|
(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
|
|
現金同等物
|
35
|
159
|
238
|
190
|
172
|
149
|
108
|
82
|
86
|
352
|
240
|
154
|
124
|
114
|
92
|
106
|
53
|
51
|
43
|
87
|
102
|
41
|
36
|
47
|
49
|
45
|
36
|
47
|
43
|
160
|
34
|
33
|
46
|
37
|
53
|
73
|
83
|
95
|
119
|
123
|
141
|
146
|
106
|
107
|
57
|
23
|
125
|
166
|
55
|
27
|
106
|
91
|
125
|
119
|
91
|
120
|
|
有価証券
|
-
|
-
|
33
|
37
|
37
|
29
|
38
|
37
|
62
|
54
|
138
|
164
|
152
|
133
|
122
|
113
|
128
|
114
|
102
|
75
|
79
|
77
|
73
|
50
|
151
|
151
|
141
|
128
|
211
|
95
|
65
|
66
|
66
|
66
|
56
|
29
|
16
|
0
|
29
|
29
|
120
|
120
|
129
|
120
|
130
|
110
|
139
|
55
|
138
|
149
|
158
|
159
|
126
|
126
|
127
|
108
|
|
現金 + 有価証券
|
35
|
159
|
271
|
228
|
209
|
178
|
146
|
120
|
148
|
406
|
378
|
318
|
276
|
248
|
214
|
220
|
181
|
165
|
146
|
162
|
181
|
118
|
109
|
97
|
201
|
196
|
177
|
175
|
254
|
255
|
100
|
99
|
113
|
104
|
110
|
103
|
99
|
96
|
149
|
153
|
261
|
267
|
236
|
228
|
187
|
134
|
265
|
221
|
193
|
176
|
265
|
250
|
251
|
245
|
219
|
228
|
|
売掛金
|
36
|
39
|
56
|
61
|
63
|
65
|
57
|
47
|
50
|
56
|
53
|
60
|
70
|
77
|
81
|
79
|
78
|
76
|
73
|
71
|
77
|
72
|
79
|
68
|
63
|
61
|
63
|
65
|
67
|
69
|
68
|
70
|
60
|
65
|
61
|
58
|
48
|
52
|
61
|
64
|
66
|
71
|
87
|
83
|
83
|
92
|
91
|
107
|
74
|
87
|
98
|
85
|
92
|
93
|
107
|
91
|
|
商品及び製品
|
29
|
32
|
35
|
38
|
36
|
37
|
38
|
44
|
35
|
39
|
33
|
38
|
39
|
35
|
34
|
32
|
31
|
30
|
29
|
30
|
28
|
29
|
29
|
28
|
29
|
44
|
35
|
37
|
37
|
37
|
34
|
32
|
33
|
31
|
29
|
29
|
29
|
28
|
28
|
27
|
27
|
29
|
31
|
32
|
34
|
35
|
37
|
38
|
38
|
40
|
45
|
48
|
49
|
45
|
43
|
45
|
|
流動資産合計
|
138
|
268
|
401
|
367
|
353
|
345
|
284
|
284
|
289
|
558
|
521
|
468
|
437
|
424
|
413
|
378
|
330
|
312
|
329
|
313
|
336
|
269
|
261
|
351
|
322
|
331
|
304
|
341
|
385
|
388
|
225
|
216
|
221
|
215
|
293
|
284
|
205
|
208
|
263
|
277
|
383
|
397
|
409
|
412
|
378
|
355
|
471
|
441
|
392
|
393
|
470
|
448
|
450
|
442
|
413
|
408
|
|
有形固定資産
|
229
|
246
|
277
|
309
|
355
|
376
|
428
|
438
|
456
|
468
|
487
|
520
|
532
|
528
|
514
|
519
|
520
|
518
|
516
|
505
|
495
|
487
|
483
|
433
|
423
|
363
|
367
|
363
|
352
|
344
|
350
|
338
|
328
|
322
|
323
|
315
|
306
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
460
|
523
|
541
|
559
|
584
|
626
|
690
|
679
|
733
|
718
|
729
|
756
|
768
|
759
|
746
|
742
|
740
|
731
|
676
|
666
|
653
|
641
|
635
|
555
|
549
|
467
|
487
|
476
|
464
|
454
|
473
|
480
|
473
|
470
|
483
|
480
|
463
|
454
|
451
|
450
|
528
|
519
|
547
|
520
|
556
|
585
|
610
|
628
|
654
|
671
|
789
|
787
|
795
|
802
|
830
|
707
|
|
総資産
|
598
|
791
|
942
|
927
|
937
|
972
|
975
|
964
|
1,022
|
1,276
|
1,250
|
1,224
|
1,205
|
1,183
|
1,160
|
1,120
|
1,070
|
1,044
|
1,005
|
980
|
989
|
911
|
897
|
906
|
872
|
798
|
791
|
818
|
850
|
843
|
699
|
697
|
694
|
685
|
777
|
764
|
669
|
663
|
715
|
727
|
912
|
917
|
957
|
932
|
934
|
941
|
1,082
|
1,069
|
1,046
|
1,064
|
1,259
|
1,236
|
1,246
|
1,244
|
1,243
|
1,116
|
|
買掛金
|
26
|
22
|
36
|
28
|
31
|
38
|
39
|
21
|
22
|
30
|
33
|
35
|
34
|
39
|
43
|
41
|
28
|
25
|
26
|
21
|
19
|
23
|
23
|
17
|
15
|
16
|
17
|
20
|
11
|
12
|
19
|
15
|
16
|
13
|
27
|
21
|
15
|
17
|
17
|
17
|
18
|
17
|
24
|
25
|
31
|
31
|
44
|
39
|
37
|
48
|
56
|
41
|
33
|
31
|
33
|
30
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
55
|
55
|
56
|
56
|
6
|
6
|
3
|
6
|
8
|
11
|
12
|
10
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
流動負債合計
|
92
|
93
|
109
|
114
|
139
|
136
|
113
|
105
|
108
|
120
|
120
|
111
|
116
|
126
|
120
|
116
|
91
|
239
|
246
|
226
|
218
|
90
|
89
|
82
|
61
|
93
|
203
|
216
|
181
|
185
|
80
|
68
|
123
|
121
|
162
|
155
|
79
|
79
|
79
|
85
|
84
|
95
|
125
|
114
|
126
|
134
|
148
|
151
|
128
|
145
|
163
|
143
|
142
|
144
|
154
|
144
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76
|
24
|
24
|
32
|
31
|
30
|
29
|
82
|
80
|
29
|
25
|
23
|
25
|
25
|
24
|
145
|
144
|
144
|
144
|
261
|
261
|
262
|
264
|
265
|
271
|
|
固定負債合計
|
89
|
285
|
289
|
288
|
276
|
321
|
314
|
300
|
355
|
608
|
612
|
619
|
621
|
613
|
575
|
577
|
577
|
431
|
430
|
392
|
357
|
355
|
314
|
256
|
255
|
239
|
138
|
141
|
139
|
138
|
93
|
114
|
63
|
61
|
71
|
69
|
62
|
60
|
112
|
120
|
72
|
67
|
75
|
79
|
78
|
78
|
206
|
214
|
215
|
227
|
361
|
363
|
374
|
368
|
369
|
368
|
|
総負債
|
181
|
379
|
398
|
403
|
415
|
457
|
428
|
406
|
463
|
728
|
732
|
730
|
737
|
739
|
695
|
693
|
669
|
671
|
676
|
619
|
575
|
446
|
403
|
338
|
317
|
332
|
342
|
357
|
320
|
324
|
174
|
183
|
186
|
183
|
234
|
225
|
141
|
139
|
192
|
206
|
157
|
162
|
201
|
194
|
204
|
212
|
354
|
365
|
343
|
373
|
525
|
506
|
516
|
513
|
524
|
513
|
|
資本金及び資本剰余金
|
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
|
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
|
-168
|
-179
|
-200
|
-232
|
-243
|
-260
|
-301
|
-305
|
-317
|
-336
|
-368
|
-397
|
-429
|
-459
|
-458
|
-489
|
-519
|
-542
|
-592
|
-589
|
-588
|
-600
|
-604
|
-544
|
-562
|
-656
|
-684
|
-673
|
-685
|
-696
|
-689
|
-700
|
-705
|
-710
|
-669
|
-667
|
-674
|
-676
|
-679
|
-686
|
-765
|
-769
|
-772
|
-796
|
-809
|
-818
|
-830
|
-869
|
-885
|
-911
|
-930
|
-948
|
-965
|
-983
|
-1,013
|
-1,148
|
|
株主資本
|
417
|
412
|
544
|
523
|
522
|
514
|
546
|
558
|
558
|
547
|
518
|
494
|
467
|
443
|
465
|
427
|
401
|
373
|
328
|
361
|
413
|
464
|
493
|
567
|
554
|
465
|
449
|
460
|
530
|
519
|
525
|
513
|
508
|
502
|
543
|
539
|
527
|
523
|
522
|
521
|
755
|
754
|
755
|
738
|
729
|
728
|
727
|
703
|
702
|
691
|
733
|
729
|
729
|
731
|
719
|
602
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
80
|
79
|
88
|
87
|
36
|
35
|
85
|
86
|
38
|
36
|
36
|
35
|
32
|
28
|
145
|
144
|
144
|
144
|
261
|
261
|
262
|
264
|
265
|
271
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-18
|
-33
|
-26
|
-22
|
-16
|
-64
|
-61
|
-64
|
-67
|
-223
|
-231
|
-201
|
-193
|
-156
|
-106
|
-120
|
-78
|
-49
|
-32
|
-4
|
11
|
11
|
18
|
45
|
42
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.92
|
15.84
|
15.81
|
16.37
|
16.25
|
6.93
|
6.72
|
16.39
|
16.66
|
5.07
|
4.89
|
4.77
|
4.83
|
4.44
|
3.92
|
20.01
|
20.59
|
20.61
|
20.96
|
35.6
|
35.91
|
36.04
|
36.12
|
36.88
|
45.05
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|