|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
9
|
16
|
8
|
4
|
5
|
18
|
7
|
4
|
6
|
9
|
5
|
7
|
25
|
56
|
62
|
42
|
49
|
53
|
19
|
31
|
40
|
68
|
73
|
91
|
56
|
49
|
57
|
62
|
56
|
26
|
21
|
16
|
18
|
18
|
26
|
29
|
38
|
47
|
44
|
50
|
36
|
62
|
59
|
74
|
32
|
49
|
26
|
25
|
34
|
45
|
42
|
28
|
38
|
36
|
27
|
|
現金 + 有価証券
|
9
|
16
|
8
|
4
|
5
|
18
|
7
|
4
|
6
|
9
|
5
|
7
|
25
|
56
|
62
|
42
|
49
|
53
|
19
|
31
|
40
|
68
|
73
|
91
|
56
|
49
|
57
|
62
|
56
|
26
|
21
|
16
|
18
|
18
|
26
|
29
|
38
|
47
|
44
|
50
|
36
|
62
|
59
|
74
|
32
|
49
|
26
|
25
|
34
|
45
|
42
|
28
|
38
|
36
|
27
|
|
売掛金
|
34
|
28
|
28
|
29
|
24
|
27
|
26
|
32
|
36
|
27
|
35
|
51
|
43
|
30
|
34
|
27
|
28
|
51
|
63
|
71
|
68
|
86
|
64
|
46
|
72
|
80
|
74
|
72
|
67
|
67
|
78
|
68
|
69
|
74
|
52
|
48
|
44
|
43
|
56
|
67
|
78
|
86
|
-
|
-
|
-
|
68
|
66
|
63
|
66
|
58
|
58
|
64
|
52
|
58
|
65
|
|
商品及び製品
|
20
|
22
|
16
|
14
|
16
|
14
|
16
|
17
|
19
|
13
|
23
|
28
|
27
|
20
|
18
|
17
|
18
|
48
|
69
|
65
|
64
|
60
|
58
|
63
|
71
|
61
|
70
|
67
|
54
|
57
|
62
|
77
|
62
|
60
|
45
|
46
|
37
|
41
|
55
|
58
|
58
|
54
|
58
|
67
|
61
|
66
|
67
|
71
|
57
|
52
|
42
|
49
|
48
|
49
|
50
|
|
流動資産合計
|
73
|
77
|
66
|
58
|
53
|
68
|
57
|
65
|
71
|
63
|
79
|
99
|
112
|
119
|
139
|
110
|
117
|
182
|
170
|
203
|
197
|
235
|
213
|
220
|
212
|
203
|
214
|
220
|
192
|
168
|
176
|
174
|
161
|
232
|
199
|
131
|
137
|
214
|
241
|
244
|
226
|
229
|
241
|
273
|
186
|
199
|
171
|
179
|
168
|
168
|
150
|
153
|
145
|
153
|
153
|
|
有形固定資産
|
164
|
161
|
159
|
157
|
155
|
153
|
150
|
147
|
150
|
156
|
155
|
153
|
155
|
155
|
155
|
160
|
160
|
472
|
461
|
454
|
452
|
465
|
460
|
453
|
509
|
508
|
502
|
495
|
488
|
482
|
472
|
462
|
442
|
332
|
324
|
317
|
306
|
229
|
226
|
221
|
224
|
222
|
220
|
222
|
233
|
239
|
244
|
246
|
248
|
248
|
248
|
244
|
238
|
214
|
212
|
|
固定資産合計
|
171
|
168
|
165
|
163
|
161
|
158
|
157
|
155
|
158
|
163
|
161
|
160
|
160
|
160
|
159
|
164
|
165
|
485
|
472
|
462
|
459
|
473
|
468
|
463
|
517
|
517
|
509
|
502
|
496
|
491
|
522
|
511
|
490
|
380
|
371
|
365
|
351
|
262
|
259
|
254
|
256
|
255
|
256
|
257
|
268
|
279
|
288
|
291
|
292
|
285
|
283
|
278
|
272
|
248
|
248
|
|
総資産
|
244
|
245
|
232
|
221
|
215
|
227
|
214
|
221
|
230
|
226
|
241
|
260
|
272
|
280
|
299
|
275
|
282
|
668
|
643
|
665
|
657
|
708
|
681
|
684
|
730
|
720
|
724
|
723
|
688
|
659
|
699
|
685
|
652
|
612
|
571
|
497
|
489
|
476
|
501
|
499
|
483
|
484
|
497
|
531
|
454
|
478
|
459
|
471
|
461
|
454
|
434
|
432
|
417
|
401
|
402
|
|
買掛金
|
9
|
9
|
5
|
8
|
8
|
8
|
5
|
9
|
10
|
8
|
11
|
16
|
16
|
12
|
13
|
14
|
20
|
41
|
-
|
-
|
-
|
37
|
-
|
-
|
-
|
39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
23
|
20
|
18
|
20
|
17
|
20
|
17
|
|
一年内返済予定の長期借入金
|
26
|
12
|
0
|
-
|
-
|
50
|
4
|
8
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
153
|
10
|
14
|
14
|
20
|
20
|
16
|
20
|
20
|
146
|
143
|
143
|
144
|
63
|
86
|
96
|
74
|
25
|
37
|
23
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
39
|
23
|
8
|
12
|
58
|
62
|
12
|
23
|
20
|
19
|
28
|
35
|
33
|
26
|
25
|
22
|
25
|
75
|
57
|
65
|
213
|
78
|
71
|
67
|
92
|
90
|
95
|
99
|
99
|
231
|
236
|
226
|
228
|
160
|
188
|
146
|
115
|
86
|
112
|
110
|
84
|
69
|
80
|
95
|
54
|
78
|
53
|
58
|
58
|
65
|
55
|
49
|
45
|
57
|
53
|
|
長期借入金
|
100
|
101
|
93
|
93
|
59
|
68
|
117
|
113
|
113
|
108
|
98
|
71
|
38
|
30
|
34
|
17
|
25
|
190
|
202
|
215
|
63
|
188
|
182
|
199
|
220
|
221
|
228
|
237
|
214
|
84
|
96
|
102
|
98
|
180
|
139
|
95
|
87
|
71
|
64
|
56
|
70
|
50
|
53
|
52
|
45
|
68
|
83
|
82
|
75
|
82
|
84
|
90
|
83
|
92
|
110
|
|
固定負債合計
|
109
|
109
|
104
|
104
|
61
|
83
|
129
|
130
|
135
|
127
|
117
|
114
|
71
|
41
|
56
|
38
|
46
|
221
|
227
|
236
|
83
|
211
|
204
|
220
|
241
|
245
|
253
|
263
|
238
|
108
|
153
|
158
|
151
|
225
|
182
|
139
|
129
|
93
|
86
|
80
|
93
|
70
|
74
|
72
|
65
|
92
|
112
|
111
|
104
|
109
|
110
|
116
|
108
|
118
|
135
|
|
総負債
|
148
|
133
|
113
|
116
|
119
|
145
|
142
|
153
|
156
|
146
|
146
|
150
|
104
|
67
|
81
|
61
|
72
|
297
|
284
|
302
|
296
|
289
|
276
|
288
|
333
|
336
|
349
|
362
|
337
|
340
|
389
|
384
|
380
|
385
|
370
|
286
|
244
|
180
|
199
|
191
|
178
|
139
|
154
|
167
|
119
|
170
|
166
|
170
|
163
|
174
|
165
|
166
|
153
|
176
|
188
|
|
資本金及び資本剰余金
|
522
|
534
|
556
|
557
|
557
|
582
|
582
|
594
|
600
|
612
|
621
|
645
|
687
|
732
|
725
|
726
|
726
|
901
|
903
|
903
|
904
|
922
|
923
|
924
|
926
|
927
|
927
|
928
|
929
|
932
|
936
|
937
|
937
|
942
|
943
|
944
|
963
|
1,036
|
0
|
1,036
|
1,036
|
1,037
|
1,037
|
1,036
|
1,036
|
1,040
|
1,039
|
1,039
|
1,040
|
1,040
|
1,042
|
1,042
|
1,043
|
1,044
|
1,045
|
|
利益剰余金
|
-512
|
-508
|
-510
|
-516
|
-519
|
-525
|
-531
|
-537
|
-536
|
-541
|
-533
|
-544
|
-529
|
-525
|
-513
|
-518
|
-517
|
-532
|
-546
|
-542
|
-545
|
-533
|
-546
|
-555
|
-555
|
-569
|
-577
|
-590
|
-598
|
-630
|
-644
|
-652
|
-679
|
-721
|
-746
|
-731
|
-717
|
-737
|
-
|
-725
|
-728
|
-692
|
-695
|
-673
|
-702
|
-735
|
-749
|
-741
|
-745
|
-764
|
-776
|
-780
|
-783
|
-825
|
-837
|
|
株主資本
|
96
|
112
|
119
|
105
|
95
|
82
|
72
|
68
|
73
|
80
|
94
|
109
|
167
|
212
|
217
|
213
|
210
|
370
|
358
|
363
|
360
|
418
|
405
|
396
|
396
|
383
|
374
|
360
|
351
|
319
|
309
|
301
|
272
|
227
|
200
|
210
|
245
|
296
|
301
|
308
|
305
|
345
|
342
|
363
|
334
|
308
|
293
|
300
|
297
|
279
|
268
|
265
|
263
|
225
|
213
|
|
有利子負債合計
|
126
|
113
|
94
|
93
|
59
|
119
|
121
|
122
|
119
|
110
|
99
|
71
|
38
|
30
|
34
|
17
|
25
|
190
|
202
|
215
|
217
|
198
|
196
|
213
|
240
|
241
|
245
|
257
|
234
|
231
|
239
|
246
|
243
|
243
|
226
|
191
|
162
|
97
|
101
|
80
|
88
|
50
|
53
|
52
|
45
|
68
|
83
|
82
|
75
|
82
|
84
|
90
|
83
|
92
|
110
|
|
純有利子負債
|
116
|
96
|
85
|
88
|
54
|
100
|
113
|
118
|
112
|
101
|
94
|
63
|
12
|
-26
|
-28
|
-26
|
-24
|
137
|
183
|
183
|
176
|
129
|
122
|
122
|
183
|
191
|
187
|
195
|
178
|
204
|
217
|
229
|
224
|
224
|
199
|
162
|
124
|
49
|
57
|
29
|
52
|
-12
|
-7
|
-23
|
13
|
18
|
57
|
56
|
41
|
36
|
41
|
62
|
44
|
56
|
83
|
|
DEレシオ(%)
|
131.72
|
101.0
|
79.18
|
88.95
|
62.8
|
145.07
|
166.35
|
179.64
|
161.89
|
138.44
|
104.49
|
65.37
|
22.86
|
14.36
|
15.84
|
7.95
|
12.14
|
51.3
|
56.6
|
59.14
|
60.27
|
47.47
|
48.4
|
53.88
|
60.55
|
62.83
|
65.43
|
71.55
|
66.69
|
72.47
|
77.44
|
81.68
|
89.25
|
107.38
|
112.61
|
91.05
|
66.43
|
32.86
|
33.8
|
26.14
|
28.93
|
14.59
|
15.65
|
14.44
|
13.7
|
22.19
|
28.51
|
27.29
|
25.46
|
29.37
|
31.29
|
34.22
|
31.58
|
41.28
|
51.73
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|