|
(単位:百万ドル)
|
1Q11
|
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
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
52
|
49
|
54
|
57
|
35
|
27
|
59
|
67
|
67
|
69
|
47
|
75
|
90
|
98
|
114
|
89
|
81
|
92
|
67
|
54
|
28
|
62
|
50
|
31
|
7
|
23
|
10
|
10
|
15
|
27
|
23
|
31
|
22
|
25
|
28
|
21
|
39
|
38
|
37
|
404
|
110
|
99
|
51
|
48
|
42
|
40
|
53
|
44
|
49
|
52
|
81
|
90
|
75
|
83
|
96
|
63
|
82
|
100
|
|
現金 + 有価証券
|
52
|
49
|
54
|
57
|
35
|
27
|
59
|
67
|
67
|
69
|
47
|
75
|
90
|
98
|
114
|
89
|
81
|
92
|
67
|
54
|
28
|
62
|
50
|
31
|
7
|
23
|
10
|
10
|
15
|
27
|
23
|
31
|
22
|
25
|
28
|
21
|
39
|
38
|
37
|
404
|
110
|
99
|
51
|
48
|
42
|
40
|
53
|
44
|
49
|
52
|
81
|
90
|
75
|
83
|
96
|
63
|
82
|
100
|
|
売掛金
|
245
|
257
|
300
|
287
|
296
|
294
|
331
|
302
|
282
|
285
|
302
|
297
|
285
|
319
|
310
|
283
|
294
|
319
|
249
|
229
|
270
|
252
|
249
|
242
|
238
|
276
|
264
|
251
|
264
|
258
|
203
|
202
|
191
|
218
|
237
|
197
|
197
|
208
|
225
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
378
|
387
|
385
|
363
|
402
|
426
|
477
|
461
|
466
|
483
|
488
|
453
|
473
|
463
|
506
|
495
|
532
|
554
|
451
|
456
|
478
|
462
|
458
|
445
|
450
|
459
|
465
|
483
|
473
|
479
|
472
|
460
|
467
|
495
|
514
|
523
|
553
|
580
|
621
|
623
|
585
|
564
|
540
|
525
|
531
|
535
|
550
|
575
|
595
|
570
|
574
|
614
|
645
|
671
|
733
|
748
|
790
|
775
|
|
流動資産合計
|
872
|
881
|
927
|
913
|
944
|
955
|
1,065
|
1,063
|
1,033
|
1,046
|
1,076
|
1,033
|
1,051
|
1,082
|
1,126
|
1,116
|
1,155
|
1,214
|
1,494
|
954
|
997
|
996
|
970
|
873
|
849
|
901
|
893
|
888
|
904
|
892
|
933
|
942
|
982
|
1,040
|
993
|
952
|
1,021
|
1,072
|
1,158
|
1,438
|
1,041
|
1,028
|
937
|
944
|
946
|
977
|
1,007
|
1,035
|
1,060
|
1,067
|
1,097
|
1,207
|
1,194
|
1,240
|
1,389
|
1,426
|
1,498
|
1,534
|
|
有形固定資産
|
250
|
263
|
318
|
324
|
335
|
345
|
357
|
382
|
374
|
373
|
363
|
361
|
351
|
344
|
336
|
314
|
287
|
288
|
247
|
214
|
214
|
205
|
222
|
232
|
231
|
213
|
211
|
201
|
198
|
195
|
135
|
133
|
132
|
133
|
134
|
132
|
132
|
134
|
136
|
135
|
125
|
123
|
120
|
109
|
106
|
106
|
109
|
111
|
113
|
119
|
126
|
131
|
132
|
134
|
171
|
161
|
167
|
153
|
|
固定資産合計
|
409
|
411
|
409
|
465
|
472
|
521
|
797
|
749
|
762
|
769
|
777
|
741
|
727
|
729
|
750
|
767
|
761
|
1,012
|
638
|
560
|
549
|
538
|
551
|
569
|
577
|
584
|
609
|
615
|
627
|
652
|
578
|
582
|
555
|
563
|
553
|
564
|
661
|
682
|
670
|
640
|
627
|
614
|
602
|
590
|
582
|
574
|
566
|
563
|
586
|
605
|
735
|
747
|
771
|
781
|
1,380
|
1,356
|
1,351
|
1,324
|
|
総資産
|
1,532
|
1,557
|
1,655
|
1,703
|
1,752
|
1,821
|
2,220
|
2,196
|
2,170
|
2,189
|
2,217
|
2,136
|
2,129
|
2,156
|
2,213
|
2,200
|
2,205
|
2,228
|
2,133
|
1,515
|
1,547
|
1,534
|
1,522
|
1,442
|
1,427
|
1,486
|
1,502
|
1,504
|
1,531
|
1,544
|
1,512
|
1,524
|
1,537
|
1,604
|
1,546
|
1,517
|
1,683
|
1,754
|
1,828
|
2,079
|
1,669
|
1,642
|
1,539
|
1,535
|
1,529
|
1,552
|
1,573
|
1,598
|
1,646
|
1,673
|
1,833
|
1,954
|
1,965
|
2,021
|
2,770
|
2,783
|
2,849
|
2,859
|
|
買掛金
|
130
|
129
|
200
|
185
|
168
|
190
|
194
|
201
|
176
|
173
|
178
|
149
|
148
|
144
|
160
|
171
|
196
|
207
|
164
|
142
|
151
|
154
|
162
|
163
|
154
|
179
|
194
|
177
|
176
|
195
|
176
|
170
|
179
|
205
|
218
|
187
|
212
|
231
|
295
|
191
|
198
|
182
|
127
|
144
|
124
|
140
|
156
|
194
|
156
|
158
|
158
|
222
|
209
|
230
|
238
|
257
|
291
|
278
|
|
一年内返済予定の長期借入金
|
53
|
53
|
53
|
11
|
-
|
-
|
-
|
-
|
107
|
106
|
21
|
86
|
86
|
87
|
87
|
69
|
78
|
46
|
43
|
69
|
44
|
35
|
35
|
12
|
7
|
-
|
-
|
2
|
2
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
349
|
351
|
419
|
416
|
350
|
374
|
560
|
473
|
416
|
419
|
362
|
389
|
363
|
372
|
390
|
402
|
416
|
399
|
390
|
412
|
378
|
363
|
359
|
329
|
314
|
350
|
342
|
335
|
312
|
336
|
326
|
333
|
315
|
344
|
359
|
357
|
396
|
406
|
485
|
383
|
408
|
387
|
336
|
324
|
320
|
343
|
348
|
357
|
323
|
331
|
351
|
393
|
380
|
428
|
466
|
466
|
558
|
545
|
|
長期借入金
|
313
|
313
|
313
|
313
|
-
|
-
|
-
|
-
|
679
|
672
|
700
|
622
|
615
|
593
|
626
|
564
|
548
|
589
|
599
|
85
|
135
|
135
|
160
|
136
|
142
|
-
|
-
|
155
|
189
|
215
|
194
|
177
|
209
|
218
|
177
|
141
|
202
|
196
|
206
|
600
|
220
|
206
|
133
|
127
|
103
|
103
|
98
|
114
|
197
|
185
|
269
|
304
|
275
|
274
|
985
|
981
|
986
|
1,022
|
|
固定負債合計
|
423
|
424
|
432
|
452
|
553
|
583
|
767
|
856
|
871
|
866
|
929
|
828
|
826
|
815
|
834
|
796
|
784
|
825
|
801
|
257
|
312
|
308
|
304
|
247
|
254
|
263
|
273
|
254
|
294
|
301
|
270
|
255
|
293
|
324
|
287
|
253
|
377
|
426
|
414
|
793
|
360
|
322
|
228
|
223
|
202
|
191
|
191
|
204
|
287
|
274
|
382
|
439
|
430
|
425
|
1,113
|
1,106
|
1,109
|
1,131
|
|
資本金及び資本剰余金
|
45
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
45
|
45
|
45
|
44
|
45
|
45
|
45
|
44
|
45
|
-
|
-
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
|
利益剰余金
|
432
|
449
|
467
|
486
|
499
|
514
|
531
|
541
|
557
|
571
|
587
|
584
|
599
|
616
|
631
|
646
|
657
|
669
|
632
|
644
|
664
|
670
|
672
|
681
|
688
|
698
|
709
|
727
|
735
|
710
|
723
|
733
|
725
|
729
|
689
|
709
|
713
|
725
|
725
|
706
|
699
|
727
|
741
|
753
|
774
|
796
|
820
|
843
|
865
|
887
|
910
|
910
|
933
|
947
|
956
|
974
|
944
|
935
|
|
株主資本
|
760
|
781
|
805
|
835
|
849
|
863
|
891
|
866
|
882
|
903
|
924
|
919
|
939
|
967
|
988
|
1,000
|
1,004
|
1,002
|
941
|
845
|
857
|
862
|
858
|
865
|
858
|
872
|
885
|
914
|
924
|
906
|
915
|
936
|
929
|
935
|
899
|
905
|
909
|
921
|
929
|
902
|
900
|
932
|
974
|
988
|
1,007
|
1,017
|
1,034
|
1,036
|
1,035
|
1,067
|
1,099
|
1,121
|
1,155
|
1,168
|
1,189
|
1,210
|
1,181
|
1,182
|
|
有利子負債合計
|
366
|
366
|
366
|
325
|
-
|
-
|
-
|
-
|
787
|
778
|
722
|
708
|
702
|
680
|
714
|
634
|
627
|
635
|
643
|
151
|
179
|
170
|
195
|
148
|
149
|
-
|
-
|
154
|
191
|
217
|
194
|
177
|
209
|
218
|
177
|
141
|
202
|
196
|
206
|
600
|
220
|
206
|
133
|
127
|
103
|
103
|
98
|
114
|
197
|
185
|
269
|
304
|
275
|
274
|
985
|
981
|
986
|
1,022
|
|
純有利子負債
|
314
|
317
|
312
|
267
|
-
|
-
|
-
|
-
|
719
|
709
|
674
|
633
|
611
|
582
|
599
|
544
|
545
|
542
|
576
|
96
|
150
|
107
|
145
|
116
|
141
|
-
|
-
|
143
|
175
|
190
|
170
|
146
|
186
|
193
|
148
|
120
|
162
|
157
|
169
|
195
|
110
|
106
|
81
|
78
|
60
|
62
|
45
|
69
|
148
|
132
|
187
|
214
|
199
|
191
|
889
|
917
|
904
|
921
|
|
DEレシオ(%)
|
48.21
|
46.92
|
45.58
|
38.92
|
-
|
-
|
-
|
-
|
89.22
|
86.15
|
78.1
|
77.06
|
74.75
|
70.39
|
72.3
|
63.36
|
62.43
|
63.4
|
68.31
|
17.92
|
20.95
|
19.74
|
22.8
|
17.11
|
17.45
|
-
|
-
|
16.87
|
20.66
|
23.99
|
21.24
|
18.93
|
22.51
|
23.4
|
19.7
|
15.64
|
22.23
|
21.28
|
22.16
|
66.47
|
24.46
|
22.09
|
13.72
|
12.91
|
10.25
|
10.15
|
9.56
|
11.01
|
19.05
|
17.38
|
24.54
|
27.17
|
23.8
|
23.52
|
82.82
|
81.06
|
83.51
|
86.45
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|