|
(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
|
1Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
2
|
2
|
4
|
5
|
5
|
6
|
14
|
4
|
5
|
6
|
8
|
20
|
8
|
7
|
12
|
7
|
7
|
5
|
7
|
9
|
10
|
9
|
6
|
8
|
9
|
7
|
24
|
20
|
7
|
5
|
11
|
5
|
6
|
7
|
6
|
58
|
9
|
8
|
13
|
8
|
9
|
7
|
8
|
7
|
6
|
8
|
11
|
5
|
6
|
5
|
6
|
3
|
4
|
6
|
4
|
5
|
|
現金 + 有価証券
|
2
|
2
|
4
|
5
|
5
|
6
|
14
|
4
|
5
|
6
|
8
|
20
|
8
|
7
|
12
|
7
|
7
|
5
|
7
|
9
|
10
|
9
|
6
|
8
|
9
|
7
|
24
|
20
|
7
|
5
|
11
|
5
|
6
|
7
|
6
|
58
|
9
|
8
|
13
|
8
|
9
|
7
|
8
|
7
|
6
|
8
|
11
|
5
|
6
|
5
|
6
|
3
|
4
|
6
|
4
|
5
|
|
売掛金
|
184
|
187
|
209
|
223
|
219
|
205
|
204
|
207
|
207
|
216
|
205
|
242
|
253
|
248
|
260
|
276
|
283
|
271
|
259
|
276
|
282
|
273
|
281
|
278
|
288
|
288
|
291
|
167
|
174
|
194
|
230
|
222
|
276
|
269
|
261
|
238
|
224
|
230
|
222
|
214
|
242
|
215
|
237
|
205
|
218
|
282
|
232
|
221
|
226
|
214
|
205
|
202
|
209
|
212
|
256
|
236
|
|
流動資産合計
|
203
|
205
|
230
|
240
|
246
|
226
|
238
|
223
|
227
|
235
|
226
|
273
|
285
|
273
|
288
|
295
|
299
|
288
|
277
|
300
|
312
|
299
|
299
|
301
|
316
|
309
|
331
|
337
|
339
|
370
|
392
|
399
|
454
|
456
|
434
|
478
|
419
|
410
|
475
|
451
|
463
|
448
|
449
|
453
|
452
|
532
|
466
|
454
|
478
|
477
|
447
|
465
|
464
|
493
|
492
|
510
|
|
有形固定資産
|
17
|
16
|
21
|
29
|
27
|
27
|
28
|
28
|
27
|
27
|
30
|
31
|
30
|
28
|
43
|
40
|
43
|
45
|
45
|
44
|
44
|
42
|
-
|
38
|
37
|
36
|
38
|
37
|
44
|
45
|
48
|
50
|
54
|
57
|
58
|
61
|
61
|
62
|
62
|
60
|
53
|
51
|
52
|
62
|
70
|
85
|
85
|
85
|
84
|
78
|
75
|
74
|
72
|
71
|
68
|
63
|
|
固定資産合計
|
375
|
373
|
464
|
478
|
474
|
473
|
471
|
469
|
466
|
476
|
474
|
528
|
522
|
520
|
821
|
820
|
819
|
813
|
805
|
801
|
796
|
792
|
786
|
782
|
781
|
778
|
778
|
790
|
794
|
805
|
821
|
954
|
959
|
963
|
962
|
1,205
|
1,196
|
1,196
|
1,191
|
1,179
|
1,169
|
1,157
|
1,400
|
1,404
|
1,397
|
1,625
|
1,625
|
1,617
|
1,637
|
1,577
|
1,564
|
1,552
|
1,541
|
1,535
|
1,574
|
1,564
|
|
総資産
|
578
|
578
|
694
|
719
|
720
|
699
|
709
|
692
|
693
|
712
|
700
|
802
|
807
|
793
|
1,110
|
1,115
|
1,119
|
1,102
|
1,083
|
1,102
|
1,109
|
1,092
|
1,085
|
1,083
|
1,098
|
1,087
|
1,110
|
1,127
|
1,134
|
1,176
|
1,213
|
1,354
|
1,413
|
1,420
|
1,397
|
1,684
|
1,615
|
1,607
|
1,667
|
1,630
|
1,632
|
1,605
|
1,849
|
1,857
|
1,850
|
2,158
|
2,092
|
2,072
|
2,115
|
2,055
|
2,011
|
2,017
|
2,005
|
2,028
|
2,066
|
2,075
|
|
買掛金
|
33
|
32
|
38
|
40
|
39
|
42
|
44
|
43
|
37
|
42
|
45
|
49
|
48
|
44
|
65
|
54
|
61
|
58
|
63
|
49
|
57
|
57
|
70
|
54
|
60
|
62
|
75
|
68
|
63
|
69
|
102
|
87
|
95
|
97
|
134
|
92
|
76
|
77
|
91
|
90
|
94
|
96
|
105
|
95
|
99
|
128
|
135
|
109
|
113
|
123
|
134
|
119
|
110
|
121
|
159
|
122
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
15
|
20
|
23
|
26
|
20
|
23
|
26
|
26
|
12
|
13
|
-
|
-
|
|
流動負債合計
|
121
|
124
|
134
|
135
|
137
|
140
|
146
|
134
|
134
|
139
|
150
|
154
|
158
|
153
|
203
|
177
|
189
|
196
|
193
|
173
|
194
|
197
|
196
|
177
|
173
|
196
|
224
|
207
|
188
|
224
|
278
|
281
|
273
|
302
|
337
|
289
|
269
|
305
|
427
|
383
|
366
|
382
|
376
|
344
|
341
|
371
|
415
|
351
|
369
|
369
|
418
|
392
|
392
|
407
|
449
|
381
|
|
長期借入金
|
63
|
50
|
145
|
152
|
143
|
115
|
105
|
86
|
75
|
64
|
40
|
127
|
132
|
115
|
350
|
377
|
360
|
332
|
311
|
337
|
317
|
281
|
259
|
275
|
278
|
230
|
206
|
231
|
243
|
232
|
200
|
232
|
288
|
245
|
165
|
506
|
440
|
362
|
303
|
314
|
321
|
269
|
411
|
449
|
435
|
681
|
533
|
571
|
581
|
510
|
404
|
448
|
421
|
405
|
411
|
502
|
|
固定負債合計
|
84
|
70
|
167
|
181
|
174
|
143
|
134
|
118
|
107
|
105
|
76
|
160
|
167
|
150
|
406
|
431
|
415
|
388
|
366
|
400
|
378
|
344
|
322
|
344
|
351
|
306
|
269
|
297
|
310
|
301
|
275
|
410
|
473
|
432
|
344
|
703
|
641
|
574
|
493
|
496
|
494
|
432
|
669
|
710
|
689
|
948
|
823
|
873
|
873
|
792
|
675
|
708
|
670
|
644
|
634
|
724
|
|
総負債
|
206
|
194
|
301
|
316
|
311
|
283
|
280
|
253
|
242
|
245
|
226
|
315
|
326
|
304
|
609
|
608
|
605
|
584
|
559
|
573
|
573
|
541
|
519
|
521
|
524
|
502
|
494
|
504
|
499
|
525
|
553
|
692
|
747
|
734
|
682
|
993
|
910
|
880
|
920
|
879
|
861
|
815
|
1,046
|
1,054
|
1,031
|
1,320
|
1,239
|
1,225
|
1,242
|
1,161
|
1,094
|
1,101
|
1,062
|
1,051
|
1,083
|
1,106
|
|
資本金及び資本剰余金
|
225
|
227
|
227
|
229
|
232
|
234
|
237
|
239
|
242
|
246
|
250
|
258
|
262
|
263
|
267
|
271
|
274
|
277
|
280
|
282
|
286
|
289
|
292
|
297
|
300
|
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
|
150
|
159
|
168
|
177
|
187
|
197
|
206
|
216
|
227
|
238
|
245
|
255
|
265
|
277
|
285
|
293
|
303
|
314
|
325
|
334
|
345
|
359
|
371
|
382
|
394
|
407
|
434
|
445
|
456
|
470
|
486
|
499
|
511
|
528
|
544
|
552
|
563
|
578
|
588
|
604
|
622
|
639
|
649
|
664
|
680
|
696
|
703
|
716
|
734
|
755
|
775
|
799
|
822
|
852
|
874
|
899
|
|
株主資本
|
372
|
383
|
393
|
403
|
408
|
416
|
428
|
439
|
451
|
467
|
474
|
487
|
481
|
488
|
500
|
506
|
513
|
517
|
523
|
528
|
536
|
550
|
566
|
562
|
573
|
584
|
616
|
622
|
635
|
650
|
660
|
662
|
666
|
685
|
714
|
690
|
705
|
726
|
746
|
751
|
771
|
790
|
803
|
803
|
819
|
837
|
853
|
846
|
872
|
893
|
917
|
916
|
943
|
976
|
982
|
968
|
|
有利子負債合計
|
63
|
50
|
145
|
152
|
143
|
115
|
105
|
86
|
75
|
64
|
40
|
127
|
132
|
115
|
350
|
377
|
360
|
332
|
311
|
337
|
317
|
281
|
259
|
275
|
278
|
230
|
206
|
231
|
243
|
232
|
200
|
232
|
288
|
245
|
164
|
516
|
450
|
372
|
313
|
324
|
331
|
279
|
421
|
459
|
450
|
701
|
556
|
597
|
601
|
533
|
430
|
474
|
433
|
419
|
411
|
502
|
|
純有利子負債
|
60
|
47
|
140
|
146
|
138
|
108
|
90
|
82
|
69
|
58
|
31
|
107
|
124
|
107
|
337
|
370
|
352
|
326
|
303
|
328
|
307
|
271
|
253
|
267
|
268
|
222
|
181
|
210
|
236
|
226
|
188
|
226
|
282
|
237
|
157
|
458
|
441
|
364
|
299
|
315
|
322
|
271
|
413
|
452
|
444
|
693
|
545
|
592
|
594
|
528
|
424
|
471
|
429
|
412
|
406
|
496
|
|
DEレシオ(%)
|
17.01
|
13.04
|
36.89
|
37.75
|
35.09
|
27.61
|
24.49
|
19.74
|
16.62
|
13.71
|
8.44
|
26.11
|
27.56
|
23.58
|
69.91
|
74.42
|
70.06
|
64.2
|
59.53
|
63.97
|
59.28
|
51.08
|
45.83
|
49.06
|
48.51
|
39.34
|
33.48
|
37.19
|
38.35
|
35.73
|
30.35
|
35.06
|
43.28
|
35.74
|
22.99
|
74.84
|
63.95
|
51.21
|
41.93
|
43.19
|
42.99
|
35.38
|
52.47
|
57.24
|
54.93
|
83.76
|
65.2
|
70.63
|
68.95
|
59.77
|
46.91
|
51.82
|
46.0
|
42.93
|
41.91
|
51.82
|