|
(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
|
59
|
31
|
26
|
38
|
28
|
26
|
63
|
20
|
17
|
18
|
17
|
20
|
16
|
23
|
23
|
17
|
19
|
21
|
21
|
17
|
15
|
18
|
20
|
24
|
27
|
29
|
24
|
71
|
64
|
97
|
97
|
61
|
73
|
70
|
77
|
79
|
66
|
70
|
98
|
116
|
93
|
93
|
87
|
108
|
111
|
163
|
149
|
213
|
101
|
175
|
153
|
147
|
233
|
204
|
198
|
166
|
192
|
|
現金 + 有価証券
|
59
|
31
|
26
|
38
|
28
|
26
|
63
|
20
|
17
|
18
|
17
|
20
|
16
|
23
|
23
|
17
|
19
|
21
|
21
|
17
|
15
|
18
|
20
|
24
|
27
|
29
|
24
|
71
|
64
|
97
|
97
|
61
|
73
|
70
|
77
|
79
|
66
|
70
|
98
|
116
|
93
|
93
|
87
|
108
|
111
|
163
|
149
|
213
|
101
|
175
|
153
|
147
|
233
|
204
|
198
|
166
|
192
|
|
商品及び製品
|
8
|
8
|
8
|
8
|
9
|
7
|
9
|
11
|
11
|
9
|
10
|
9
|
9
|
9
|
8
|
8
|
10
|
12
|
13
|
13
|
14
|
13
|
12
|
10
|
9
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
13
|
14
|
13
|
14
|
13
|
13
|
13
|
12
|
11
|
11
|
12
|
12
|
|
流動資産合計
|
261
|
310
|
283
|
246
|
263
|
268
|
297
|
244
|
242
|
254
|
249
|
220
|
224
|
244
|
226
|
210
|
227
|
256
|
263
|
226
|
243
|
236
|
226
|
199
|
216
|
245
|
287
|
279
|
294
|
300
|
310
|
280
|
348
|
341
|
425
|
438
|
422
|
456
|
490
|
485
|
483
|
502
|
638
|
845
|
1,064
|
1,092
|
1,001
|
957
|
921
|
1,030
|
1,128
|
1,126
|
1,239
|
1,224
|
1,301
|
1,257
|
1,280
|
|
有形固定資産
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
10
|
-
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
17
|
17
|
16
|
16
|
11
|
11
|
10
|
|
固定資産合計
|
398
|
477
|
362
|
379
|
397
|
413
|
377
|
386
|
377
|
342
|
354
|
360
|
362
|
389
|
402
|
402
|
409
|
438
|
465
|
444
|
480
|
497
|
571
|
615
|
658
|
658
|
696
|
732
|
749
|
813
|
850
|
918
|
761
|
829
|
948
|
975
|
1,037
|
1,128
|
1,259
|
1,362
|
1,454
|
1,465
|
1,586
|
1,685
|
1,819
|
1,945
|
1,875
|
2,009
|
2,119
|
2,431
|
2,585
|
2,677
|
2,725
|
2,758
|
2,857
|
2,913
|
3,015
|
|
総資産
|
660
|
788
|
645
|
625
|
660
|
681
|
675
|
630
|
619
|
597
|
604
|
581
|
586
|
634
|
629
|
612
|
637
|
694
|
728
|
670
|
724
|
734
|
797
|
815
|
875
|
903
|
983
|
1,011
|
1,044
|
1,114
|
1,161
|
1,198
|
1,109
|
1,170
|
1,374
|
1,413
|
1,459
|
1,584
|
1,750
|
1,848
|
1,938
|
1,968
|
2,225
|
2,531
|
2,885
|
3,038
|
2,877
|
2,967
|
3,041
|
3,461
|
3,714
|
3,803
|
3,965
|
3,982
|
4,159
|
4,170
|
4,295
|
|
買掛金
|
77
|
116
|
93
|
71
|
80
|
79
|
101
|
66
|
67
|
77
|
88
|
65
|
73
|
79
|
87
|
63
|
79
|
112
|
114
|
91
|
112
|
125
|
126
|
89
|
102
|
122
|
135
|
100
|
115
|
119
|
134
|
102
|
117
|
133
|
202
|
182
|
162
|
205
|
230
|
202
|
193
|
196
|
308
|
231
|
432
|
411
|
349
|
285
|
290
|
328
|
402
|
437
|
497
|
399
|
529
|
435
|
451
|
|
一年内返済予定の長期借入金
|
11
|
11
|
11
|
12
|
12
|
11
|
12
|
10
|
13
|
15
|
12
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
-
|
13
|
14
|
15
|
-
|
20
|
22
|
24
|
-
|
26
|
27
|
24
|
-
|
55
|
54
|
54
|
-
|
69
|
44
|
61
|
69
|
71
|
79
|
74
|
78
|
80
|
82
|
301
|
331
|
313
|
332
|
409
|
322
|
539
|
523
|
343
|
149
|
149
|
160
|
|
流動負債合計
|
124
|
171
|
148
|
122
|
140
|
131
|
148
|
109
|
114
|
119
|
131
|
105
|
122
|
135
|
146
|
126
|
141
|
182
|
179
|
152
|
172
|
182
|
190
|
149
|
168
|
190
|
202
|
173
|
187
|
211
|
222
|
218
|
231
|
246
|
336
|
316
|
272
|
338
|
383
|
351
|
345
|
348
|
474
|
395
|
604
|
860
|
812
|
767
|
752
|
882
|
901
|
1,162
|
1,232
|
964
|
889
|
798
|
822
|
|
長期借入金
|
263
|
325
|
196
|
197
|
207
|
223
|
201
|
197
|
186
|
150
|
103
|
107
|
91
|
108
|
90
|
88
|
90
|
83
|
-
|
91
|
104
|
113
|
-
|
173
|
172
|
178
|
-
|
218
|
221
|
226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
192
|
214
|
112
|
138
|
271
|
291
|
264
|
259
|
243
|
208
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総負債
|
316
|
385
|
260
|
260
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
83
|
86
|
86
|
89
|
91
|
93
|
93
|
94
|
96
|
97
|
102
|
103
|
104
|
108
|
107
|
108
|
109
|
109
|
110
|
111
|
111
|
112
|
112
|
113
|
114
|
115
|
116
|
117
|
119
|
121
|
124
|
125
|
126
|
131
|
133
|
136
|
139
|
141
|
145
|
267
|
270
|
277
|
283
|
289
|
294
|
299
|
306
|
310
|
317
|
321
|
320
|
327
|
332
|
336
|
378
|
381
|
386
|
|
利益剰余金
|
140
|
153
|
161
|
162
|
168
|
174
|
177
|
175
|
173
|
178
|
171
|
162
|
165
|
172
|
181
|
177
|
179
|
183
|
184
|
185
|
187
|
193
|
194
|
197
|
203
|
212
|
235
|
238
|
247
|
258
|
269
|
274
|
283
|
292
|
314
|
320
|
325
|
344
|
368
|
379
|
393
|
410
|
438
|
456
|
488
|
515
|
533
|
534
|
540
|
562
|
595
|
592
|
597
|
615
|
652
|
647
|
659
|
|
株主資本
|
219
|
230
|
236
|
242
|
248
|
259
|
261
|
261
|
262
|
269
|
276
|
268
|
271
|
281
|
286
|
280
|
285
|
287
|
289
|
288
|
287
|
292
|
294
|
296
|
303
|
311
|
336
|
340
|
350
|
364
|
376
|
381
|
390
|
401
|
428
|
432
|
439
|
463
|
492
|
628
|
645
|
668
|
704
|
736
|
781
|
814
|
873
|
894
|
873
|
899
|
925
|
930
|
941
|
966
|
1,045
|
1,046
|
1,070
|
|
有利子負債合計
|
274
|
337
|
207
|
209
|
220
|
235
|
121
|
208
|
200
|
166
|
116
|
121
|
105
|
122
|
102
|
100
|
102
|
95
|
-
|
104
|
119
|
128
|
-
|
193
|
195
|
202
|
-
|
244
|
248
|
250
|
-
|
55
|
54
|
54
|
-
|
69
|
44
|
61
|
69
|
71
|
79
|
74
|
78
|
80
|
82
|
301
|
331
|
313
|
332
|
409
|
322
|
539
|
523
|
343
|
149
|
149
|
160
|
|
純有利子負債
|
214
|
305
|
181
|
171
|
191
|
209
|
58
|
187
|
182
|
147
|
99
|
100
|
88
|
98
|
78
|
83
|
83
|
74
|
-
|
87
|
104
|
110
|
-
|
169
|
167
|
172
|
-
|
172
|
184
|
153
|
-
|
-6
|
-20
|
-16
|
-
|
-11
|
-23
|
-10
|
-30
|
-45
|
-15
|
-19
|
-9
|
-29
|
-29
|
137
|
181
|
99
|
231
|
234
|
168
|
391
|
290
|
138
|
-50
|
-18
|
-32
|
|
DEレシオ(%)
|
125.13
|
146.01
|
87.96
|
86.38
|
88.55
|
90.85
|
46.42
|
79.71
|
76.44
|
61.73
|
41.98
|
45.2
|
38.71
|
43.41
|
35.73
|
35.9
|
36.04
|
33.29
|
-
|
36.26
|
41.56
|
44.09
|
-
|
65.33
|
64.31
|
64.84
|
-
|
71.9
|
70.92
|
68.82
|
-
|
14.6
|
13.92
|
13.67
|
-
|
16.03
|
10.06
|
13.29
|
14.07
|
11.41
|
12.36
|
11.2
|
11.21
|
10.89
|
10.58
|
36.98
|
37.97
|
35.03
|
38.1
|
45.59
|
34.8
|
57.97
|
55.66
|
35.51
|
14.29
|
14.27
|
15.0
|