|
(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
|
2Q25
|
|
現金同等物
|
51
|
45
|
48
|
74
|
54
|
42
|
45
|
50
|
57
|
73
|
101
|
73
|
65
|
54
|
78
|
67
|
50
|
32
|
65
|
46
|
33
|
20
|
25
|
20
|
12
|
47
|
43
|
41
|
38
|
28
|
45
|
-
|
-
|
-
|
56
|
53
|
49
|
45
|
86
|
69
|
83
|
72
|
95
|
88
|
83
|
78
|
57
|
44
|
31
|
33
|
159
|
142
|
149
|
146
|
106
|
95
|
78
|
|
有価証券
|
-
|
-
|
-
|
-
|
11
|
16
|
39
|
19
|
0
|
0
|
19
|
19
|
9
|
5
|
0
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
51
|
45
|
48
|
74
|
66
|
59
|
85
|
70
|
57
|
73
|
121
|
93
|
75
|
59
|
78
|
67
|
50
|
32
|
66
|
46
|
34
|
20
|
25
|
20
|
12
|
47
|
43
|
41
|
38
|
28
|
45
|
-
|
-
|
-
|
56
|
53
|
49
|
45
|
86
|
69
|
83
|
72
|
95
|
88
|
83
|
78
|
57
|
44
|
31
|
33
|
159
|
142
|
149
|
146
|
106
|
95
|
78
|
|
流動資産合計
|
63
|
61
|
62
|
88
|
74
|
68
|
95
|
79
|
68
|
82
|
127
|
100
|
83
|
64
|
83
|
72
|
55
|
74
|
72
|
50
|
36
|
22
|
27
|
21
|
23
|
49
|
44
|
42
|
39
|
30
|
47
|
51
|
45
|
44
|
59
|
56
|
52
|
48
|
88
|
70
|
87
|
74
|
96
|
89
|
87
|
79
|
61
|
45
|
38
|
34
|
169
|
146
|
162
|
159
|
125
|
113
|
104
|
|
有形固定資産
|
14
|
13
|
12
|
10
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
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
|
|
固定資産合計
|
16
|
15
|
15
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
15
|
16
|
24
|
32
|
42
|
35
|
35
|
35
|
37
|
37
|
49
|
48
|
55
|
69
|
69
|
66
|
66
|
79
|
88
|
87
|
89
|
64
|
72
|
81
|
64
|
95
|
99
|
118
|
|
総資産
|
79
|
77
|
78
|
101
|
85
|
79
|
105
|
88
|
76
|
91
|
134
|
107
|
89
|
70
|
89
|
78
|
60
|
79
|
74
|
52
|
38
|
24
|
28
|
22
|
24
|
49
|
44
|
43
|
41
|
46
|
63
|
75
|
78
|
86
|
95
|
91
|
87
|
85
|
125
|
119
|
135
|
130
|
166
|
159
|
154
|
146
|
140
|
133
|
125
|
124
|
234
|
219
|
243
|
223
|
221
|
212
|
223
|
|
買掛金
|
5
|
3
|
2
|
2
|
2
|
4
|
3
|
4
|
5
|
6
|
9
|
8
|
7
|
7
|
5
|
3
|
4
|
5
|
6
|
4
|
5
|
4
|
5
|
4
|
3
|
4
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
|
一年内返済予定の長期借入金
|
-
|
-
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
4
|
20
|
20
|
19
|
15
|
15
|
4
|
5
|
10
|
12
|
12
|
17
|
12
|
13
|
-
|
-
|
-
|
-
|
-
|
0
|
1
|
2
|
3
|
5
|
6
|
7
|
8
|
8
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
6
|
5
|
9
|
11
|
13
|
11
|
|
流動負債合計
|
19
|
20
|
21
|
18
|
18
|
21
|
23
|
19
|
21
|
23
|
29
|
20
|
37
|
36
|
36
|
26
|
29
|
59
|
23
|
20
|
24
|
23
|
32
|
22
|
21
|
14
|
7
|
5
|
3
|
5
|
5
|
7
|
11
|
10
|
8
|
10
|
11
|
12
|
12
|
13
|
6
|
6
|
12
|
7
|
8
|
5
|
6
|
10
|
7
|
10
|
19
|
15
|
18
|
21
|
24
|
20
|
21
|
|
長期借入金
|
27
|
26
|
33
|
33
|
32
|
37
|
37
|
37
|
36
|
36
|
35
|
34
|
17
|
16
|
16
|
31
|
32
|
44
|
42
|
36
|
34
|
32
|
25
|
14
|
14
|
14
|
14
|
14
|
14
|
22
|
21
|
20
|
23
|
28
|
27
|
25
|
23
|
20
|
12
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
118
|
114
|
115
|
108
|
106
|
99
|
102
|
|
固定負債合計
|
35
|
35
|
42
|
62
|
64
|
77
|
60
|
70
|
71
|
80
|
109
|
85
|
59
|
52
|
50
|
65
|
62
|
49
|
53
|
39
|
34
|
32
|
43
|
31
|
31
|
31
|
31
|
31
|
33
|
39
|
39
|
44
|
45
|
50
|
42
|
40
|
38
|
35
|
26
|
25
|
12
|
12
|
11
|
11
|
10
|
10
|
9
|
9
|
8
|
7
|
126
|
121
|
124
|
117
|
114
|
107
|
109
|
|
総負債
|
55
|
55
|
63
|
81
|
82
|
99
|
84
|
89
|
93
|
104
|
138
|
105
|
97
|
89
|
86
|
91
|
92
|
108
|
77
|
60
|
59
|
55
|
75
|
53
|
53
|
45
|
39
|
37
|
36
|
45
|
45
|
51
|
57
|
60
|
51
|
50
|
49
|
47
|
38
|
38
|
19
|
18
|
24
|
19
|
19
|
15
|
16
|
19
|
15
|
18
|
145
|
137
|
143
|
138
|
139
|
128
|
131
|
|
資本金及び資本剰余金
|
891
|
895
|
901
|
935
|
936
|
939
|
978
|
981
|
982
|
1,015
|
1,077
|
1,087
|
1,090
|
1,094
|
1,122
|
1,127
|
1,133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1,184
|
0
|
1,189
|
1,190
|
1,211
|
1,213
|
1,214
|
1,215
|
1,238
|
1,240
|
1,241
|
1,241
|
1,267
|
1,270
|
1,307
|
1,306
|
1,307
|
1,307
|
1,307
|
1,306
|
1,306
|
1,306
|
1,307
|
1,309
|
1,311
|
1,314
|
1,315
|
1,317
|
1,298
|
1,319
|
1,300
|
|
利益剰余金
|
-868
|
-875
|
-887
|
-917
|
-933
|
-960
|
-957
|
-983
|
-1,000
|
-1,029
|
-1,082
|
-1,086
|
-1,098
|
-1,113
|
-1,120
|
-1,142
|
-1,165
|
-1,166
|
-1,141
|
-1,149
|
-1,164
|
-1,177
|
-1,194
|
-1,205
|
-1,205
|
-1,178
|
-1,180
|
-1,183
|
-1,185
|
-1,190
|
-1,193
|
-1,190
|
-1,194
|
-1,191
|
-1,195
|
-1,200
|
-1,203
|
-1,204
|
-1,182
|
-1,189
|
-1,191
|
-1,196
|
-1,166
|
-1,168
|
-1,173
|
-1,177
|
-1,183
|
-1,193
|
-1,198
|
-1,204
|
-1,224
|
-1,232
|
-1,216
|
-1,234
|
-1,238
|
-1,236
|
-1,228
|
|
株主資本
|
24
|
21
|
15
|
19
|
3
|
-21
|
21
|
-1
|
-17
|
-14
|
-4
|
1
|
-8
|
-19
|
3
|
-14
|
-32
|
-30
|
-3
|
-8
|
-21
|
-32
|
-48
|
-32
|
-30
|
4
|
5
|
5
|
4
|
1
|
18
|
24
|
20
|
25
|
43
|
41
|
38
|
38
|
86
|
81
|
116
|
111
|
141
|
139
|
134
|
130
|
124
|
114
|
110
|
105
|
88
|
82
|
99
|
84
|
81
|
84
|
72
|
|
有利子負債合計
|
27
|
26
|
36
|
36
|
35
|
39
|
41
|
41
|
40
|
41
|
40
|
38
|
38
|
36
|
35
|
47
|
48
|
48
|
48
|
46
|
46
|
45
|
43
|
26
|
27
|
14
|
14
|
14
|
14
|
22
|
22
|
22
|
26
|
32
|
32
|
31
|
31
|
29
|
20
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
124
|
120
|
120
|
117
|
118
|
113
|
113
|
|
純有利子負債
|
-25
|
-20
|
-13
|
-39
|
-32
|
-20
|
-45
|
-30
|
-17
|
-33
|
-81
|
-55
|
-38
|
-23
|
-44
|
-21
|
-3
|
16
|
-18
|
-1
|
12
|
24
|
17
|
6
|
15
|
-34
|
-29
|
-28
|
-24
|
-7
|
-24
|
-
|
-
|
-
|
-25
|
-22
|
-19
|
-16
|
-66
|
-52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-36
|
-22
|
-30
|
-29
|
11
|
18
|
35
|
|
DEレシオ(%)
|
111.99
|
123.03
|
241.96
|
186.6
|
918.28
|
-197.23
|
189.64
|
-4521.67
|
-242.91
|
-302.93
|
-1027.97
|
2226.61
|
-505.81
|
-201.84
|
1139.34
|
-352.58
|
-153.44
|
-166.44
|
-2107.71
|
-614.39
|
-227.56
|
-144.99
|
-91.44
|
-85.32
|
-95.69
|
352.5
|
251.85
|
258.51
|
306.12
|
1911.01
|
119.66
|
93.98
|
123.97
|
126.73
|
73.38
|
76.68
|
80.98
|
78.73
|
24.13
|
23.07
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
139.83
|
146.55
|
120.8
|
139.04
|
144.37
|
134.27
|
157.21
|