|
(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
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
1Q23
|
1Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
173
|
173
|
205
|
108
|
116
|
95
|
119
|
160
|
180
|
212
|
228
|
249
|
240
|
272
|
211
|
240
|
234
|
272
|
279
|
268
|
444
|
320
|
346
|
397
|
413
|
440
|
467
|
500
|
543
|
540
|
571
|
522
|
512
|
545
|
397
|
299
|
262
|
384
|
414
|
488
|
451
|
406
|
407
|
397
|
402
|
383
|
294
|
298
|
346
|
258
|
327
|
332
|
333
|
344
|
407
|
463
|
343
|
346
|
|
現金 + 有価証券
|
173
|
173
|
205
|
108
|
116
|
95
|
119
|
160
|
180
|
212
|
228
|
249
|
240
|
272
|
211
|
240
|
234
|
272
|
279
|
268
|
444
|
320
|
346
|
397
|
413
|
440
|
467
|
500
|
543
|
540
|
571
|
522
|
512
|
545
|
397
|
299
|
262
|
384
|
414
|
488
|
451
|
406
|
407
|
397
|
402
|
383
|
294
|
298
|
346
|
258
|
327
|
332
|
333
|
344
|
407
|
463
|
343
|
346
|
|
売掛金
|
352
|
418
|
420
|
464
|
468
|
474
|
453
|
466
|
478
|
472
|
460
|
448
|
467
|
467
|
535
|
564
|
560
|
-
|
506
|
518
|
504
|
482
|
463
|
490
|
456
|
462
|
444
|
486
|
502
|
502
|
494
|
546
|
518
|
519
|
607
|
624
|
621
|
509
|
499
|
547
|
603
|
580
|
584
|
636
|
719
|
697
|
705
|
581
|
637
|
566
|
536
|
498
|
524
|
507
|
549
|
545
|
597
|
566
|
|
商品及び製品
|
277
|
302
|
305
|
335
|
359
|
345
|
349
|
361
|
350
|
366
|
380
|
353
|
332
|
352
|
360
|
361
|
384
|
-
|
386
|
337
|
353
|
345
|
341
|
331
|
351
|
370
|
370
|
360
|
383
|
422
|
421
|
414
|
394
|
396
|
501
|
503
|
520
|
510
|
516
|
515
|
518
|
563
|
640
|
671
|
715
|
777
|
811
|
835
|
797
|
809
|
776
|
755
|
697
|
713
|
763
|
753
|
739
|
789
|
|
流動資産合計
|
868
|
964
|
1,003
|
997
|
1,035
|
1,006
|
1,009
|
1,071
|
1,088
|
1,141
|
1,158
|
1,152
|
1,143
|
1,194
|
1,235
|
1,300
|
1,314
|
-
|
1,287
|
1,233
|
1,409
|
1,314
|
1,315
|
1,296
|
1,301
|
1,363
|
1,365
|
1,418
|
1,506
|
1,547
|
1,561
|
1,539
|
1,511
|
1,542
|
1,604
|
1,536
|
1,519
|
1,524
|
1,564
|
1,684
|
1,691
|
1,699
|
1,768
|
1,843
|
1,993
|
2,012
|
1,960
|
1,870
|
1,895
|
1,753
|
1,786
|
1,772
|
1,782
|
1,849
|
2,056
|
2,173
|
2,089
|
2,166
|
|
有形固定資産
|
302
|
320
|
323
|
344
|
347
|
331
|
335
|
353
|
346
|
349
|
350
|
350
|
348
|
354
|
368
|
370
|
371
|
-
|
361
|
356
|
360
|
359
|
357
|
357
|
344
|
347
|
341
|
348
|
356
|
365
|
374
|
390
|
391
|
398
|
422
|
409
|
414
|
493
|
498
|
507
|
-
|
499
|
500
|
501
|
-
|
489
|
481
|
495
|
-
|
512
|
510
|
523
|
-
|
547
|
582
|
583
|
-
|
607
|
|
固定資産合計
|
732
|
767
|
767
|
830
|
836
|
803
|
822
|
847
|
835
|
843
|
847
|
834
|
830
|
846
|
1,006
|
1,021
|
1,015
|
-
|
971
|
929
|
943
|
963
|
948
|
918
|
902
|
901
|
880
|
874
|
896
|
910
|
920
|
947
|
932
|
935
|
1,613
|
1,581
|
1,662
|
1,759
|
1,769
|
1,791
|
1,771
|
1,772
|
1,748
|
1,747
|
1,743
|
1,709
|
1,663
|
1,697
|
1,720
|
1,727
|
1,706
|
1,730
|
1,683
|
1,708
|
1,894
|
1,854
|
1,881
|
1,944
|
|
総資産
|
1,600
|
1,732
|
1,770
|
1,828
|
1,871
|
1,809
|
1,831
|
1,919
|
1,924
|
1,985
|
2,006
|
1,987
|
1,974
|
2,041
|
2,242
|
2,322
|
2,330
|
-
|
2,259
|
2,163
|
2,353
|
2,278
|
2,264
|
2,214
|
2,205
|
2,265
|
2,246
|
2,293
|
2,403
|
2,458
|
2,482
|
2,487
|
2,443
|
2,479
|
3,218
|
3,118
|
3,182
|
3,285
|
3,333
|
3,475
|
3,463
|
3,472
|
3,517
|
3,591
|
3,737
|
3,722
|
3,624
|
3,568
|
3,617
|
3,481
|
3,493
|
3,503
|
3,466
|
3,557
|
3,951
|
4,028
|
3,971
|
4,111
|
|
買掛金
|
176
|
206
|
214
|
251
|
242
|
243
|
246
|
249
|
231
|
232
|
228
|
249
|
241
|
233
|
242
|
259
|
261
|
-
|
236
|
218
|
233
|
219
|
214
|
228
|
221
|
210
|
202
|
222
|
223
|
235
|
227
|
258
|
239
|
249
|
280
|
292
|
302
|
242
|
252
|
269
|
323
|
293
|
294
|
317
|
393
|
343
|
344
|
345
|
378
|
343
|
322
|
342
|
369
|
354
|
333
|
351
|
405
|
363
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
380
|
424
|
428
|
463
|
458
|
466
|
467
|
460
|
426
|
438
|
445
|
467
|
443
|
462
|
488
|
581
|
563
|
-
|
453
|
433
|
620
|
460
|
438
|
451
|
431
|
456
|
462
|
467
|
467
|
451
|
450
|
491
|
454
|
453
|
550
|
612
|
598
|
543
|
566
|
605
|
676
|
604
|
604
|
622
|
738
|
655
|
672
|
669
|
718
|
635
|
665
|
662
|
723
|
685
|
692
|
710
|
775
|
721
|
|
長期借入金
|
-
|
-
|
-
|
247
|
-
|
-
|
-
|
236
|
-
|
-
|
-
|
155
|
-
|
-
|
-
|
287
|
-
|
-
|
-
|
495
|
-
|
-
|
626
|
606
|
607
|
599
|
600
|
587
|
634
|
728
|
689
|
579
|
589
|
599
|
1,087
|
971
|
978
|
1,080
|
1,039
|
1,054
|
969
|
1,020
|
1,075
|
1,191
|
1,243
|
1,376
|
1,295
|
1,105
|
1,041
|
907
|
949
|
880
|
801
|
867
|
1,202
|
1,273
|
1,083
|
1,269
|
|
固定負債合計
|
439
|
443
|
434
|
385
|
387
|
400
|
388
|
414
|
433
|
402
|
379
|
333
|
335
|
326
|
464
|
470
|
507
|
-
|
667
|
676
|
628
|
796
|
778
|
738
|
736
|
728
|
723
|
717
|
767
|
865
|
905
|
794
|
812
|
821
|
1,353
|
1,219
|
1,286
|
1,376
|
1,331
|
1,338
|
1,242
|
1,300
|
1,338
|
1,461
|
1,505
|
1,627
|
1,537
|
1,366
|
1,294
|
1,162
|
1,164
|
1,109
|
985
|
1,060
|
1,416
|
1,469
|
1,276
|
1,523
|
|
総負債
|
820
|
868
|
862
|
849
|
845
|
866
|
855
|
874
|
860
|
840
|
825
|
801
|
779
|
789
|
952
|
1,051
|
1,071
|
-
|
1,120
|
1,110
|
1,249
|
1,257
|
1,216
|
1,190
|
1,168
|
1,185
|
1,186
|
1,184
|
1,235
|
1,317
|
1,356
|
1,285
|
1,266
|
1,275
|
1,903
|
1,832
|
1,885
|
1,919
|
1,898
|
1,943
|
1,919
|
1,905
|
1,943
|
2,083
|
2,243
|
2,283
|
2,210
|
2,036
|
2,012
|
1,797
|
1,829
|
1,772
|
1,708
|
1,746
|
2,109
|
2,179
|
2,051
|
2,245
|
|
資本金及び資本剰余金
|
437
|
440
|
459
|
462
|
466
|
469
|
473
|
475
|
480
|
497
|
500
|
502
|
501
|
506
|
496
|
500
|
512
|
-
|
519
|
526
|
520
|
430
|
435
|
452
|
449
|
454
|
459
|
464
|
462
|
447
|
452
|
477
|
485
|
492
|
511
|
513
|
511
|
532
|
537
|
546
|
554
|
554
|
556
|
563
|
572
|
576
|
578
|
585
|
597
|
612
|
613
|
620
|
630
|
644
|
644
|
653
|
663
|
681
|
|
利益剰余金
|
326
|
352
|
386
|
416
|
450
|
478
|
515
|
560
|
606
|
650
|
689
|
727
|
762
|
797
|
842
|
848
|
889
|
-
|
978
|
997
|
1,037
|
1,069
|
1,100
|
1,097
|
1,134
|
1,172
|
1,205
|
1,231
|
1,271
|
1,307
|
1,274
|
1,320
|
1,358
|
1,398
|
1,439
|
1,450
|
1,491
|
1,584
|
1,612
|
1,643
|
1,669
|
1,706
|
1,734
|
1,762
|
1,783
|
1,807
|
1,834
|
1,871
|
1,930
|
1,989
|
2,045
|
2,112
|
2,164
|
2,225
|
2,297
|
2,402
|
2,489
|
2,537
|
|
株主資本
|
779
|
863
|
907
|
978
|
1,025
|
942
|
976
|
1,044
|
1,054
|
1,135
|
1,169
|
1,175
|
1,185
|
1,242
|
1,270
|
1,252
|
1,242
|
-
|
1,127
|
1,044
|
1,097
|
1,014
|
1,042
|
1,018
|
1,030
|
1,076
|
1,059
|
1,108
|
1,167
|
1,140
|
1,125
|
1,201
|
1,176
|
1,202
|
1,314
|
1,286
|
1,296
|
1,365
|
1,435
|
1,531
|
1,543
|
1,567
|
1,573
|
1,508
|
1,493
|
1,438
|
1,414
|
1,531
|
1,603
|
1,683
|
1,663
|
1,730
|
1,757
|
1,811
|
1,841
|
1,848
|
1,919
|
1,866
|
|
有利子負債合計
|
-
|
-
|
-
|
247
|
-
|
-
|
-
|
239
|
-
|
-
|
-
|
155
|
-
|
-
|
-
|
287
|
-
|
-
|
-
|
493
|
-
|
-
|
626
|
606
|
607
|
599
|
600
|
587
|
634
|
728
|
689
|
579
|
589
|
599
|
1,087
|
971
|
978
|
1,080
|
1,039
|
1,054
|
969
|
1,020
|
1,075
|
1,191
|
1,243
|
1,376
|
1,295
|
1,105
|
1,041
|
907
|
949
|
880
|
801
|
867
|
1,202
|
1,273
|
1,083
|
1,269
|
|
純有利子負債
|
-
|
-
|
-
|
139
|
-
|
-
|
-
|
78
|
-
|
-
|
-
|
-95
|
-
|
-
|
-
|
47
|
-
|
-
|
-
|
224
|
-
|
-
|
280
|
208
|
194
|
159
|
133
|
87
|
91
|
188
|
117
|
57
|
76
|
54
|
690
|
672
|
716
|
696
|
624
|
565
|
517
|
614
|
668
|
794
|
840
|
993
|
1,001
|
807
|
695
|
649
|
622
|
548
|
468
|
523
|
794
|
809
|
740
|
922
|
|
DEレシオ(%)
|
-
|
-
|
-
|
25.33
|
-
|
-
|
-
|
22.88
|
-
|
-
|
-
|
13.21
|
-
|
-
|
-
|
22.99
|
-
|
-
|
-
|
47.22
|
-
|
-
|
60.12
|
59.52
|
58.99
|
55.71
|
56.68
|
53.02
|
54.31
|
63.91
|
61.19
|
48.25
|
50.1
|
49.86
|
82.73
|
75.56
|
75.48
|
79.15
|
72.41
|
68.84
|
62.82
|
65.1
|
68.37
|
79.01
|
83.24
|
95.69
|
91.62
|
72.17
|
64.97
|
53.93
|
57.11
|
50.91
|
45.64
|
47.87
|
65.3
|
68.88
|
56.45
|
68.0
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|