|
(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
|
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
|
3Q25
|
|
現金同等物
|
326
|
362
|
373
|
389
|
371
|
380
|
374
|
305
|
321
|
141
|
77
|
91
|
81
|
79
|
78
|
81
|
116
|
93
|
100
|
114
|
110
|
120
|
141
|
141
|
125
|
129
|
133
|
142
|
115
|
130
|
181
|
192
|
202
|
238
|
279
|
295
|
289
|
238
|
217
|
256
|
277
|
321
|
147
|
157
|
147
|
103
|
114
|
114
|
108
|
135
|
151
|
175
|
143
|
160
|
250
|
145
|
138
|
152
|
|
現金 + 有価証券
|
326
|
362
|
373
|
389
|
371
|
380
|
374
|
305
|
321
|
141
|
77
|
91
|
81
|
79
|
78
|
81
|
116
|
93
|
100
|
114
|
110
|
120
|
141
|
141
|
125
|
129
|
133
|
142
|
115
|
130
|
181
|
192
|
202
|
238
|
279
|
295
|
289
|
238
|
217
|
256
|
277
|
321
|
147
|
157
|
147
|
103
|
114
|
114
|
108
|
135
|
151
|
175
|
143
|
160
|
250
|
145
|
138
|
152
|
|
売掛金
|
242
|
240
|
235
|
228
|
232
|
215
|
210
|
199
|
218
|
229
|
177
|
169
|
184
|
168
|
178
|
177
|
174
|
151
|
162
|
157
|
159
|
150
|
153
|
147
|
140
|
145
|
149
|
152
|
164
|
161
|
161
|
169
|
161
|
162
|
158
|
162
|
151
|
145
|
146
|
156
|
154
|
163
|
170
|
182
|
172
|
186
|
183
|
180
|
186
|
184
|
184
|
179
|
185
|
195
|
185
|
218
|
201
|
224
|
|
商品及び製品
|
101
|
98
|
102
|
104
|
109
|
112
|
106
|
105
|
110
|
124
|
99
|
94
|
104
|
104
|
109
|
113
|
117
|
116
|
113
|
104
|
102
|
99
|
100
|
99
|
97
|
97
|
107
|
109
|
113
|
115
|
113
|
114
|
118
|
119
|
120
|
119
|
120
|
124
|
135
|
120
|
122
|
122
|
136
|
152
|
167
|
177
|
190
|
195
|
195
|
182
|
177
|
166
|
164
|
153
|
152
|
178
|
181
|
189
|
|
流動資産合計
|
707
|
737
|
751
|
758
|
756
|
747
|
731
|
650
|
692
|
543
|
504
|
512
|
550
|
519
|
522
|
463
|
452
|
405
|
416
|
408
|
407
|
405
|
429
|
407
|
381
|
392
|
407
|
423
|
414
|
425
|
471
|
494
|
501
|
539
|
573
|
593
|
580
|
531
|
509
|
544
|
567
|
621
|
465
|
505
|
500
|
479
|
498
|
503
|
504
|
516
|
524
|
535
|
506
|
521
|
599
|
556
|
536
|
581
|
|
有形固定資産
|
142
|
140
|
140
|
139
|
136
|
132
|
127
|
130
|
129
|
150
|
133
|
122
|
124
|
124
|
130
|
134
|
136
|
129
|
123
|
111
|
106
|
101
|
99
|
102
|
96
|
96
|
98
|
95
|
97
|
98
|
97
|
98
|
99
|
99
|
110
|
112
|
112
|
111
|
115
|
119
|
122
|
121
|
121
|
128
|
126
|
125
|
139
|
136
|
140
|
139
|
142
|
143
|
190
|
194
|
195
|
201
|
199
|
219
|
|
固定資産合計
|
1,097
|
1,085
|
1,108
|
1,103
|
1,083
|
948
|
939
|
956
|
958
|
1,242
|
1,176
|
926
|
934
|
918
|
929
|
789
|
769
|
729
|
725
|
654
|
641
|
625
|
631
|
636
|
621
|
620
|
642
|
633
|
620
|
608
|
585
|
579
|
581
|
576
|
584
|
637
|
634
|
609
|
633
|
630
|
640
|
639
|
912
|
905
|
887
|
864
|
869
|
847
|
868
|
859
|
864
|
848
|
901
|
902
|
915
|
1,071
|
1,052
|
1,116
|
|
総資産
|
1,805
|
1,823
|
1,860
|
1,861
|
1,839
|
1,696
|
1,671
|
1,607
|
1,651
|
1,785
|
1,680
|
1,438
|
1,484
|
1,438
|
1,451
|
1,253
|
1,222
|
1,135
|
1,141
|
1,062
|
1,048
|
1,031
|
1,061
|
1,043
|
1,003
|
1,013
|
1,050
|
1,057
|
1,034
|
1,033
|
1,056
|
1,073
|
1,083
|
1,115
|
1,157
|
1,231
|
1,215
|
1,140
|
1,142
|
1,175
|
1,207
|
1,260
|
1,377
|
1,410
|
1,387
|
1,344
|
1,367
|
1,350
|
1,372
|
1,376
|
1,389
|
1,383
|
1,407
|
1,424
|
1,515
|
1,627
|
1,588
|
1,698
|
|
買掛金
|
95
|
92
|
90
|
98
|
96
|
81
|
75
|
86
|
105
|
103
|
75
|
82
|
92
|
86
|
87
|
88
|
84
|
74
|
72
|
73
|
72
|
66
|
64
|
62
|
58
|
60
|
66
|
64
|
64
|
68
|
66
|
64
|
60
|
64
|
64
|
59
|
51
|
58
|
62
|
62
|
67
|
72
|
82
|
79
|
80
|
79
|
81
|
79
|
75
|
74
|
79
|
79
|
80
|
79
|
84
|
98
|
90
|
99
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50
|
50
|
49
|
48
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
291
|
291
|
310
|
301
|
286
|
260
|
258
|
267
|
272
|
381
|
319
|
323
|
329
|
289
|
344
|
291
|
318
|
201
|
207
|
209
|
169
|
157
|
163
|
166
|
150
|
158
|
187
|
193
|
171
|
181
|
190
|
181
|
163
|
177
|
241
|
255
|
216
|
227
|
185
|
204
|
201
|
221
|
257
|
266
|
227
|
243
|
255
|
243
|
229
|
236
|
258
|
251
|
237
|
253
|
264
|
301
|
282
|
311
|
|
長期借入金
|
389
|
387
|
351
|
331
|
330
|
323
|
280
|
254
|
259
|
264
|
218
|
201
|
204
|
203
|
162
|
159
|
153
|
222
|
213
|
200
|
241
|
247
|
236
|
211
|
157
|
133
|
104
|
93
|
70
|
58
|
52
|
54
|
51
|
50
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
456
|
453
|
417
|
403
|
398
|
388
|
349
|
331
|
338
|
366
|
328
|
284
|
289
|
284
|
243
|
228
|
222
|
288
|
280
|
265
|
306
|
311
|
302
|
273
|
218
|
191
|
162
|
151
|
130
|
117
|
113
|
119
|
116
|
113
|
64
|
98
|
99
|
91
|
93
|
90
|
87
|
87
|
157
|
180
|
192
|
186
|
200
|
195
|
175
|
145
|
140
|
136
|
131
|
148
|
184
|
217
|
185
|
218
|
|
総負債
|
748
|
745
|
728
|
705
|
684
|
649
|
607
|
598
|
610
|
748
|
647
|
607
|
618
|
574
|
587
|
520
|
541
|
489
|
488
|
475
|
476
|
468
|
465
|
440
|
368
|
349
|
350
|
344
|
302
|
298
|
304
|
300
|
279
|
291
|
306
|
354
|
315
|
319
|
279
|
295
|
288
|
308
|
414
|
446
|
420
|
430
|
456
|
438
|
404
|
381
|
398
|
388
|
368
|
401
|
448
|
518
|
468
|
530
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
|
利益剰余金
|
735
|
750
|
769
|
789
|
812
|
712
|
730
|
732
|
749
|
731
|
725
|
538
|
552
|
558
|
572
|
452
|
455
|
456
|
463
|
414
|
422
|
427
|
438
|
453
|
480
|
492
|
507
|
522
|
515
|
531
|
553
|
570
|
588
|
612
|
637
|
663
|
685
|
688
|
704
|
726
|
745
|
771
|
788
|
811
|
833
|
862
|
892
|
920
|
947
|
983
|
1,021
|
1,057
|
1,090
|
1,129
|
1,174
|
1,209
|
1,238
|
1,279
|
|
株主資本
|
1,057
|
1,077
|
1,132
|
1,156
|
1,154
|
1,046
|
1,063
|
1,009
|
1,040
|
1,037
|
1,033
|
830
|
865
|
863
|
863
|
733
|
680
|
645
|
653
|
587
|
572
|
562
|
595
|
603
|
634
|
664
|
700
|
712
|
731
|
734
|
752
|
772
|
803
|
824
|
850
|
876
|
899
|
820
|
863
|
880
|
919
|
951
|
963
|
963
|
966
|
914
|
911
|
911
|
967
|
995
|
990
|
994
|
1,038
|
1,022
|
1,066
|
1,108
|
1,120
|
1,167
|
|
有利子負債合計
|
389
|
387
|
351
|
331
|
330
|
323
|
280
|
254
|
259
|
264
|
218
|
201
|
204
|
203
|
162
|
159
|
153
|
222
|
213
|
200
|
241
|
247
|
236
|
211
|
157
|
133
|
104
|
93
|
70
|
58
|
52
|
54
|
51
|
50
|
50
|
50
|
49
|
48
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
63
|
25
|
-23
|
-59
|
-42
|
-58
|
-94
|
-51
|
-62
|
123
|
141
|
110
|
122
|
123
|
83
|
77
|
37
|
129
|
113
|
86
|
130
|
127
|
94
|
70
|
32
|
4
|
-30
|
-49
|
-45
|
-73
|
-129
|
-138
|
-151
|
-189
|
-229
|
-245
|
-241
|
-190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
36.86
|
36.0
|
31.07
|
28.71
|
28.59
|
30.86
|
26.4
|
25.26
|
24.95
|
25.48
|
21.13
|
24.21
|
23.6
|
23.52
|
18.8
|
21.73
|
22.54
|
34.51
|
32.7
|
34.16
|
42.15
|
44.03
|
39.69
|
35.12
|
24.76
|
20.16
|
14.93
|
13.16
|
9.65
|
7.92
|
7.0
|
7.04
|
6.42
|
6.1
|
5.9
|
5.72
|
5.51
|
5.96
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|