|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
|
現金同等物
|
101
|
98
|
16
|
19
|
21
|
15
|
19
|
16
|
202
|
12
|
4
|
17
|
4
|
5
|
1
|
23
|
98
|
45
|
5
|
65
|
107
|
240
|
28
|
31
|
51
|
22
|
206
|
118
|
62
|
26
|
11
|
11
|
19
|
267
|
11
|
127
|
181
|
56
|
52
|
43
|
40
|
27
|
33
|
41
|
43
|
60
|
45
|
35
|
42
|
359
|
41
|
42
|
40
|
54
|
50
|
61
|
|
現金 + 有価証券
|
101
|
98
|
16
|
19
|
21
|
15
|
19
|
16
|
202
|
12
|
4
|
17
|
4
|
5
|
1
|
23
|
98
|
45
|
5
|
65
|
107
|
240
|
28
|
31
|
51
|
22
|
206
|
118
|
62
|
26
|
11
|
11
|
19
|
267
|
11
|
127
|
181
|
56
|
52
|
43
|
40
|
27
|
33
|
41
|
43
|
60
|
45
|
35
|
42
|
359
|
41
|
42
|
40
|
54
|
50
|
61
|
|
売掛金
|
30
|
33
|
39
|
35
|
34
|
41
|
43
|
46
|
44
|
56
|
62
|
55
|
58
|
68
|
55
|
55
|
50
|
63
|
69
|
72
|
71
|
90
|
119
|
148
|
125
|
171
|
141
|
160
|
137
|
170
|
151
|
162
|
136
|
167
|
143
|
200
|
141
|
163
|
132
|
136
|
121
|
179
|
145
|
164
|
149
|
175
|
150
|
162
|
142
|
154
|
143
|
136
|
142
|
159
|
172
|
138
|
|
商品及び製品
|
89
|
94
|
85
|
85
|
100
|
107
|
89
|
87
|
103
|
109
|
101
|
103
|
119
|
132
|
106
|
107
|
119
|
133
|
312
|
260
|
262
|
341
|
356
|
359
|
420
|
487
|
501
|
455
|
446
|
487
|
401
|
375
|
404
|
526
|
472
|
399
|
356
|
476
|
492
|
497
|
533
|
670
|
609
|
612
|
667
|
805
|
726
|
700
|
674
|
644
|
568
|
560
|
559
|
618
|
511
|
514
|
|
流動資産合計
|
229
|
232
|
150
|
149
|
166
|
171
|
164
|
160
|
366
|
192
|
181
|
185
|
204
|
232
|
196
|
207
|
289
|
258
|
463
|
461
|
486
|
754
|
549
|
573
|
631
|
724
|
886
|
767
|
687
|
965
|
586
|
572
|
597
|
1,003
|
661
|
771
|
717
|
752
|
737
|
729
|
750
|
932
|
834
|
859
|
916
|
1,149
|
1,018
|
936
|
914
|
1,280
|
802
|
785
|
796
|
882
|
781
|
758
|
|
有形固定資産
|
60
|
60
|
61
|
61
|
62
|
62
|
104
|
103
|
107
|
108
|
110
|
108
|
113
|
114
|
116
|
115
|
115
|
118
|
163
|
162
|
163
|
168
|
245
|
248
|
258
|
266
|
272
|
271
|
271
|
276
|
282
|
282
|
305
|
303
|
304
|
289
|
283
|
283
|
371
|
360
|
355
|
346
|
341
|
334
|
336
|
325
|
317
|
311
|
308
|
302
|
302
|
296
|
287
|
278
|
278
|
269
|
|
固定資産合計
|
652
|
650
|
982
|
979
|
977
|
974
|
1,027
|
1,023
|
1,037
|
1,228
|
1,302
|
1,297
|
1,502
|
1,465
|
1,452
|
1,448
|
1,445
|
1,504
|
2,108
|
2,076
|
2,069
|
2,071
|
2,494
|
2,493
|
2,499
|
2,505
|
2,674
|
2,671
|
2,668
|
2,467
|
2,469
|
2,502
|
2,574
|
2,569
|
2,566
|
2,547
|
2,534
|
2,526
|
3,030
|
3,012
|
3,011
|
3,013
|
2,994
|
2,979
|
3,000
|
2,834
|
2,823
|
2,816
|
2,804
|
2,676
|
2,660
|
2,575
|
2,555
|
2,536
|
2,213
|
2,196
|
|
総資産
|
881
|
882
|
1,132
|
1,129
|
1,144
|
1,145
|
1,191
|
1,183
|
1,403
|
1,420
|
1,484
|
1,483
|
1,707
|
1,697
|
1,649
|
1,656
|
1,734
|
1,763
|
2,572
|
2,539
|
2,556
|
2,827
|
3,044
|
3,067
|
3,130
|
3,229
|
3,561
|
3,439
|
3,355
|
3,432
|
3,055
|
3,074
|
3,172
|
3,572
|
3,228
|
3,319
|
3,252
|
3,279
|
3,768
|
3,741
|
3,761
|
3,946
|
3,829
|
3,839
|
3,917
|
3,984
|
3,842
|
3,752
|
3,719
|
3,957
|
3,463
|
3,361
|
3,352
|
3,418
|
2,994
|
2,954
|
|
買掛金
|
23
|
28
|
24
|
24
|
28
|
29
|
25
|
23
|
28
|
25
|
42
|
29
|
42
|
49
|
38
|
26
|
30
|
34
|
49
|
41
|
38
|
97
|
98
|
76
|
93
|
137
|
122
|
111
|
115
|
156
|
140
|
126
|
113
|
177
|
114
|
102
|
122
|
185
|
126
|
125
|
119
|
202
|
129
|
152
|
164
|
228
|
127
|
131
|
136
|
182
|
123
|
132
|
126
|
175
|
113
|
141
|
|
一年内返済予定の長期借入金
|
-
|
-
|
9
|
11
|
13
|
15
|
40
|
37
|
43
|
48
|
26
|
22
|
45
|
20
|
18
|
20
|
22
|
24
|
33
|
-
|
1
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
352
|
-
|
-
|
-
|
-
|
5
|
4
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50
|
-
|
-
|
555
|
22
|
22
|
265
|
265
|
5
|
5
|
|
流動負債合計
|
59
|
58
|
71
|
67
|
79
|
76
|
104
|
93
|
101
|
118
|
105
|
94
|
124
|
116
|
92
|
90
|
88
|
105
|
134
|
111
|
99
|
184
|
205
|
165
|
169
|
223
|
201
|
203
|
184
|
601
|
258
|
266
|
198
|
289
|
216
|
209
|
229
|
294
|
245
|
207
|
218
|
299
|
244
|
248
|
280
|
351
|
271
|
230
|
231
|
842
|
262
|
244
|
489
|
537
|
236
|
228
|
|
長期借入金
|
477
|
477
|
710
|
706
|
702
|
698
|
597
|
593
|
821
|
815
|
844
|
852
|
1,000
|
1,024
|
1,007
|
1,011
|
961
|
954
|
1,725
|
1,545
|
1,545
|
1,537
|
1,715
|
1,769
|
1,821
|
1,852
|
2,218
|
2,096
|
2,073
|
1,723
|
1,635
|
1,636
|
1,802
|
2,133
|
1,874
|
1,974
|
1,874
|
1,804
|
2,334
|
2,330
|
2,326
|
2,407
|
2,268
|
2,281
|
2,292
|
2,418
|
2,339
|
2,281
|
2,246
|
1,929
|
2,023
|
2,014
|
1,779
|
1,813
|
2,014
|
2,000
|
|
固定負債合計
|
584
|
587
|
825
|
824
|
823
|
822
|
726
|
726
|
953
|
954
|
1,000
|
1,012
|
1,206
|
1,228
|
1,218
|
1,226
|
1,180
|
1,190
|
1,979
|
1,808
|
1,834
|
1,837
|
2,052
|
2,110
|
2,173
|
2,214
|
2,479
|
2,363
|
2,344
|
1,997
|
1,896
|
1,930
|
2,105
|
2,439
|
2,198
|
2,313
|
2,205
|
2,141
|
2,690
|
2,693
|
2,701
|
2,816
|
2,664
|
2,677
|
2,697
|
2,791
|
2,702
|
2,660
|
2,621
|
2,273
|
2,365
|
2,335
|
2,096
|
2,125
|
2,232
|
2,212
|
|
総負債
|
643
|
645
|
897
|
891
|
902
|
899
|
830
|
819
|
1,054
|
1,072
|
1,105
|
1,106
|
1,331
|
1,344
|
1,311
|
1,317
|
1,268
|
1,296
|
2,114
|
1,919
|
1,934
|
2,021
|
2,258
|
2,276
|
2,342
|
2,438
|
2,680
|
2,566
|
2,528
|
2,599
|
2,155
|
2,197
|
2,303
|
2,729
|
2,415
|
2,522
|
2,435
|
2,436
|
2,936
|
2,901
|
2,920
|
3,116
|
2,908
|
2,925
|
2,977
|
3,142
|
2,973
|
2,891
|
2,852
|
3,116
|
2,628
|
2,579
|
2,587
|
2,663
|
2,469
|
2,441
|
|
資本金及び資本剰余金
|
182
|
170
|
160
|
145
|
133
|
121
|
227
|
210
|
196
|
180
|
183
|
163
|
146
|
129
|
110
|
92
|
200
|
181
|
163
|
288
|
264
|
417
|
388
|
356
|
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
|
61
|
73
|
85
|
102
|
118
|
135
|
144
|
164
|
163
|
178
|
197
|
214
|
231
|
226
|
238
|
257
|
276
|
296
|
307
|
340
|
370
|
403
|
416
|
449
|
471
|
504
|
634
|
654
|
662
|
694
|
806
|
823
|
841
|
864
|
843
|
841
|
860
|
881
|
866
|
875
|
872
|
865
|
934
|
928
|
929
|
865
|
876
|
865
|
865
|
782
|
785
|
744
|
748
|
756
|
528
|
516
|
|
株主資本
|
237
|
237
|
235
|
237
|
241
|
246
|
361
|
363
|
348
|
348
|
378
|
376
|
375
|
353
|
337
|
339
|
465
|
466
|
457
|
618
|
622
|
804
|
785
|
790
|
787
|
791
|
880
|
872
|
827
|
832
|
900
|
877
|
868
|
843
|
812
|
796
|
817
|
843
|
831
|
840
|
841
|
830
|
920
|
913
|
940
|
841
|
868
|
861
|
866
|
840
|
835
|
781
|
765
|
755
|
524
|
513
|
|
有利子負債合計
|
477
|
477
|
720
|
717
|
715
|
713
|
637
|
631
|
864
|
864
|
870
|
874
|
1,045
|
1,045
|
1,025
|
1,032
|
984
|
978
|
1,731
|
1,545
|
1,547
|
1,548
|
1,725
|
1,769
|
1,821
|
1,852
|
2,218
|
2,096
|
2,073
|
2,075
|
1,638
|
1,636
|
1,802
|
2,133
|
1,879
|
1,979
|
1,878
|
1,804
|
2,334
|
2,330
|
2,326
|
2,407
|
2,268
|
2,281
|
2,292
|
2,418
|
2,389
|
2,281
|
2,246
|
2,485
|
2,045
|
2,036
|
2,044
|
2,079
|
2,020
|
2,005
|
|
純有利子負債
|
376
|
379
|
703
|
697
|
694
|
698
|
618
|
614
|
662
|
852
|
866
|
857
|
1,041
|
1,039
|
1,024
|
1,008
|
885
|
932
|
1,726
|
1,480
|
1,439
|
1,307
|
1,696
|
1,737
|
1,769
|
1,830
|
2,011
|
1,978
|
2,011
|
2,049
|
1,627
|
1,625
|
1,782
|
1,866
|
1,868
|
1,852
|
1,697
|
1,747
|
2,282
|
2,287
|
2,286
|
2,380
|
2,234
|
2,240
|
2,249
|
2,358
|
2,344
|
2,246
|
2,203
|
2,124
|
2,003
|
1,993
|
2,004
|
2,024
|
1,969
|
1,944
|
|
DEレシオ(%)
|
201.1
|
201.49
|
305.72
|
302.16
|
295.99
|
289.15
|
176.56
|
173.47
|
248.11
|
248.33
|
230.17
|
232.35
|
278.33
|
295.94
|
303.51
|
304.25
|
211.27
|
209.74
|
378.32
|
249.78
|
248.55
|
192.39
|
219.66
|
223.73
|
231.25
|
234.14
|
251.76
|
240.29
|
250.77
|
249.26
|
182.09
|
186.61
|
207.59
|
252.96
|
231.35
|
248.57
|
229.94
|
213.97
|
280.58
|
277.18
|
276.37
|
289.76
|
246.43
|
249.59
|
243.8
|
287.33
|
275.18
|
264.73
|
259.2
|
295.56
|
244.78
|
260.64
|
267.24
|
275.3
|
384.99
|
390.89
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|