|
(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
|
24
|
39
|
26
|
19
|
16
|
19
|
23
|
32
|
38
|
49
|
54
|
56
|
60
|
64
|
66
|
65
|
62
|
65
|
72
|
19
|
23
|
26
|
27
|
34
|
40
|
44
|
32
|
21
|
23
|
29
|
17
|
23
|
22
|
30
|
25
|
24
|
34
|
35
|
27
|
36
|
46
|
31
|
20
|
24
|
53
|
33
|
28
|
26
|
27
|
30
|
24
|
33
|
28
|
38
|
24
|
35
|
|
現金 + 有価証券
|
24
|
39
|
26
|
19
|
16
|
19
|
23
|
32
|
38
|
49
|
54
|
56
|
60
|
64
|
66
|
65
|
62
|
65
|
72
|
19
|
23
|
26
|
27
|
34
|
40
|
44
|
32
|
21
|
23
|
29
|
17
|
23
|
22
|
30
|
25
|
24
|
34
|
35
|
27
|
36
|
46
|
31
|
20
|
24
|
53
|
33
|
28
|
26
|
27
|
30
|
24
|
33
|
28
|
38
|
24
|
35
|
|
売掛金
|
-
|
-
|
135
|
142
|
136
|
132
|
139
|
135
|
140
|
130
|
140
|
129
|
135
|
123
|
129
|
128
|
129
|
124
|
133
|
134
|
139
|
133
|
148
|
139
|
145
|
146
|
167
|
157
|
161
|
161
|
181
|
172
|
179
|
173
|
189
|
166
|
143
|
166
|
177
|
163
|
168
|
165
|
183
|
183
|
202
|
197
|
191
|
213
|
229
|
230
|
242
|
241
|
239
|
231
|
237
|
221
|
|
商品及び製品
|
-
|
-
|
168
|
163
|
159
|
165
|
156
|
156
|
148
|
150
|
143
|
152
|
157
|
162
|
148
|
144
|
149
|
161
|
166
|
185
|
179
|
188
|
135
|
140
|
136
|
149
|
141
|
145
|
143
|
153
|
154
|
171
|
172
|
173
|
164
|
174
|
175
|
182
|
194
|
205
|
211
|
228
|
231
|
253
|
289
|
304
|
332
|
335
|
327
|
325
|
318
|
322
|
322
|
342
|
346
|
354
|
|
流動資産合計
|
-
|
-
|
356
|
351
|
337
|
344
|
346
|
353
|
358
|
363
|
372
|
367
|
385
|
385
|
381
|
374
|
374
|
383
|
407
|
367
|
371
|
369
|
330
|
333
|
340
|
356
|
356
|
342
|
347
|
363
|
374
|
390
|
397
|
399
|
397
|
393
|
378
|
404
|
416
|
424
|
443
|
443
|
460
|
488
|
577
|
574
|
581
|
610
|
615
|
625
|
615
|
635
|
623
|
640
|
640
|
639
|
|
有形固定資産
|
-
|
-
|
139
|
141
|
140
|
139
|
139
|
138
|
137
|
138
|
138
|
138
|
137
|
135
|
133
|
132
|
131
|
130
|
125
|
126
|
125
|
123
|
122
|
119
|
118
|
117
|
116
|
115
|
114
|
113
|
113
|
116
|
117
|
116
|
118
|
114
|
113
|
112
|
111
|
109
|
107
|
109
|
108
|
108
|
111
|
113
|
115
|
115
|
116
|
120
|
120
|
117
|
117
|
117
|
115
|
116
|
|
固定資産合計
|
-
|
-
|
578
|
725
|
723
|
744
|
738
|
728
|
724
|
720
|
718
|
715
|
711
|
724
|
717
|
713
|
715
|
710
|
705
|
974
|
967
|
961
|
998
|
994
|
995
|
1,004
|
1,001
|
1,007
|
1,016
|
999
|
994
|
1,370
|
1,362
|
1,359
|
1,377
|
1,357
|
1,345
|
1,338
|
1,335
|
1,322
|
1,318
|
1,310
|
1,305
|
1,297
|
1,495
|
1,717
|
1,716
|
1,710
|
1,707
|
1,700
|
1,684
|
1,673
|
1,661
|
1,674
|
1,666
|
1,658
|
|
総資産
|
-
|
-
|
935
|
1,076
|
1,061
|
1,088
|
1,084
|
1,082
|
1,083
|
1,083
|
1,090
|
1,083
|
1,097
|
1,109
|
1,098
|
1,087
|
1,089
|
1,094
|
1,112
|
1,342
|
1,338
|
1,330
|
1,328
|
1,328
|
1,335
|
1,361
|
1,357
|
1,350
|
1,363
|
1,362
|
1,369
|
1,760
|
1,759
|
1,758
|
1,775
|
1,750
|
1,723
|
1,743
|
1,751
|
1,746
|
1,761
|
1,754
|
1,766
|
1,785
|
2,072
|
2,292
|
2,298
|
2,320
|
2,323
|
2,326
|
2,300
|
2,309
|
2,286
|
2,316
|
2,306
|
2,298
|
|
買掛金
|
-
|
-
|
21
|
27
|
29
|
31
|
23
|
25
|
27
|
27
|
27
|
26
|
26
|
31
|
23
|
27
|
27
|
31
|
34
|
29
|
32
|
36
|
41
|
46
|
46
|
50
|
42
|
49
|
52
|
48
|
53
|
54
|
51
|
45
|
55
|
57
|
39
|
57
|
53
|
55
|
55
|
46
|
58
|
67
|
73
|
74
|
73
|
76
|
78
|
81
|
88
|
101
|
101
|
104
|
102
|
95
|
|
一年内返済予定の長期借入金
|
-
|
-
|
54
|
54
|
22
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
10
|
10
|
10
|
11
|
12
|
13
|
14
|
15
|
16
|
18
|
18
|
14
|
13
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
-
|
131
|
165
|
135
|
125
|
122
|
97
|
99
|
100
|
111
|
101
|
104
|
121
|
115
|
113
|
109
|
111
|
119
|
103
|
106
|
112
|
113
|
125
|
129
|
139
|
150
|
159
|
176
|
164
|
160
|
151
|
155
|
160
|
188
|
160
|
150
|
179
|
190
|
182
|
198
|
183
|
196
|
187
|
201
|
208
|
296
|
320
|
353
|
376
|
310
|
291
|
266
|
282
|
278
|
283
|
|
長期借入金
|
-
|
-
|
88
|
138
|
145
|
168
|
160
|
224
|
233
|
224
|
214
|
241
|
244
|
246
|
240
|
257
|
258
|
260
|
269
|
511
|
508
|
490
|
488
|
487
|
484
|
494
|
471
|
442
|
432
|
442
|
438
|
803
|
796
|
780
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
231
|
323
|
332
|
360
|
354
|
388
|
399
|
390
|
372
|
386
|
390
|
395
|
400
|
400
|
401
|
404
|
408
|
657
|
652
|
633
|
634
|
627
|
623
|
632
|
576
|
548
|
538
|
545
|
545
|
916
|
906
|
896
|
876
|
889
|
898
|
880
|
852
|
838
|
819
|
815
|
783
|
808
|
1,198
|
1,367
|
1,255
|
1,246
|
1,189
|
1,153
|
1,155
|
1,163
|
1,137
|
1,100
|
1,065
|
1,036
|
|
総負債
|
-
|
-
|
362
|
489
|
467
|
486
|
477
|
485
|
498
|
491
|
484
|
487
|
495
|
516
|
516
|
513
|
511
|
516
|
527
|
760
|
759
|
746
|
748
|
752
|
752
|
771
|
726
|
707
|
715
|
710
|
706
|
1,067
|
1,062
|
1,057
|
1,064
|
1,049
|
1,049
|
1,059
|
1,042
|
1,021
|
1,017
|
998
|
980
|
996
|
1,399
|
1,575
|
1,552
|
1,567
|
1,542
|
1,529
|
1,465
|
1,454
|
1,403
|
1,382
|
1,343
|
1,320
|
|
資本金及び資本剰余金
|
-
|
-
|
322
|
323
|
321
|
323
|
324
|
326
|
323
|
324
|
326
|
327
|
324
|
319
|
320
|
321
|
319
|
320
|
325
|
326
|
325
|
327
|
329
|
330
|
330
|
332
|
334
|
335
|
336
|
339
|
342
|
374
|
376
|
379
|
379
|
374
|
377
|
381
|
382
|
389
|
393
|
395
|
397
|
365
|
401
|
407
|
413
|
419
|
433
|
440
|
446
|
458
|
465
|
471
|
476
|
489
|
|
利益剰余金
|
-
|
-
|
354
|
360
|
366
|
371
|
377
|
384
|
389
|
391
|
395
|
399
|
403
|
400
|
406
|
406
|
408
|
412
|
414
|
406
|
404
|
405
|
406
|
396
|
397
|
398
|
440
|
445
|
448
|
448
|
464
|
460
|
460
|
461
|
470
|
471
|
437
|
439
|
457
|
461
|
468
|
478
|
496
|
526
|
352
|
392
|
412
|
408
|
415
|
425
|
452
|
466
|
489
|
532
|
560
|
560
|
|
株主資本
|
-
|
-
|
573
|
586
|
593
|
602
|
606
|
597
|
584
|
592
|
606
|
595
|
602
|
592
|
581
|
574
|
578
|
577
|
585
|
582
|
579
|
584
|
580
|
575
|
582
|
589
|
631
|
642
|
648
|
652
|
662
|
693
|
697
|
700
|
710
|
701
|
674
|
683
|
709
|
725
|
744
|
755
|
785
|
789
|
672
|
716
|
745
|
752
|
780
|
796
|
834
|
854
|
881
|
932
|
962
|
977
|
|
有利子負債合計
|
-
|
-
|
143
|
193
|
167
|
169
|
161
|
225
|
234
|
225
|
215
|
242
|
246
|
248
|
241
|
258
|
259
|
261
|
270
|
521
|
518
|
500
|
498
|
498
|
496
|
508
|
486
|
458
|
449
|
460
|
456
|
817
|
809
|
794
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
117
|
173
|
151
|
149
|
138
|
193
|
195
|
175
|
161
|
186
|
185
|
183
|
175
|
192
|
197
|
196
|
198
|
501
|
495
|
473
|
471
|
463
|
456
|
464
|
453
|
437
|
425
|
431
|
439
|
794
|
787
|
764
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
25.04
|
32.92
|
28.31
|
28.13
|
26.66
|
37.79
|
40.04
|
38.01
|
35.55
|
40.74
|
40.86
|
41.84
|
41.53
|
45.02
|
44.95
|
45.34
|
46.29
|
89.59
|
89.49
|
85.65
|
85.86
|
86.59
|
85.25
|
86.21
|
77.04
|
71.3
|
69.3
|
70.63
|
68.99
|
118.02
|
116.16
|
113.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|