の長期借入金
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
484
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
15
|
15
|
38
|
20
|
20
|
22
|
25
|
22
|
49
|
49
|
23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
65
|
62
|
65
|
56
|
58
|
62
|
53
|
59
|
56
|
62
|
539
|
70
|
67
|
83
|
79
|
86
|
88
|
92
|
87
|
83
|
83
|
80
|
91
|
96
|
92
|
111
|
109
|
98
|
101
|
101
|
102
|
120
|
122
|
106
|
77
|
99
|
87
|
106
|
99
|
109
|
112
|
130
|
112
|
116
|
105
|
113
|
111
|
100
|
114
|
89
|
|
長期借入金
|
798
|
805
|
810
|
812
|
812
|
811
|
819
|
817
|
817
|
816
|
335
|
1,020
|
1,021
|
1,020
|
1,021
|
1,001
|
1,002
|
1,002
|
1,003
|
1,007
|
987
|
967
|
956
|
929
|
924
|
873
|
870
|
874
|
856
|
850
|
870
|
838
|
827
|
818
|
809
|
817
|
818
|
818
|
819
|
787
|
763
|
739
|
714
|
715
|
715
|
642
|
607
|
593
|
579
|
551
|
|
固定負債合計
|
1,004
|
993
|
1,064
|
1,041
|
1,046
|
1,054
|
1,079
|
1,084
|
1,089
|
1,104
|
630
|
1,332
|
1,332
|
1,323
|
1,327
|
1,317
|
1,324
|
1,325
|
1,327
|
1,341
|
1,312
|
1,182
|
1,185
|
1,143
|
1,121
|
937
|
974
|
978
|
961
|
955
|
952
|
918
|
914
|
888
|
879
|
888
|
884
|
883
|
896
|
866
|
852
|
849
|
815
|
807
|
786
|
718
|
659
|
647
|
651
|
638
|
|
総負債
|
1,069
|
1,055
|
1,129
|
1,098
|
1,105
|
1,117
|
1,133
|
1,144
|
1,146
|
1,167
|
1,169
|
1,403
|
1,400
|
1,407
|
1,406
|
1,403
|
1,413
|
1,417
|
1,414
|
1,424
|
1,395
|
1,263
|
1,277
|
1,239
|
1,213
|
1,048
|
1,083
|
1,076
|
1,062
|
1,056
|
1,054
|
1,038
|
1,036
|
995
|
957
|
987
|
972
|
989
|
996
|
976
|
964
|
979
|
927
|
924
|
891
|
832
|
771
|
747
|
765
|
727
|
|
資本金及び資本剰余金
|
990
|
1,001
|
998
|
1,003
|
1,002
|
1,003
|
1,003
|
1,004
|
1,006
|
1,006
|
1,007
|
987
|
988
|
983
|
983
|
983
|
983
|
981
|
981
|
980
|
982
|
983
|
980
|
979
|
979
|
978
|
978
|
975
|
978
|
979
|
978
|
977
|
993
|
991
|
1,001
|
1,021
|
1,018
|
1,018
|
1,018
|
992
|
994
|
993
|
996
|
999
|
1,001
|
1,011
|
1,010
|
1,007
|
1,011
|
1,011
|
|
利益剰余金
|
-775
|
-797
|
-876
|
-896
|
-909
|
-926
|
-951
|
-962
|
-975
|
-988
|
-1,007
|
-1,020
|
-1,038
|
-1,056
|
-1,060
|
-1,049
|
-1,050
|
-1,053
|
-1,056
|
-1,055
|
-1,063
|
-941
|
-964
|
-940
|
-917
|
-800
|
-801
|
-795
|
-789
|
-797
|
-820
|
-819
|
-832
|
-805
|
-805
|
-788
|
-774
|
-767
|
-751
|
-736
|
-731
|
-733
|
-739
|
-668
|
-723
|
-726
|
-772
|
-804
|
-839
|
-851
|
|
株主資本
|
421
|
410
|
328
|
318
|
301
|
284
|
261
|
250
|
236
|
220
|
204
|
-31
|
-48
|
-72
|
-77
|
-66
|
-67
|
-72
|
-74
|
-74
|
-81
|
42
|
17
|
40
|
62
|
178
|
177
|
181
|
189
|
183
|
158
|
159
|
162
|
186
|
198
|
236
|
248
|
254
|
270
|
259
|
266
|
333
|
331
|
331
|
278
|
285
|
239
|
204
|
170
|
159
|
|
有利子負債合計
|
803
|
808
|
815
|
816
|
816
|
815
|
823
|
821
|
820
|
813
|
819
|
1,023
|
1,023
|
1,024
|
1,024
|
1,005
|
1,005
|
1,006
|
1,006
|
1,010
|
990
|
970
|
959
|
945
|
940
|
912
|
891
|
894
|
879
|
876
|
892
|
888
|
877
|
842
|
809
|
817
|
818
|
818
|
819
|
787
|
763
|
739
|
714
|
715
|
715
|
642
|
607
|
593
|
579
|
551
|
|
純有利子負債
|
769
|
772
|
770
|
773
|
764
|
756
|
776
|
758
|
763
|
743
|
758
|
963
|
964
|
956
|
952
|
951
|
933
|
960
|
966
|
945
|
937
|
932
|
915
|
908
|
894
|
896
|
885
|
879
|
847
|
842
|
826
|
818
|
774
|
768
|
752
|
687
|
706
|
666
|
652
|
644
|
657
|
643
|
642
|
483
|
519
|
486
|
475
|
478
|
441
|
435
|
|
DEレシオ(%)
|
190.53
|
197.01
|
248.32
|
256.47
|
270.56
|
286.21
|
314.17
|
327.54
|
347.44
|
368.79
|
401.72
|
-3354.22
|
-2150.02
|
-1426.18
|
-1347.9
|
-1537.44
|
-1522.39
|
-1414.72
|
-1370.12
|
-1377.15
|
-1235.39
|
2275.62
|
5539.0
|
2362.89
|
1497.53
|
510.61
|
502.3
|
493.69
|
463.5
|
478.63
|
562.5
|
557.12
|
540.02
|
450.67
|
407.31
|
345.84
|
329.71
|
322.14
|
302.72
|
303.35
|
286.86
|
221.41
|
215.57
|
215.73
|
256.77
|
225.31
|
253.94
|
290.05
|
338.75
|
346.33
|