|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
109
|
137
|
49
|
59
|
50
|
21
|
38
|
34
|
59
|
69
|
69
|
72
|
113
|
83
|
84
|
39
|
27
|
18
|
14
|
28
|
32
|
38
|
14
|
15
|
17
|
21
|
15
|
47
|
13
|
18
|
11
|
13
|
12
|
67
|
4
|
8
|
3
|
9
|
6
|
28
|
20
|
112
|
162
|
210
|
92
|
28
|
32
|
18
|
9
|
7
|
74
|
58
|
159
|
173
|
263
|
313
|
222
|
238
|
178
|
173
|
|
現金 + 有価証券
|
109
|
137
|
49
|
59
|
50
|
21
|
38
|
34
|
59
|
69
|
69
|
72
|
113
|
83
|
84
|
39
|
27
|
18
|
14
|
28
|
32
|
38
|
14
|
15
|
17
|
21
|
15
|
47
|
13
|
18
|
11
|
13
|
12
|
67
|
4
|
8
|
3
|
9
|
6
|
28
|
20
|
112
|
162
|
210
|
92
|
28
|
32
|
18
|
9
|
7
|
74
|
58
|
159
|
173
|
263
|
313
|
222
|
238
|
178
|
173
|
|
売掛金
|
101
|
105
|
112
|
92
|
118
|
112
|
77
|
110
|
81
|
101
|
93
|
127
|
76
|
80
|
91
|
116
|
92
|
132
|
124
|
145
|
119
|
123
|
106
|
143
|
98
|
86
|
132
|
109
|
117
|
91
|
113
|
111
|
119
|
108
|
119
|
119
|
136
|
114
|
143
|
134
|
132
|
110
|
126
|
104
|
123
|
118
|
137
|
117
|
136
|
121
|
139
|
153
|
120
|
168
|
181
|
177
|
184
|
196
|
171
|
285
|
|
商品及び製品
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
7
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
10
|
10
|
9
|
8
|
7
|
|
流動資産合計
|
244
|
276
|
196
|
183
|
203
|
168
|
150
|
177
|
178
|
205
|
197
|
236
|
233
|
216
|
224
|
198
|
165
|
188
|
174
|
208
|
190
|
200
|
150
|
179
|
146
|
132
|
169
|
175
|
156
|
135
|
176
|
161
|
173
|
205
|
159
|
159
|
180
|
167
|
190
|
198
|
189
|
270
|
329
|
346
|
269
|
200
|
230
|
184
|
203
|
198
|
272
|
262
|
337
|
394
|
500
|
539
|
464
|
490
|
394
|
502
|
|
有形固定資産
|
78
|
78
|
79
|
79
|
81
|
83
|
82
|
88
|
88
|
90
|
91
|
90
|
90
|
89
|
92
|
93
|
97
|
101
|
105
|
104
|
107
|
111
|
117
|
119
|
118
|
119
|
121
|
119
|
140
|
143
|
143
|
144
|
145
|
154
|
162
|
164
|
149
|
172
|
175
|
183
|
183
|
181
|
187
|
190
|
192
|
190
|
193
|
192
|
192
|
193
|
199
|
204
|
208
|
205
|
203
|
202
|
202
|
200
|
200
|
199
|
|
固定資産合計
|
621
|
622
|
633
|
639
|
647
|
646
|
645
|
654
|
653
|
659
|
661
|
663
|
665
|
665
|
669
|
670
|
676
|
680
|
685
|
687
|
695
|
696
|
701
|
702
|
705
|
709
|
710
|
710
|
753
|
760
|
743
|
751
|
754
|
773
|
815
|
910
|
913
|
1,064
|
1,077
|
1,078
|
1,101
|
1,096
|
1,105
|
1,111
|
1,114
|
1,117
|
1,112
|
1,121
|
1,109
|
1,157
|
1,169
|
1,168
|
1,168
|
1,167
|
1,167
|
1,188
|
1,270
|
1,278
|
1,273
|
1,224
|
|
総資産
|
865
|
898
|
830
|
822
|
850
|
815
|
795
|
831
|
831
|
864
|
859
|
899
|
898
|
881
|
893
|
868
|
841
|
869
|
859
|
895
|
885
|
897
|
852
|
882
|
852
|
842
|
880
|
886
|
910
|
895
|
920
|
912
|
928
|
979
|
975
|
1,069
|
1,094
|
1,232
|
1,268
|
1,277
|
1,291
|
1,366
|
1,434
|
1,458
|
1,383
|
1,318
|
1,342
|
1,305
|
1,312
|
1,356
|
1,442
|
1,431
|
1,505
|
1,562
|
1,668
|
1,727
|
1,734
|
1,769
|
1,668
|
1,726
|
|
買掛金
|
49
|
52
|
55
|
38
|
39
|
59
|
48
|
52
|
51
|
44
|
48
|
48
|
35
|
44
|
41
|
38
|
35
|
57
|
46
|
43
|
39
|
52
|
43
|
50
|
41
|
42
|
39
|
29
|
49
|
34
|
48
|
42
|
48
|
36
|
50
|
39
|
51
|
44
|
51
|
37
|
36
|
39
|
54
|
55
|
55
|
60
|
73
|
64
|
73
|
77
|
41
|
40
|
41
|
56
|
64
|
56
|
43
|
44
|
44
|
47
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
179
|
181
|
183
|
185
|
5
|
20
|
6
|
6
|
7
|
7
|
7
|
18
|
7
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
5
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
141
|
152
|
149
|
135
|
135
|
160
|
145
|
155
|
142
|
147
|
156
|
160
|
338
|
376
|
363
|
337
|
156
|
197
|
175
|
171
|
161
|
186
|
171
|
191
|
167
|
167
|
171
|
164
|
268
|
269
|
193
|
177
|
166
|
180
|
191
|
217
|
223
|
251
|
262
|
246
|
318
|
329
|
299
|
290
|
267
|
286
|
302
|
279
|
285
|
298
|
297
|
283
|
302
|
297
|
312
|
281
|
261
|
264
|
285
|
290
|
|
長期借入金
|
155
|
157
|
159
|
161
|
162
|
164
|
166
|
168
|
170
|
172
|
174
|
177
|
-
|
-
|
-
|
-
|
155
|
153
|
141
|
154
|
152
|
130
|
83
|
126
|
140
|
102
|
100
|
137
|
115
|
72
|
91
|
132
|
103
|
130
|
89
|
100
|
85
|
130
|
90
|
160
|
-
|
-
|
-
|
-
|
-
|
-
|
185
|
120
|
111
|
95
|
92
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
211
|
212
|
218
|
222
|
225
|
227
|
236
|
241
|
241
|
242
|
249
|
255
|
79
|
78
|
80
|
84
|
240
|
239
|
233
|
247
|
245
|
222
|
167
|
206
|
223
|
187
|
184
|
221
|
188
|
148
|
186
|
228
|
205
|
230
|
192
|
264
|
251
|
308
|
279
|
347
|
221
|
236
|
234
|
239
|
245
|
252
|
417
|
359
|
342
|
336
|
346
|
267
|
250
|
245
|
248
|
262
|
265
|
268
|
263
|
254
|
|
総負債
|
352
|
364
|
368
|
358
|
361
|
388
|
382
|
397
|
383
|
390
|
406
|
416
|
417
|
454
|
444
|
422
|
397
|
437
|
408
|
419
|
407
|
409
|
339
|
398
|
391
|
355
|
355
|
385
|
457
|
417
|
379
|
405
|
371
|
410
|
384
|
481
|
475
|
560
|
541
|
593
|
540
|
565
|
533
|
529
|
513
|
538
|
719
|
639
|
628
|
634
|
643
|
551
|
553
|
542
|
560
|
544
|
527
|
533
|
549
|
544
|
|
資本金及び資本剰余金
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
32
|
32
|
32
|
32
|
32
|
33
|
33
|
33
|
33
|
33
|
33
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
|
利益剰余金
|
436
|
453
|
473
|
488
|
505
|
524
|
546
|
564
|
582
|
599
|
623
|
641
|
653
|
666
|
686
|
703
|
724
|
745
|
771
|
791
|
815
|
839
|
865
|
886
|
907
|
930
|
958
|
983
|
957
|
988
|
1,038
|
1,078
|
1,129
|
1,175
|
1,225
|
1,265
|
1,311
|
1,365
|
1,425
|
1,476
|
1,553
|
1,615
|
1,723
|
1,783
|
1,834
|
1,901
|
1,970
|
2,029
|
2,090
|
2,141
|
2,198
|
2,246
|
2,294
|
2,363
|
2,447
|
2,506
|
2,571
|
2,639
|
2,722
|
2,786
|
|
株主資本
|
512
|
533
|
462
|
463
|
489
|
426
|
413
|
434
|
447
|
474
|
453
|
483
|
481
|
426
|
448
|
445
|
444
|
432
|
451
|
476
|
477
|
488
|
513
|
484
|
461
|
487
|
524
|
500
|
453
|
477
|
540
|
506
|
556
|
568
|
591
|
588
|
618
|
672
|
726
|
683
|
750
|
801
|
901
|
928
|
870
|
779
|
623
|
666
|
684
|
721
|
798
|
880
|
952
|
1,019
|
1,107
|
1,183
|
1,207
|
1,235
|
1,118
|
1,181
|
|
有利子負債合計
|
155
|
157
|
159
|
161
|
162
|
164
|
166
|
168
|
170
|
172
|
174
|
177
|
179
|
181
|
183
|
185
|
160
|
173
|
147
|
161
|
160
|
138
|
91
|
144
|
147
|
110
|
108
|
146
|
125
|
82
|
101
|
142
|
103
|
130
|
89
|
100
|
85
|
130
|
90
|
160
|
-
|
-
|
-
|
-
|
-
|
-
|
185
|
120
|
116
|
100
|
97
|
21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
46
|
19
|
109
|
101
|
111
|
143
|
128
|
134
|
110
|
103
|
105
|
104
|
66
|
98
|
99
|
146
|
132
|
154
|
133
|
132
|
127
|
99
|
76
|
129
|
130
|
89
|
93
|
99
|
111
|
63
|
90
|
128
|
90
|
62
|
84
|
91
|
81
|
120
|
83
|
131
|
-
|
-
|
-
|
-
|
-
|
-
|
152
|
101
|
107
|
93
|
23
|
-37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
30.33
|
29.5
|
34.46
|
34.72
|
33.3
|
38.66
|
40.32
|
38.84
|
38.17
|
36.41
|
38.58
|
36.64
|
37.22
|
42.49
|
40.89
|
41.67
|
36.0
|
40.13
|
32.68
|
33.84
|
33.49
|
28.27
|
17.78
|
29.88
|
31.96
|
22.71
|
20.75
|
29.34
|
27.59
|
17.27
|
18.73
|
28.11
|
18.58
|
22.88
|
15.08
|
17.01
|
13.74
|
19.33
|
12.39
|
23.41
|
-
|
-
|
-
|
-
|
-
|
-
|
29.68
|
18.0
|
17.05
|
13.98
|
12.21
|
2.41
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|