|
(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
|
|
現金同等物
|
47
|
71
|
86
|
30
|
34
|
35
|
49
|
61
|
63
|
76
|
88
|
84
|
77
|
67
|
56
|
33
|
31
|
24
|
17
|
11
|
12
|
6
|
46
|
43
|
13
|
11
|
8
|
22
|
20
|
10
|
20
|
20
|
39
|
31
|
34
|
28
|
36
|
31
|
33
|
26
|
22
|
18
|
15
|
9
|
10
|
6
|
11
|
13
|
13
|
13
|
18
|
11
|
11
|
6
|
9
|
8
|
|
現金 + 有価証券
|
47
|
71
|
86
|
30
|
34
|
35
|
49
|
61
|
63
|
76
|
88
|
84
|
77
|
67
|
56
|
33
|
31
|
24
|
17
|
11
|
12
|
6
|
46
|
43
|
13
|
11
|
8
|
22
|
20
|
10
|
20
|
20
|
39
|
31
|
34
|
28
|
36
|
31
|
33
|
26
|
22
|
18
|
15
|
9
|
10
|
6
|
11
|
13
|
13
|
13
|
18
|
11
|
11
|
6
|
9
|
8
|
|
売掛金
|
147
|
147
|
156
|
133
|
129
|
140
|
141
|
126
|
131
|
113
|
120
|
110
|
114
|
107
|
125
|
110
|
105
|
112
|
115
|
93
|
75
|
77
|
88
|
77
|
81
|
90
|
81
|
51
|
52
|
51
|
54
|
47
|
40
|
40
|
38
|
36
|
38
|
46
|
41
|
45
|
47
|
52
|
41
|
49
|
44
|
45
|
39
|
37
|
36
|
33
|
34
|
32
|
30
|
33
|
31
|
29
|
|
商品及び製品
|
7
|
6
|
7
|
6
|
5
|
6
|
5
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
227
|
248
|
275
|
195
|
195
|
205
|
225
|
222
|
227
|
223
|
239
|
224
|
220
|
201
|
206
|
168
|
161
|
160
|
151
|
125
|
274
|
267
|
149
|
133
|
114
|
121
|
103
|
101
|
96
|
87
|
104
|
92
|
87
|
78
|
79
|
82
|
93
|
91
|
86
|
83
|
82
|
82
|
75
|
79
|
83
|
80
|
66
|
62
|
63
|
62
|
65
|
57
|
55
|
53
|
53
|
53
|
|
有形固定資産
|
73
|
73
|
71
|
68
|
65
|
63
|
61
|
57
|
57
|
41
|
40
|
39
|
37
|
36
|
36
|
36
|
35
|
34
|
33
|
35
|
27
|
25
|
23
|
22
|
21
|
21
|
21
|
19
|
18
|
13
|
13
|
11
|
9
|
8
|
8
|
7
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
9
|
8
|
8
|
|
固定資産合計
|
658
|
658
|
656
|
654
|
485
|
483
|
480
|
476
|
477
|
446
|
446
|
444
|
442
|
440
|
440
|
486
|
472
|
260
|
262
|
268
|
111
|
110
|
64
|
62
|
62
|
61
|
27
|
24
|
23
|
18
|
20
|
40
|
38
|
33
|
30
|
31
|
25
|
23
|
33
|
32
|
31
|
29
|
32
|
31
|
30
|
30
|
53
|
52
|
50
|
48
|
57
|
55
|
54
|
54
|
48
|
46
|
|
総資産
|
885
|
907
|
932
|
850
|
681
|
688
|
706
|
698
|
705
|
670
|
685
|
668
|
662
|
641
|
647
|
655
|
633
|
421
|
414
|
394
|
386
|
378
|
213
|
195
|
176
|
182
|
130
|
125
|
119
|
106
|
125
|
133
|
126
|
112
|
110
|
114
|
119
|
114
|
119
|
116
|
113
|
112
|
107
|
111
|
114
|
111
|
119
|
114
|
114
|
110
|
122
|
113
|
109
|
108
|
101
|
100
|
|
買掛金
|
45
|
42
|
46
|
39
|
36
|
38
|
42
|
41
|
41
|
35
|
36
|
36
|
37
|
32
|
36
|
38
|
35
|
39
|
38
|
28
|
32
|
38
|
45
|
39
|
37
|
42
|
36
|
26
|
32
|
31
|
31
|
25
|
19
|
18
|
16
|
16
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
19
|
17
|
20
|
22
|
19
|
17
|
18
|
23
|
15
|
20
|
20
|
21
|
21
|
|
一年内返済予定の長期借入金
|
165
|
71
|
69
|
10
|
12
|
12
|
12
|
12
|
12
|
13
|
15
|
16
|
18
|
18
|
18
|
18
|
18
|
75
|
3
|
4
|
69
|
61
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
6
|
4
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
291
|
191
|
205
|
121
|
119
|
125
|
140
|
127
|
134
|
123
|
140
|
131
|
131
|
117
|
124
|
120
|
115
|
174
|
97
|
86
|
159
|
155
|
104
|
93
|
63
|
71
|
67
|
52
|
54
|
52
|
54
|
54
|
49
|
44
|
45
|
44
|
52
|
50
|
47
|
53
|
46
|
42
|
42
|
44
|
41
|
45
|
43
|
38
|
40
|
38
|
48
|
40
|
36
|
36
|
35
|
36
|
|
長期借入金
|
0
|
113
|
110
|
107
|
104
|
101
|
98
|
94
|
91
|
87
|
82
|
78
|
73
|
68
|
64
|
59
|
55
|
0
|
74
|
74
|
0
|
0
|
0
|
-
|
12
|
12
|
-
|
-
|
-
|
-
|
14
|
18
|
18
|
18
|
18
|
18
|
22
|
20
|
22
|
18
|
13
|
13
|
5
|
5
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
153
|
267
|
281
|
279
|
226
|
223
|
237
|
236
|
232
|
218
|
195
|
191
|
184
|
178
|
196
|
211
|
204
|
110
|
176
|
178
|
102
|
101
|
106
|
106
|
117
|
117
|
98
|
63
|
63
|
61
|
80
|
101
|
101
|
97
|
104
|
104
|
106
|
103
|
115
|
108
|
99
|
98
|
80
|
77
|
80
|
68
|
57
|
55
|
53
|
51
|
54
|
53
|
52
|
50
|
44
|
43
|
|
総負債
|
444
|
458
|
486
|
400
|
345
|
349
|
378
|
364
|
366
|
342
|
336
|
322
|
316
|
296
|
320
|
332
|
319
|
285
|
274
|
265
|
261
|
256
|
210
|
199
|
181
|
189
|
165
|
116
|
117
|
114
|
134
|
155
|
151
|
142
|
150
|
148
|
158
|
153
|
162
|
161
|
146
|
141
|
122
|
121
|
122
|
114
|
101
|
93
|
94
|
90
|
102
|
93
|
89
|
87
|
80
|
79
|
|
資本金及び資本剰余金
|
118
|
118
|
118
|
118
|
118
|
118
|
118
|
118
|
119
|
119
|
119
|
119
|
119
|
119
|
119
|
119
|
119
|
120
|
120
|
120
|
120
|
120
|
12
|
120
|
120
|
120
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
利益剰余金
|
1,259
|
1,266
|
1,276
|
1,277
|
1,162
|
1,165
|
1,165
|
1,172
|
1,175
|
1,162
|
1,163
|
1,159
|
1,159
|
1,160
|
1,165
|
1,161
|
1,152
|
976
|
973
|
962
|
958
|
955
|
837
|
829
|
826
|
823
|
794
|
827
|
821
|
811
|
812
|
810
|
806
|
800
|
797
|
802
|
796
|
795
|
796
|
794
|
804
|
809
|
811
|
814
|
818
|
826
|
846
|
845
|
846
|
846
|
844
|
844
|
816
|
817
|
814
|
814
|
|
株主資本
|
441
|
448
|
446
|
449
|
335
|
338
|
328
|
334
|
339
|
327
|
349
|
346
|
346
|
344
|
326
|
322
|
313
|
136
|
140
|
129
|
125
|
122
|
2
|
-4
|
-6
|
-7
|
-35
|
-1
|
-8
|
-19
|
-20
|
-32
|
-35
|
-41
|
-50
|
-45
|
-50
|
-49
|
-54
|
-55
|
-43
|
-39
|
-25
|
-21
|
-18
|
-13
|
18
|
20
|
20
|
20
|
19
|
19
|
20
|
21
|
21
|
21
|
|
有利子負債合計
|
165
|
184
|
179
|
117
|
116
|
113
|
110
|
107
|
104
|
101
|
98
|
94
|
91
|
87
|
82
|
78
|
73
|
75
|
77
|
78
|
69
|
61
|
0
|
-
|
12
|
12
|
-
|
-
|
-
|
-
|
14
|
18
|
18
|
18
|
18
|
18
|
27
|
27
|
27
|
27
|
13
|
13
|
5
|
5
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
117
|
113
|
92
|
87
|
81
|
77
|
60
|
46
|
40
|
24
|
9
|
10
|
14
|
20
|
25
|
44
|
42
|
51
|
59
|
67
|
56
|
54
|
-47
|
-
|
-1
|
0
|
-
|
-
|
-
|
-
|
-7
|
-3
|
-21
|
-14
|
-16
|
-11
|
-10
|
-5
|
-7
|
0
|
-10
|
-6
|
-11
|
-5
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
37.47
|
41.25
|
40.2
|
26.2
|
34.65
|
33.44
|
33.6
|
32.05
|
30.7
|
30.83
|
28.08
|
27.43
|
26.52
|
25.33
|
25.31
|
24.22
|
23.42
|
55.5
|
54.95
|
60.93
|
55.74
|
49.9
|
0
|
-
|
-240.87
|
-187.62
|
-
|
-
|
-
|
-
|
-74.02
|
-58.44
|
-53.98
|
-46.25
|
-37.64
|
-42.22
|
-55.13
|
-55.35
|
-51.01
|
-49.8
|
-30.78
|
-34.13
|
-20.23
|
-24.31
|
-56.46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|