|
(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
|
2Q25
|
|
現金同等物
|
50
|
43
|
51
|
27
|
28
|
35
|
40
|
25
|
23
|
45
|
52
|
40
|
49
|
43
|
32
|
38
|
40
|
45
|
56
|
43
|
38
|
25
|
32
|
31
|
34
|
29
|
36
|
25
|
28
|
19
|
45
|
29
|
36
|
40
|
50
|
133
|
53
|
70
|
54
|
52
|
53
|
67
|
58
|
115
|
69
|
71
|
57
|
48
|
60
|
137
|
205
|
100
|
199
|
415
|
549
|
204
|
331
|
|
現金 + 有価証券
|
50
|
43
|
51
|
27
|
28
|
35
|
40
|
25
|
23
|
45
|
52
|
40
|
49
|
43
|
32
|
38
|
40
|
45
|
56
|
43
|
38
|
25
|
32
|
31
|
34
|
29
|
36
|
25
|
28
|
19
|
45
|
29
|
36
|
40
|
50
|
133
|
53
|
70
|
54
|
52
|
53
|
67
|
58
|
115
|
69
|
71
|
57
|
48
|
60
|
137
|
205
|
100
|
199
|
415
|
549
|
204
|
331
|
|
売掛金
|
255
|
259
|
267
|
265
|
285
|
268
|
256
|
271
|
291
|
270
|
267
|
263
|
290
|
290
|
303
|
306
|
329
|
311
|
302
|
306
|
335
|
331
|
318
|
297
|
391
|
390
|
382
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
10
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
9
|
8
|
8
|
10
|
10
|
9
|
7
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
10
|
10
|
12
|
12
|
13
|
15
|
18
|
19
|
21
|
24
|
31
|
38
|
35
|
37
|
41
|
53
|
65
|
71
|
63
|
55
|
59
|
63
|
70
|
|
流動資産合計
|
385
|
388
|
387
|
373
|
390
|
379
|
372
|
377
|
389
|
389
|
396
|
384
|
423
|
410
|
413
|
422
|
446
|
437
|
424
|
414
|
434
|
422
|
415
|
396
|
497
|
495
|
489
|
491
|
561
|
599
|
609
|
557
|
726
|
750
|
790
|
878
|
792
|
811
|
811
|
762
|
819
|
904
|
1,027
|
1,139
|
1,238
|
1,358
|
1,307
|
1,459
|
1,500
|
1,812
|
1,911
|
2,048
|
2,323
|
2,537
|
2,790
|
2,597
|
3,043
|
|
有形固定資産
|
41
|
40
|
42
|
40
|
42
|
42
|
41
|
41
|
42
|
44
|
46
|
47
|
52
|
55
|
55
|
55
|
57
|
59
|
60
|
62
|
65
|
66
|
68
|
68
|
74
|
74
|
87
|
88
|
91
|
102
|
99
|
102
|
108
|
108
|
109
|
113
|
121
|
119
|
117
|
115
|
113
|
115
|
128
|
127
|
132
|
138
|
143
|
155
|
170
|
186
|
208
|
226
|
240
|
250
|
277
|
295
|
311
|
|
固定資産合計
|
235
|
177
|
203
|
202
|
214
|
212
|
208
|
206
|
206
|
205
|
204
|
204
|
244
|
246
|
252
|
255
|
256
|
256
|
267
|
294
|
294
|
294
|
292
|
291
|
395
|
389
|
391
|
390
|
397
|
460
|
452
|
522
|
718
|
717
|
714
|
739
|
882
|
866
|
945
|
952
|
935
|
1,046
|
1,181
|
1,168
|
1,201
|
1,191
|
1,289
|
1,380
|
1,414
|
1,328
|
1,394
|
1,854
|
1,890
|
1,875
|
1,920
|
1,971
|
2,020
|
|
総資産
|
621
|
565
|
591
|
576
|
604
|
591
|
580
|
583
|
595
|
594
|
601
|
588
|
668
|
656
|
665
|
678
|
703
|
694
|
691
|
708
|
729
|
717
|
708
|
687
|
893
|
884
|
881
|
882
|
959
|
1,059
|
1,062
|
1,080
|
1,444
|
1,467
|
1,505
|
1,618
|
1,675
|
1,677
|
1,757
|
1,715
|
1,754
|
1,951
|
2,209
|
2,308
|
2,440
|
2,549
|
2,597
|
2,839
|
2,915
|
3,141
|
3,306
|
3,903
|
4,214
|
4,413
|
4,711
|
4,569
|
5,064
|
|
買掛金
|
98
|
101
|
114
|
105
|
109
|
92
|
100
|
100
|
101
|
95
|
100
|
96
|
108
|
99
|
106
|
109
|
117
|
106
|
106
|
106
|
116
|
106
|
103
|
98
|
124
|
122
|
132
|
128
|
145
|
150
|
176
|
136
|
165
|
176
|
196
|
184
|
202
|
176
|
204
|
184
|
207
|
236
|
254
|
267
|
293
|
330
|
337
|
351
|
396
|
441
|
419
|
557
|
590
|
603
|
654
|
560
|
573
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
2
|
10
|
13
|
20
|
0
|
0
|
0
|
-
|
-
|
4
|
5
|
2
|
0
|
2
|
2
|
9
|
11
|
13
|
13
|
4
|
12
|
17
|
6
|
6
|
4
|
11
|
|
流動負債合計
|
258
|
255
|
277
|
266
|
275
|
263
|
268
|
270
|
275
|
266
|
269
|
251
|
280
|
278
|
282
|
292
|
324
|
309
|
305
|
306
|
326
|
313
|
317
|
293
|
375
|
373
|
373
|
366
|
418
|
445
|
467
|
409
|
527
|
577
|
607
|
599
|
681
|
655
|
692
|
691
|
721
|
742
|
836
|
857
|
968
|
1,044
|
1,170
|
1,406
|
1,481
|
1,628
|
1,721
|
2,139
|
2,335
|
2,429
|
2,583
|
2,411
|
2,700
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
2
|
5
|
-
|
7
|
52
|
42
|
39
|
37
|
19
|
11
|
10
|
53
|
38
|
27
|
1
|
0
|
103
|
80
|
59
|
64
|
57
|
93
|
73
|
74
|
284
|
228
|
205
|
333
|
231
|
222
|
235
|
171
|
156
|
266
|
385
|
412
|
403
|
378
|
247
|
197
|
133
|
33
|
39
|
77
|
73
|
62
|
62
|
63
|
61
|
|
固定負債合計
|
58
|
45
|
29
|
30
|
47
|
44
|
24
|
24
|
23
|
21
|
18
|
24
|
71
|
60
|
61
|
58
|
37
|
29
|
21
|
64
|
49
|
39
|
14
|
12
|
120
|
98
|
89
|
87
|
79
|
121
|
97
|
154
|
385
|
332
|
311
|
425
|
365
|
354
|
368
|
300
|
281
|
437
|
566
|
572
|
574
|
554
|
426
|
379
|
322
|
304
|
306
|
390
|
396
|
395
|
423
|
380
|
392
|
|
総負債
|
316
|
300
|
307
|
296
|
323
|
307
|
293
|
294
|
299
|
288
|
287
|
275
|
351
|
339
|
344
|
351
|
361
|
338
|
326
|
370
|
376
|
352
|
332
|
305
|
496
|
472
|
463
|
453
|
498
|
567
|
564
|
564
|
912
|
909
|
919
|
1,025
|
1,047
|
1,009
|
1,060
|
992
|
1,002
|
1,179
|
1,403
|
1,430
|
1,542
|
1,598
|
1,597
|
1,785
|
1,803
|
1,933
|
2,027
|
2,530
|
2,732
|
2,825
|
3,006
|
2,792
|
3,093
|
|
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
|
0
|
|
利益剰余金
|
14
|
-22
|
-20
|
-22
|
-17
|
-11
|
-7
|
-4
|
1
|
11
|
14
|
13
|
15
|
20
|
29
|
32
|
43
|
58
|
69
|
76
|
91
|
109
|
123
|
128
|
144
|
163
|
168
|
182
|
211
|
247
|
268
|
285
|
305
|
338
|
368
|
382
|
417
|
463
|
502
|
525
|
553
|
595
|
628
|
710
|
748
|
804
|
854
|
905
|
967
|
1,065
|
1,147
|
1,235
|
1,358
|
1,493
|
1,627
|
1,782
|
1,997
|
|
株主資本
|
305
|
264
|
283
|
279
|
280
|
284
|
287
|
288
|
296
|
306
|
314
|
313
|
316
|
316
|
321
|
327
|
341
|
356
|
365
|
338
|
352
|
364
|
376
|
381
|
396
|
411
|
417
|
429
|
460
|
492
|
498
|
515
|
532
|
557
|
585
|
593
|
628
|
668
|
696
|
723
|
752
|
771
|
805
|
878
|
896
|
951
|
999
|
1,053
|
1,111
|
1,207
|
1,277
|
1,372
|
1,482
|
1,587
|
1,704
|
1,777
|
1,971
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
2
|
5
|
-
|
7
|
52
|
42
|
39
|
37
|
19
|
11
|
11
|
54
|
39
|
27
|
2
|
1
|
104
|
81
|
60
|
65
|
58
|
96
|
76
|
77
|
295
|
242
|
226
|
333
|
231
|
222
|
235
|
171
|
160
|
272
|
388
|
412
|
405
|
380
|
256
|
209
|
147
|
47
|
44
|
89
|
91
|
68
|
68
|
67
|
73
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-39
|
-24
|
-22
|
-41
|
-
|
-34
|
2
|
-2
|
7
|
-2
|
-22
|
-35
|
-46
|
10
|
0
|
2
|
-30
|
-30
|
70
|
52
|
23
|
40
|
30
|
77
|
31
|
48
|
258
|
201
|
175
|
200
|
178
|
151
|
180
|
119
|
106
|
205
|
329
|
296
|
336
|
309
|
199
|
160
|
87
|
-91
|
-161
|
-11
|
-109
|
-348
|
-482
|
-137
|
-259
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
0.73
|
0.73
|
0.71
|
1.63
|
-
|
2.23
|
16.42
|
13.26
|
12.29
|
11.31
|
5.56
|
3.09
|
3.01
|
16.01
|
11.09
|
7.56
|
0.68
|
0.47
|
26.35
|
19.8
|
14.48
|
15.38
|
12.79
|
19.67
|
15.44
|
14.99
|
55.45
|
43.4
|
38.64
|
56.31
|
36.84
|
33.27
|
33.85
|
23.75
|
21.34
|
35.34
|
48.16
|
46.96
|
45.23
|
40.03
|
25.63
|
19.86
|
13.25
|
3.92
|
3.46
|
6.55
|
6.14
|
4.31
|
4.01
|
3.82
|
3.7
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|