|
(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
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
2
|
8
|
4
|
1
|
3
|
10
|
3
|
6
|
3
|
8
|
9
|
3
|
6
|
10
|
7
|
6
|
6
|
11
|
13
|
7
|
7
|
6
|
15
|
5
|
9
|
54
|
164
|
6
|
12
|
31
|
21
|
48
|
14
|
10
|
17
|
8
|
19
|
53
|
126
|
118
|
199
|
200
|
142
|
263
|
306
|
45
|
17
|
19
|
68
|
84
|
60
|
15
|
53
|
47
|
48
|
34
|
46
|
93
|
31
|
20
|
59
|
|
現金 + 有価証券
|
2
|
8
|
4
|
1
|
3
|
10
|
3
|
6
|
3
|
8
|
9
|
3
|
6
|
10
|
7
|
6
|
6
|
11
|
13
|
7
|
7
|
6
|
15
|
5
|
9
|
54
|
164
|
6
|
12
|
31
|
21
|
48
|
14
|
10
|
17
|
8
|
19
|
53
|
126
|
118
|
199
|
200
|
142
|
263
|
306
|
45
|
17
|
19
|
68
|
84
|
60
|
15
|
53
|
47
|
48
|
34
|
46
|
93
|
31
|
20
|
59
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
187
|
196
|
170
|
-
|
234
|
232
|
172
|
195
|
248
|
244
|
192
|
202
|
278
|
246
|
182
|
212
|
263
|
|
商品及び製品
|
106
|
102
|
111
|
115
|
114
|
108
|
113
|
123
|
114
|
109
|
134
|
156
|
164
|
162
|
173
|
187
|
182
|
190
|
207
|
235
|
234
|
224
|
232
|
243
|
240
|
217
|
222
|
252
|
244
|
239
|
239
|
258
|
241
|
238
|
251
|
275
|
263
|
241
|
234
|
272
|
243
|
227
|
228
|
235
|
217
|
203
|
211
|
236
|
233
|
225
|
247
|
291
|
302
|
301
|
333
|
373
|
371
|
375
|
392
|
415
|
393
|
|
流動資産合計
|
166
|
170
|
159
|
174
|
181
|
192
|
183
|
191
|
194
|
193
|
243
|
261
|
298
|
300
|
282
|
306
|
331
|
340
|
362
|
366
|
388
|
395
|
365
|
380
|
400
|
435
|
508
|
400
|
440
|
446
|
425
|
458
|
493
|
437
|
409
|
427
|
466
|
487
|
507
|
678
|
771
|
648
|
528
|
661
|
731
|
472
|
415
|
442
|
547
|
552
|
491
|
521
|
616
|
611
|
587
|
627
|
712
|
730
|
618
|
668
|
732
|
|
有形固定資産
|
623
|
613
|
607
|
599
|
595
|
586
|
589
|
580
|
572
|
564
|
983
|
985
|
989
|
990
|
984
|
984
|
990
|
990
|
1,204
|
1,221
|
1,228
|
1,262
|
1,266
|
1,255
|
1,246
|
1,234
|
1,227
|
1,546
|
1,535
|
1,568
|
1,574
|
1,595
|
1,617
|
1,624
|
1,627
|
1,426
|
1,424
|
1,456
|
1,269
|
1,762
|
1,726
|
1,706
|
1,680
|
1,659
|
1,641
|
1,629
|
1,626
|
1,616
|
1,638
|
1,655
|
1,641
|
1,662
|
1,679
|
1,676
|
1,667
|
1,676
|
1,676
|
1,724
|
1,736
|
1,792
|
1,840
|
|
固定資産合計
|
842
|
829
|
830
|
808
|
804
|
797
|
801
|
793
|
785
|
781
|
1,213
|
1,214
|
1,216
|
1,209
|
1,204
|
1,204
|
1,212
|
1,213
|
1,495
|
1,515
|
1,520
|
1,525
|
1,523
|
1,503
|
1,488
|
1,472
|
1,465
|
1,846
|
1,839
|
1,874
|
1,882
|
1,909
|
1,933
|
1,942
|
1,945
|
1,741
|
1,802
|
1,839
|
1,622
|
2,283
|
2,244
|
2,223
|
2,196
|
2,177
|
2,160
|
2,148
|
2,144
|
2,136
|
2,224
|
2,256
|
2,239
|
2,259
|
2,300
|
2,305
|
2,303
|
2,319
|
2,330
|
2,391
|
2,425
|
2,596
|
2,665
|
|
総資産
|
1,008
|
1,000
|
990
|
982
|
985
|
990
|
985
|
985
|
980
|
974
|
1,456
|
1,476
|
1,515
|
1,510
|
1,487
|
1,511
|
1,544
|
1,554
|
1,858
|
1,882
|
1,908
|
1,920
|
1,888
|
1,883
|
1,889
|
1,908
|
1,973
|
2,247
|
2,280
|
2,321
|
2,308
|
2,368
|
2,427
|
2,380
|
2,355
|
2,169
|
2,269
|
2,326
|
2,130
|
2,961
|
3,015
|
2,871
|
2,725
|
2,839
|
2,891
|
2,620
|
2,560
|
2,580
|
2,771
|
2,809
|
2,730
|
2,781
|
2,916
|
2,917
|
2,890
|
2,947
|
3,043
|
3,122
|
3,044
|
3,265
|
3,397
|
|
買掛金
|
27
|
31
|
30
|
30
|
31
|
35
|
33
|
38
|
34
|
34
|
47
|
58
|
54
|
50
|
47
|
57
|
57
|
66
|
68
|
77
|
61
|
70
|
61
|
66
|
61
|
62
|
63
|
92
|
78
|
79
|
73
|
73
|
93
|
92
|
77
|
80
|
83
|
77
|
65
|
86
|
81
|
80
|
71
|
84
|
96
|
101
|
99
|
113
|
108
|
113
|
106
|
110
|
118
|
113
|
117
|
127
|
148
|
131
|
118
|
129
|
136
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
4
|
-
|
-
|
-
|
-
|
9
|
9
|
9
|
9
|
57
|
57
|
57
|
57
|
8
|
8
|
8
|
8
|
81
|
81
|
81
|
81
|
-
|
-
|
-
|
-
|
36
|
36
|
36
|
36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
15
|
15
|
|
流動負債合計
|
79
|
84
|
66
|
70
|
64
|
78
|
83
|
77
|
77
|
93
|
110
|
100
|
102
|
101
|
103
|
108
|
122
|
132
|
172
|
184
|
166
|
182
|
116
|
120
|
119
|
124
|
207
|
229
|
239
|
221
|
174
|
179
|
189
|
154
|
181
|
179
|
192
|
194
|
163
|
169
|
200
|
163
|
163
|
169
|
189
|
188
|
193
|
207
|
228
|
223
|
208
|
212
|
229
|
224
|
225
|
239
|
290
|
312
|
223
|
245
|
268
|
|
長期借入金
|
285
|
285
|
290
|
287
|
296
|
285
|
276
|
262
|
249
|
212
|
483
|
489
|
497
|
455
|
382
|
371
|
358
|
302
|
460
|
455
|
466
|
452
|
492
|
499
|
490
|
461
|
380
|
605
|
580
|
575
|
565
|
620
|
651
|
631
|
589
|
655
|
840
|
930
|
930
|
1,567
|
1,492
|
1,252
|
1,008
|
1,008
|
1,009
|
812
|
837
|
938
|
1,119
|
1,126
|
1,054
|
1,079
|
1,141
|
1,079
|
1,022
|
1,083
|
1,091
|
1,063
|
991
|
1,223
|
1,294
|
|
固定負債合計
|
476
|
450
|
455
|
452
|
461
|
450
|
439
|
435
|
418
|
379
|
658
|
679
|
687
|
644
|
578
|
571
|
554
|
499
|
712
|
687
|
694
|
667
|
723
|
722
|
712
|
685
|
602
|
814
|
784
|
786
|
717
|
770
|
806
|
792
|
754
|
780
|
1,020
|
1,120
|
1,069
|
1,823
|
1,747
|
1,540
|
1,300
|
1,310
|
1,310
|
1,123
|
1,144
|
1,238
|
1,418
|
1,429
|
1,356
|
1,382
|
1,448
|
1,385
|
1,331
|
1,399
|
1,401
|
1,377
|
1,323
|
1,562
|
1,637
|
|
総負債
|
555
|
534
|
521
|
523
|
526
|
528
|
522
|
512
|
496
|
472
|
769
|
780
|
789
|
745
|
681
|
680
|
676
|
631
|
885
|
871
|
860
|
850
|
839
|
843
|
832
|
809
|
810
|
1,043
|
1,024
|
1,008
|
891
|
950
|
995
|
946
|
935
|
959
|
1,213
|
1,315
|
1,232
|
1,993
|
1,947
|
1,703
|
1,463
|
1,479
|
1,499
|
1,312
|
1,337
|
1,446
|
1,647
|
1,652
|
1,564
|
1,595
|
1,677
|
1,610
|
1,557
|
1,638
|
1,692
|
1,690
|
1,547
|
1,807
|
1,905
|
|
資本金及び資本剰余金
|
16
|
18
|
19
|
25
|
25
|
27
|
29
|
38
|
40
|
44
|
216
|
224
|
228
|
232
|
246
|
254
|
257
|
266
|
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
|
439
|
451
|
452
|
437
|
435
|
437
|
435
|
439
|
449
|
462
|
475
|
478
|
503
|
538
|
565
|
582
|
615
|
660
|
707
|
749
|
782
|
807
|
848
|
882
|
922
|
978
|
1,029
|
1,061
|
1,110
|
1,169
|
1,265
|
1,298
|
1,360
|
1,428
|
1,423
|
1,212
|
1,058
|
1,010
|
891
|
960
|
1,056
|
1,152
|
1,233
|
1,299
|
1,384
|
1,310
|
1,225
|
1,136
|
1,126
|
1,159
|
1,168
|
1,188
|
1,241
|
1,309
|
1,336
|
1,311
|
1,353
|
1,434
|
1,499
|
1,459
|
1,494
|
|
株主資本
|
453
|
466
|
468
|
459
|
458
|
461
|
462
|
472
|
483
|
502
|
687
|
696
|
725
|
764
|
805
|
831
|
868
|
922
|
973
|
1,010
|
1,048
|
1,069
|
1,049
|
1,040
|
1,056
|
1,098
|
1,163
|
1,203
|
1,255
|
1,312
|
1,416
|
1,417
|
1,431
|
1,432
|
1,420
|
1,209
|
1,055
|
1,010
|
897
|
967
|
1,067
|
1,168
|
1,261
|
1,358
|
1,391
|
1,307
|
1,222
|
1,133
|
1,123
|
1,156
|
1,165
|
1,185
|
1,238
|
1,306
|
1,333
|
1,308
|
1,350
|
1,431
|
1,496
|
1,456
|
1,491
|
|
有利子負債合計
|
285
|
285
|
290
|
287
|
296
|
285
|
280
|
266
|
253
|
216
|
483
|
489
|
497
|
455
|
392
|
381
|
312
|
312
|
517
|
512
|
523
|
509
|
500
|
507
|
498
|
469
|
461
|
686
|
661
|
656
|
565
|
620
|
651
|
631
|
626
|
691
|
876
|
966
|
930
|
1,567
|
1,492
|
1,252
|
1,008
|
1,008
|
1,009
|
812
|
837
|
938
|
1,119
|
1,136
|
1,064
|
1,089
|
1,151
|
1,089
|
1,032
|
1,093
|
1,101
|
1,073
|
1,001
|
1,238
|
1,309
|
|
純有利子負債
|
282
|
276
|
285
|
285
|
292
|
274
|
277
|
260
|
250
|
208
|
474
|
485
|
490
|
444
|
384
|
374
|
305
|
301
|
504
|
505
|
516
|
503
|
484
|
502
|
489
|
414
|
296
|
679
|
649
|
625
|
544
|
572
|
636
|
621
|
609
|
682
|
857
|
913
|
804
|
1,448
|
1,292
|
1,051
|
865
|
745
|
702
|
767
|
820
|
918
|
1,051
|
1,052
|
1,003
|
1,073
|
1,098
|
1,042
|
983
|
1,058
|
1,054
|
980
|
970
|
1,217
|
1,250
|
|
DEレシオ(%)
|
62.9
|
61.12
|
61.86
|
62.45
|
64.52
|
61.72
|
60.78
|
56.49
|
52.47
|
43.2
|
70.29
|
70.28
|
68.54
|
59.56
|
48.7
|
45.85
|
35.97
|
33.85
|
53.21
|
50.74
|
49.97
|
47.65
|
47.72
|
48.79
|
47.21
|
42.7
|
39.65
|
57.04
|
52.72
|
50.04
|
39.95
|
43.8
|
45.48
|
44.06
|
44.1
|
57.18
|
83.08
|
95.66
|
103.71
|
161.94
|
139.71
|
107.25
|
79.95
|
74.22
|
72.52
|
62.16
|
68.56
|
82.77
|
99.63
|
98.24
|
91.31
|
91.85
|
93.01
|
83.39
|
77.45
|
83.55
|
81.52
|
75.01
|
66.96
|
85.01
|
87.81
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|