|
(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
|
|
現金同等物
|
83
|
115
|
169
|
196
|
216
|
183
|
205
|
228
|
236
|
187
|
193
|
179
|
166
|
159
|
177
|
192
|
139
|
129
|
125
|
160
|
112
|
100
|
105
|
115
|
118
|
138
|
129
|
139
|
171
|
203
|
251
|
180
|
192
|
199
|
154
|
169
|
190
|
112
|
126
|
137
|
275
|
279
|
189
|
192
|
173
|
192
|
236
|
259
|
214
|
241
|
224
|
284
|
285
|
351
|
193
|
178
|
344
|
299
|
320
|
306
|
|
現金 + 有価証券
|
83
|
115
|
169
|
196
|
216
|
183
|
205
|
228
|
236
|
187
|
193
|
179
|
166
|
159
|
177
|
192
|
139
|
129
|
125
|
160
|
112
|
100
|
105
|
115
|
118
|
138
|
129
|
139
|
171
|
203
|
251
|
180
|
192
|
199
|
154
|
169
|
190
|
112
|
126
|
137
|
275
|
279
|
189
|
192
|
173
|
192
|
236
|
259
|
214
|
241
|
224
|
284
|
285
|
351
|
193
|
178
|
344
|
299
|
320
|
306
|
|
売掛金
|
114
|
121
|
120
|
127
|
120
|
129
|
127
|
135
|
126
|
158
|
167
|
170
|
155
|
162
|
149
|
164
|
156
|
151
|
143
|
145
|
139
|
145
|
148
|
157
|
149
|
151
|
150
|
152
|
151
|
143
|
146
|
151
|
151
|
161
|
167
|
185
|
163
|
176
|
170
|
165
|
141
|
141
|
146
|
127
|
132
|
141
|
154
|
159
|
146
|
171
|
181
|
179
|
177
|
174
|
211
|
206
|
201
|
213
|
211
|
202
|
|
商品及び製品
|
84
|
86
|
81
|
84
|
94
|
101
|
107
|
117
|
126
|
173
|
180
|
183
|
196
|
205
|
209
|
197
|
207
|
209
|
212
|
211
|
211
|
207
|
203
|
187
|
189
|
194
|
188
|
176
|
173
|
168
|
158
|
160
|
175
|
163
|
168
|
194
|
221
|
244
|
254
|
270
|
294
|
305
|
299
|
322
|
326
|
322
|
305
|
293
|
277
|
254
|
255
|
259
|
289
|
285
|
304
|
317
|
373
|
382
|
359
|
365
|
|
流動資産合計
|
323
|
362
|
406
|
448
|
468
|
441
|
467
|
527
|
540
|
576
|
598
|
597
|
591
|
592
|
603
|
622
|
569
|
556
|
549
|
570
|
508
|
500
|
501
|
488
|
489
|
512
|
496
|
510
|
528
|
553
|
589
|
521
|
551
|
552
|
515
|
576
|
615
|
567
|
582
|
603
|
759
|
760
|
668
|
693
|
684
|
699
|
729
|
756
|
687
|
715
|
706
|
769
|
801
|
865
|
764
|
768
|
978
|
955
|
1,005
|
934
|
|
有形固定資産
|
157
|
157
|
156
|
155
|
156
|
156
|
157
|
161
|
166
|
239
|
263
|
256
|
254
|
258
|
260
|
271
|
294
|
311
|
323
|
321
|
328
|
328
|
332
|
337
|
339
|
339
|
335
|
323
|
321
|
320
|
330
|
332
|
315
|
344
|
351
|
343
|
276
|
264
|
268
|
253
|
242
|
240
|
240
|
217
|
214
|
223
|
238
|
258
|
288
|
307
|
313
|
310
|
304
|
307
|
318
|
311
|
302
|
300
|
286
|
284
|
|
固定資産合計
|
374
|
375
|
377
|
384
|
385
|
382
|
380
|
384
|
387
|
877
|
875
|
864
|
888
|
892
|
884
|
891
|
907
|
917
|
924
|
915
|
919
|
918
|
835
|
831
|
827
|
822
|
809
|
728
|
723
|
717
|
722
|
716
|
690
|
712
|
711
|
698
|
644
|
622
|
655
|
663
|
673
|
657
|
649
|
1,126
|
1,109
|
1,102
|
1,101
|
1,103
|
1,132
|
1,149
|
1,171
|
1,165
|
1,160
|
1,145
|
1,435
|
1,426
|
1,562
|
1,569
|
1,525
|
1,515
|
|
総資産
|
697
|
737
|
783
|
833
|
853
|
823
|
847
|
911
|
928
|
1,454
|
1,474
|
1,461
|
1,479
|
1,484
|
1,487
|
1,514
|
1,476
|
1,474
|
1,474
|
1,485
|
1,427
|
1,418
|
1,336
|
1,319
|
1,317
|
1,334
|
1,306
|
1,238
|
1,251
|
1,271
|
1,311
|
1,237
|
1,241
|
1,265
|
1,227
|
1,274
|
1,259
|
1,190
|
1,237
|
1,267
|
1,433
|
1,418
|
1,318
|
1,819
|
1,794
|
1,801
|
1,831
|
1,859
|
1,820
|
1,865
|
1,878
|
1,934
|
1,962
|
2,011
|
2,200
|
2,196
|
2,541
|
2,525
|
2,531
|
2,451
|
|
買掛金
|
23
|
21
|
19
|
28
|
28
|
29
|
28
|
35
|
33
|
42
|
53
|
49
|
47
|
45
|
43
|
53
|
55
|
44
|
46
|
48
|
42
|
42
|
39
|
39
|
36
|
42
|
48
|
42
|
39
|
41
|
41
|
55
|
65
|
57
|
62
|
63
|
60
|
57
|
52
|
50
|
48
|
49
|
42
|
50
|
49
|
44
|
51
|
58
|
57
|
61
|
63
|
63
|
78
|
80
|
56
|
73
|
76
|
69
|
62
|
66
|
|
一年内返済予定の長期借入金
|
6
|
11
|
8
|
0
|
0
|
3
|
2
|
0
|
2
|
4
|
14
|
23
|
32
|
43
|
40
|
45
|
1
|
1
|
7
|
21
|
32
|
46
|
46
|
43
|
46
|
51
|
66
|
61
|
65
|
108
|
151
|
194
|
17
|
12
|
17
|
27
|
117
|
56
|
61
|
76
|
231
|
167
|
17
|
17
|
17
|
82
|
144
|
214
|
6
|
58
|
9
|
11
|
13
|
13
|
13
|
10
|
5
|
5
|
5
|
303
|
|
流動負債合計
|
102
|
113
|
105
|
108
|
103
|
110
|
109
|
130
|
121
|
156
|
177
|
180
|
187
|
198
|
189
|
216
|
165
|
165
|
164
|
189
|
169
|
188
|
175
|
185
|
198
|
198
|
216
|
211
|
205
|
254
|
324
|
384
|
193
|
189
|
211
|
235
|
293
|
240
|
256
|
274
|
407
|
338
|
194
|
253
|
228
|
288
|
355
|
442
|
180
|
262
|
226
|
251
|
236
|
264
|
261
|
300
|
260
|
273
|
253
|
578
|
|
長期借入金
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
477
|
468
|
456
|
448
|
420
|
406
|
392
|
429
|
428
|
421
|
406
|
399
|
387
|
380
|
364
|
352
|
336
|
269
|
253
|
237
|
178
|
118
|
59
|
330
|
330
|
326
|
322
|
318
|
313
|
309
|
305
|
296
|
297
|
292
|
690
|
767
|
698
|
633
|
559
|
763
|
759
|
756
|
754
|
751
|
748
|
856
|
797
|
1,218
|
1,219
|
1,219
|
921
|
|
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
|
0
|
0
|
0
|
|
利益剰余金
|
311
|
332
|
352
|
373
|
390
|
364
|
382
|
400
|
410
|
412
|
409
|
398
|
390
|
406
|
423
|
433
|
409
|
411
|
423
|
420
|
387
|
384
|
324
|
316
|
305
|
325
|
341
|
289
|
310
|
330
|
323
|
266
|
189
|
194
|
140
|
161
|
99
|
85
|
69
|
78
|
89
|
137
|
169
|
157
|
154
|
169
|
192
|
202
|
222
|
204
|
223
|
253
|
284
|
308
|
340
|
360
|
386
|
368
|
392
|
352
|
|
株主資本
|
564
|
594
|
648
|
686
|
712
|
678
|
705
|
732
|
757
|
771
|
779
|
769
|
774
|
796
|
825
|
837
|
815
|
820
|
833
|
826
|
791
|
776
|
719
|
721
|
715
|
749
|
770
|
739
|
772
|
801
|
822
|
752
|
674
|
701
|
643
|
667
|
590
|
583
|
574
|
587
|
608
|
667
|
719
|
731
|
677
|
698
|
730
|
749
|
770
|
729
|
775
|
817
|
864
|
893
|
943
|
959
|
905
|
878
|
906
|
820
|
|
有利子負債合計
|
10
|
16
|
12
|
4
|
4
|
6
|
5
|
3
|
5
|
481
|
482
|
480
|
480
|
464
|
447
|
437
|
430
|
429
|
428
|
427
|
431
|
434
|
427
|
408
|
399
|
388
|
336
|
314
|
303
|
286
|
270
|
253
|
347
|
343
|
343
|
350
|
435
|
370
|
371
|
382
|
528
|
464
|
309
|
707
|
784
|
780
|
777
|
773
|
769
|
817
|
766
|
765
|
764
|
762
|
870
|
807
|
1,223
|
1,224
|
1,224
|
1,224
|
|
純有利子負債
|
-73
|
-99
|
-158
|
-192
|
-213
|
-178
|
-200
|
-226
|
-231
|
294
|
289
|
300
|
314
|
305
|
269
|
245
|
290
|
299
|
303
|
267
|
319
|
334
|
321
|
292
|
281
|
249
|
206
|
175
|
131
|
82
|
18
|
73
|
155
|
143
|
188
|
180
|
245
|
258
|
245
|
245
|
252
|
184
|
120
|
515
|
610
|
588
|
540
|
514
|
555
|
576
|
542
|
481
|
479
|
411
|
676
|
628
|
879
|
925
|
903
|
918
|
|
DEレシオ(%)
|
1.91
|
2.71
|
1.92
|
0.71
|
0.63
|
0.95
|
0.8
|
0.51
|
0.67
|
62.39
|
61.92
|
62.42
|
62.06
|
58.31
|
54.2
|
52.24
|
52.87
|
52.38
|
51.42
|
51.8
|
54.55
|
55.9
|
59.36
|
56.54
|
55.86
|
51.8
|
43.62
|
42.54
|
39.22
|
35.77
|
32.83
|
33.72
|
51.61
|
49.0
|
53.46
|
52.42
|
73.73
|
63.54
|
64.69
|
65.15
|
86.8
|
69.47
|
43.08
|
96.71
|
115.85
|
111.77
|
106.35
|
103.22
|
99.94
|
112.17
|
98.81
|
93.63
|
88.47
|
85.29
|
92.29
|
84.15
|
135.15
|
139.38
|
135.06
|
149.21
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|