|
(単位:百万ドル)
|
2Q11
|
3Q11
|
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
|
19
|
21
|
22
|
19
|
22
|
24
|
32
|
28
|
30
|
27
|
26
|
26
|
27
|
24
|
25
|
28
|
29
|
29
|
29
|
31
|
32
|
38
|
39
|
38
|
44
|
76
|
67
|
55
|
47
|
46
|
50
|
47
|
44
|
55
|
64
|
52
|
62
|
63
|
66
|
80
|
101
|
108
|
117
|
196
|
199
|
202
|
203
|
108
|
189
|
171
|
136
|
123
|
119
|
99
|
84
|
|
現金 + 有価証券
|
19
|
21
|
22
|
19
|
22
|
24
|
32
|
28
|
30
|
27
|
26
|
26
|
27
|
24
|
25
|
28
|
29
|
29
|
29
|
31
|
32
|
38
|
39
|
38
|
44
|
76
|
67
|
55
|
47
|
46
|
50
|
47
|
44
|
55
|
64
|
52
|
62
|
63
|
66
|
80
|
101
|
108
|
117
|
196
|
199
|
202
|
203
|
108
|
189
|
171
|
136
|
123
|
119
|
99
|
84
|
|
商品及び製品
|
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
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
|
流動資産合計
|
21
|
23
|
25
|
21
|
24
|
26
|
34
|
31
|
33
|
32
|
31
|
31
|
32
|
30
|
29
|
34
|
35
|
34
|
34
|
36
|
39
|
45
|
44
|
44
|
52
|
84
|
75
|
63
|
56
|
54
|
60
|
59
|
57
|
79
|
78
|
72
|
81
|
94
|
93
|
110
|
129
|
140
|
139
|
216
|
219
|
228
|
224
|
139
|
227
|
207
|
176
|
161
|
155
|
135
|
122
|
|
有形固定資産
|
103
|
99
|
99
|
98
|
100
|
99
|
97
|
112
|
113
|
132
|
131
|
134
|
132
|
134
|
131
|
137
|
132
|
131
|
136
|
135
|
134
|
140
|
141
|
143
|
146
|
152
|
159
|
169
|
185
|
187
|
197
|
201
|
198
|
503
|
490
|
491
|
490
|
485
|
482
|
480
|
475
|
472
|
474
|
467
|
457
|
464
|
471
|
694
|
903
|
913
|
917
|
919
|
926
|
922
|
918
|
|
固定資産合計
|
113
|
108
|
110
|
109
|
111
|
110
|
109
|
134
|
136
|
158
|
156
|
159
|
156
|
157
|
153
|
160
|
154
|
152
|
158
|
157
|
180
|
171
|
173
|
178
|
188
|
190
|
196
|
206
|
222
|
223
|
272
|
280
|
282
|
647
|
591
|
592
|
590
|
586
|
580
|
578
|
568
|
562
|
565
|
659
|
648
|
656
|
661
|
859
|
1,131
|
1,152
|
1,159
|
1,139
|
1,147
|
1,090
|
1,090
|
|
総資産
|
135
|
132
|
135
|
131
|
136
|
137
|
143
|
165
|
169
|
190
|
187
|
190
|
188
|
187
|
183
|
194
|
190
|
187
|
193
|
194
|
219
|
217
|
218
|
223
|
241
|
274
|
271
|
269
|
279
|
278
|
333
|
340
|
339
|
726
|
670
|
665
|
671
|
680
|
673
|
688
|
697
|
703
|
704
|
875
|
868
|
884
|
885
|
999
|
1,358
|
1,359
|
1,335
|
1,301
|
1,302
|
1,226
|
1,212
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
2
|
4
|
8
|
3
|
6
|
4
|
3
|
5
|
6
|
7
|
6
|
12
|
7
|
6
|
7
|
12
|
10
|
9
|
8
|
15
|
12
|
17
|
14
|
15
|
14
|
12
|
17
|
20
|
16
|
|
一年内返済予定の長期借入金
|
2
|
2
|
6
|
0
|
0
|
0
|
1
|
6
|
6
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
5
|
4
|
4
|
3
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
8
|
20
|
17
|
17
|
17
|
17
|
3
|
10
|
20
|
10
|
10
|
10
|
4
|
4
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
4
|
8
|
4
|
5
|
4
|
6
|
7
|
|
流動負債合計
|
10
|
11
|
17
|
10
|
11
|
13
|
12
|
25
|
27
|
26
|
27
|
27
|
27
|
28
|
25
|
25
|
24
|
23
|
22
|
21
|
24
|
28
|
25
|
25
|
29
|
34
|
33
|
37
|
56
|
50
|
56
|
54
|
51
|
56
|
53
|
69
|
68
|
60
|
55
|
56
|
59
|
60
|
58
|
56
|
54
|
65
|
63
|
74
|
93
|
93
|
85
|
82
|
86
|
86
|
85
|
|
長期借入金
|
8
|
7
|
-
|
3
|
3
|
3
|
9
|
10
|
9
|
29
|
28
|
29
|
32
|
32
|
35
|
37
|
34
|
32
|
33
|
33
|
52
|
50
|
49
|
49
|
52
|
51
|
48
|
45
|
33
|
42
|
49
|
54
|
53
|
175
|
183
|
173
|
173
|
173
|
173
|
179
|
178
|
177
|
177
|
346
|
344
|
344
|
343
|
343
|
328
|
324
|
323
|
323
|
322
|
321
|
321
|
|
固定負債合計
|
10
|
9
|
2
|
6
|
6
|
6
|
12
|
14
|
13
|
34
|
32
|
34
|
36
|
36
|
38
|
41
|
37
|
36
|
37
|
37
|
56
|
50
|
49
|
50
|
53
|
53
|
50
|
47
|
34
|
45
|
90
|
97
|
101
|
498
|
503
|
489
|
489
|
493
|
492
|
497
|
494
|
492
|
492
|
661
|
660
|
665
|
668
|
677
|
1,039
|
1,051
|
1,051
|
1,062
|
1,066
|
1,058
|
1,064
|
|
総負債
|
21
|
20
|
20
|
16
|
18
|
19
|
24
|
39
|
40
|
61
|
60
|
62
|
63
|
65
|
64
|
66
|
62
|
59
|
59
|
59
|
81
|
79
|
75
|
75
|
83
|
87
|
84
|
85
|
91
|
95
|
146
|
152
|
153
|
554
|
557
|
559
|
558
|
553
|
548
|
554
|
554
|
553
|
551
|
717
|
715
|
730
|
731
|
752
|
1,133
|
1,145
|
1,136
|
1,144
|
1,153
|
1,144
|
1,149
|
|
資本金及び資本剰余金
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
76
|
76
|
76
|
77
|
77
|
77
|
77
|
78
|
78
|
78
|
78
|
78
|
113
|
113
|
113
|
114
|
114
|
114
|
115
|
115
|
116
|
116
|
116
|
116
|
115
|
116
|
116
|
117
|
118
|
119
|
120
|
121
|
121
|
121
|
122
|
123
|
124
|
124
|
125
|
124
|
124
|
124
|
|
利益剰余金
|
32
|
34
|
35
|
36
|
37
|
38
|
39
|
43
|
44
|
44
|
44
|
45
|
45
|
45
|
47
|
54
|
56
|
57
|
59
|
61
|
63
|
66
|
68
|
70
|
77
|
72
|
73
|
73
|
75
|
76
|
76
|
76
|
76
|
56
|
10
|
-2
|
1
|
8
|
7
|
14
|
25
|
29
|
29
|
38
|
41
|
37
|
36
|
34
|
19
|
9
|
-5
|
-47
|
-55
|
-120
|
-140
|
|
株主資本
|
114
|
111
|
114
|
114
|
117
|
118
|
118
|
125
|
128
|
129
|
127
|
128
|
124
|
122
|
119
|
127
|
127
|
127
|
133
|
135
|
137
|
138
|
143
|
148
|
157
|
187
|
187
|
184
|
187
|
183
|
186
|
188
|
186
|
172
|
112
|
105
|
113
|
126
|
125
|
134
|
143
|
150
|
152
|
158
|
153
|
154
|
153
|
246
|
225
|
214
|
198
|
157
|
149
|
82
|
62
|
|
有利子負債合計
|
10
|
9
|
3
|
3
|
3
|
3
|
10
|
16
|
16
|
34
|
33
|
35
|
38
|
37
|
41
|
44
|
39
|
36
|
37
|
36
|
58
|
55
|
54
|
54
|
58
|
56
|
53
|
54
|
53
|
59
|
67
|
72
|
71
|
178
|
194
|
194
|
184
|
184
|
184
|
183
|
182
|
181
|
180
|
352
|
349
|
349
|
349
|
348
|
333
|
332
|
328
|
328
|
327
|
328
|
328
|
|
純有利子負債
|
-9
|
-12
|
-20
|
-17
|
-20
|
-22
|
-22
|
-12
|
-15
|
6
|
7
|
9
|
11
|
13
|
15
|
15
|
10
|
7
|
7
|
5
|
25
|
16
|
14
|
15
|
14
|
-20
|
-14
|
-1
|
5
|
13
|
17
|
24
|
26
|
123
|
129
|
141
|
121
|
120
|
118
|
103
|
81
|
73
|
63
|
155
|
150
|
147
|
145
|
239
|
143
|
161
|
191
|
205
|
208
|
229
|
243
|
|
DEレシオ(%)
|
9.43
|
8.45
|
3.11
|
3.16
|
3.16
|
3.02
|
8.95
|
13.1
|
12.46
|
26.31
|
26.52
|
27.77
|
30.93
|
30.95
|
35.01
|
34.94
|
31.17
|
28.69
|
28.36
|
27.36
|
42.33
|
40.13
|
38.18
|
36.86
|
36.95
|
30.28
|
28.8
|
29.47
|
28.38
|
32.46
|
36.36
|
38.31
|
38.08
|
104.0
|
172.2
|
183.86
|
162.56
|
145.33
|
147.03
|
136.58
|
126.92
|
120.7
|
118.46
|
221.87
|
228.15
|
226.71
|
226.95
|
141.37
|
147.67
|
155.14
|
165.14
|
209.44
|
219.75
|
400.17
|
525.48
|