|
(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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
31
|
27
|
41
|
46
|
209
|
66
|
23
|
13
|
171
|
15
|
8
|
13
|
40
|
111
|
107
|
128
|
68
|
81
|
158
|
137
|
134
|
121
|
115
|
127
|
143
|
130
|
97
|
92
|
116
|
836
|
330
|
303
|
281
|
278
|
240
|
188
|
205
|
165
|
233
|
56
|
20
|
64
|
47
|
28
|
26
|
27
|
82
|
18
|
30
|
57
|
82
|
39
|
81
|
52
|
49
|
33
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
5
|
11
|
12
|
3
|
1,231
|
1,278
|
1,323
|
1,331
|
1,278
|
1,302
|
1,334
|
1,336
|
1,340
|
1,302
|
1,249
|
2,985
|
3,392
|
3,626
|
3,813
|
3,976
|
4,029
|
3,753
|
4,116
|
4,295
|
4,456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
31
|
27
|
41
|
46
|
209
|
66
|
23
|
13
|
171
|
15
|
8
|
13
|
40
|
114
|
113
|
140
|
81
|
84
|
1,390
|
1,415
|
1,458
|
1,452
|
1,394
|
1,429
|
1,478
|
1,467
|
1,438
|
1,395
|
1,366
|
3,822
|
3,722
|
3,930
|
4,095
|
4,254
|
4,270
|
3,941
|
4,322
|
4,461
|
4,690
|
56
|
20
|
64
|
47
|
28
|
26
|
27
|
82
|
18
|
30
|
57
|
82
|
39
|
81
|
52
|
49
|
33
|
|
売掛金
|
99
|
83
|
81
|
71
|
18
|
19
|
17
|
18
|
-
|
0
|
18
|
16
|
138
|
170
|
151
|
195
|
214
|
187
|
210
|
192
|
221
|
272
|
267
|
228
|
250
|
265
|
322
|
327
|
346
|
350
|
379
|
328
|
350
|
293
|
337
|
333
|
261
|
252
|
184
|
186
|
364
|
425
|
247
|
274
|
271
|
327
|
254
|
253
|
293
|
290
|
278
|
269
|
178
|
190
|
194
|
164
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
23
|
14
|
17
|
17
|
14
|
12
|
10
|
11
|
8
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
17
|
19
|
20
|
20
|
18
|
21
|
19
|
18
|
22
|
21
|
20
|
21
|
20
|
19
|
|
流動資産合計
|
149
|
128
|
138
|
135
|
290
|
145
|
86
|
77
|
397
|
102
|
74
|
68
|
269
|
363
|
331
|
420
|
382
|
359
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,920
|
6,288
|
592
|
442
|
476
|
482
|
544
|
536
|
486
|
531
|
552
|
517
|
428
|
394
|
399
|
390
|
371
|
|
有形固定資産
|
154
|
156
|
152
|
152
|
60
|
64
|
65
|
66
|
0
|
0
|
2
|
2
|
83
|
239
|
239
|
224
|
235
|
221
|
214
|
241
|
243
|
244
|
286
|
284
|
282
|
282
|
374
|
372
|
368
|
369
|
376
|
376
|
416
|
405
|
405
|
223
|
220
|
213
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47
|
48
|
58
|
71
|
77
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
400
|
410
|
405
|
401
|
229
|
223
|
214
|
210
|
2
|
6
|
12
|
11
|
122
|
366
|
392
|
382
|
411
|
405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
485
|
648
|
629
|
638
|
635
|
624
|
620
|
615
|
557
|
548
|
543
|
525
|
514
|
504
|
497
|
500
|
496
|
|
総資産
|
549
|
539
|
543
|
537
|
520
|
368
|
301
|
287
|
399
|
109
|
87
|
80
|
391
|
729
|
724
|
803
|
794
|
765
|
2,743
|
2,765
|
2,845
|
2,888
|
2,835
|
2,856
|
2,941
|
2,971
|
3,218
|
3,227
|
3,254
|
6,730
|
6,504
|
6,682
|
6,883
|
6,946
|
6,958
|
6,339
|
6,633
|
6,688
|
6,743
|
6,406
|
6,936
|
1,221
|
1,080
|
1,112
|
1,106
|
1,165
|
1,151
|
1,044
|
1,079
|
1,096
|
1,043
|
943
|
898
|
897
|
891
|
868
|
|
買掛金
|
63
|
46
|
46
|
40
|
10
|
11
|
12
|
14
|
-
|
-
|
6
|
5
|
51
|
55
|
79
|
61
|
81
|
65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
0
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
126
|
-
|
-
|
-
|
36
|
22
|
10
|
38
|
12
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82
|
70
|
71
|
69
|
80
|
73
|
81
|
30
|
32
|
222
|
162
|
30
|
34
|
50
|
189
|
162
|
523
|
|
流動負債合計
|
163
|
144
|
145
|
138
|
103
|
92
|
78
|
70
|
201
|
39
|
31
|
27
|
192
|
212
|
205
|
232
|
236
|
219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,470
|
5,734
|
533
|
439
|
441
|
461
|
498
|
417
|
374
|
618
|
557
|
413
|
349
|
289
|
468
|
483
|
847
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
290
|
332
|
376
|
374
|
374
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
276
|
297
|
296
|
301
|
273
|
155
|
154
|
154
|
0
|
0
|
1
|
0
|
57
|
350
|
365
|
412
|
410
|
410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
504
|
683
|
672
|
629
|
673
|
663
|
695
|
764
|
775
|
578
|
665
|
766
|
729
|
719
|
554
|
551
|
189
|
|
総負債
|
440
|
441
|
442
|
440
|
377
|
248
|
232
|
224
|
201
|
39
|
33
|
28
|
250
|
562
|
571
|
645
|
647
|
629
|
2,569
|
2,594
|
2,624
|
2,666
|
2,736
|
2,757
|
2,842
|
2,862
|
3,002
|
3,072
|
3,059
|
6,402
|
6,282
|
6,333
|
6,432
|
6,423
|
6,493
|
6,260
|
6,249
|
6,253
|
6,127
|
5,975
|
6,418
|
1,205
|
1,068
|
1,115
|
1,125
|
1,193
|
1,181
|
1,150
|
1,197
|
1,223
|
1,179
|
1,078
|
1,009
|
1,022
|
1,034
|
1,036
|
|
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
|
-
|
-
|
-
|
|
利益剰余金
|
-38
|
-48
|
-52
|
-58
|
10
|
-15
|
-24
|
-27
|
110
|
-17
|
-30
|
-35
|
-39
|
-55
|
-42
|
-47
|
-59
|
-63
|
-80
|
-111
|
-109
|
-113
|
-175
|
-189
|
-207
|
-213
|
-222
|
-253
|
-198
|
-44
|
-58
|
-65
|
-55
|
-62
|
-97
|
-180
|
-167
|
-184
|
-189
|
-177
|
-200
|
-412
|
-417
|
-429
|
-441
|
-447
|
-453
|
-462
|
-471
|
-478
|
-488
|
-505
|
-491
|
-506
|
-522
|
-547
|
|
株主資本
|
109
|
97
|
101
|
96
|
143
|
119
|
68
|
63
|
197
|
70
|
54
|
52
|
112
|
127
|
112
|
103
|
94
|
82
|
117
|
114
|
166
|
178
|
67
|
66
|
71
|
81
|
188
|
126
|
160
|
292
|
193
|
332
|
430
|
501
|
443
|
60
|
365
|
412
|
600
|
413
|
511
|
-55
|
-57
|
-70
|
-85
|
-92
|
-91
|
-119
|
-129
|
-136
|
-152
|
-174
|
-127
|
-142
|
-160
|
-185
|
|
有利子負債合計
|
0
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
126
|
-
|
-
|
-
|
85
|
312
|
343
|
415
|
387
|
387
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82
|
70
|
71
|
69
|
80
|
73
|
81
|
30
|
32
|
222
|
162
|
30
|
34
|
50
|
189
|
162
|
523
|
|
純有利子負債
|
-31
|
-25
|
-40
|
-44
|
-210
|
-66
|
-24
|
-14
|
-45
|
-
|
-
|
-
|
45
|
197
|
230
|
274
|
305
|
303
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
49
|
7
|
22
|
51
|
46
|
53
|
-52
|
14
|
192
|
105
|
-52
|
-6
|
-32
|
136
|
112
|
489
|
|
DEレシオ(%)
|
0.83
|
2.48
|
1.92
|
2.36
|
0.03
|
0.1
|
0.1
|
0.09
|
63.79
|
-
|
-
|
-
|
76.35
|
245.45
|
304.32
|
400.1
|
409.61
|
472.18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.02
|
13.72
|
-129.98
|
-123.67
|
-115.58
|
-86.8
|
-88.96
|
-33.77
|
-27.86
|
-173.61
|
-120.41
|
-20.11
|
-19.75
|
-39.81
|
-134.09
|
-101.82
|
-284.05
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|