|
(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
|
100
|
109
|
69
|
74
|
145
|
37
|
49
|
51
|
49
|
49
|
55
|
53
|
26
|
16
|
34
|
34
|
22
|
35
|
28
|
20
|
17
|
20
|
69
|
73
|
63
|
239
|
129
|
128
|
183
|
187
|
183
|
178
|
176
|
181
|
172
|
158
|
397
|
375
|
381
|
383
|
369
|
369
|
349
|
254
|
142
|
125
|
81
|
46
|
48
|
42
|
72
|
338
|
308
|
301
|
329
|
263
|
783
|
|
現金 + 有価証券
|
100
|
109
|
69
|
74
|
145
|
37
|
49
|
51
|
49
|
49
|
55
|
53
|
26
|
16
|
34
|
34
|
22
|
35
|
28
|
20
|
17
|
20
|
69
|
73
|
63
|
239
|
129
|
128
|
183
|
187
|
183
|
178
|
176
|
181
|
172
|
158
|
397
|
375
|
381
|
383
|
369
|
369
|
349
|
254
|
142
|
125
|
81
|
46
|
48
|
42
|
72
|
338
|
308
|
301
|
329
|
263
|
783
|
|
売掛金
|
162
|
248
|
250
|
259
|
256
|
281
|
271
|
281
|
253
|
269
|
265
|
248
|
265
|
255
|
248
|
238
|
204
|
194
|
206
|
208
|
211
|
208
|
229
|
227
|
226
|
244
|
268
|
57
|
66
|
60
|
64
|
81
|
67
|
65
|
85
|
78
|
59
|
83
|
95
|
85
|
80
|
85
|
93
|
65
|
100
|
83
|
105
|
143
|
115
|
128
|
128
|
116
|
131
|
112
|
117
|
118
|
142
|
|
商品及び製品
|
64
|
79
|
80
|
87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
347
|
454
|
421
|
448
|
521
|
456
|
455
|
455
|
417
|
429
|
430
|
413
|
398
|
376
|
374
|
366
|
353
|
310
|
320
|
305
|
302
|
310
|
373
|
387
|
373
|
567
|
471
|
457
|
484
|
496
|
494
|
517
|
516
|
515
|
522
|
510
|
745
|
770
|
764
|
768
|
768
|
772
|
758
|
687
|
624
|
601
|
582
|
588
|
587
|
604
|
594
|
871
|
851
|
838
|
872
|
864
|
1,428
|
|
有形固定資産
|
61
|
81
|
73
|
72
|
72
|
84
|
85
|
84
|
83
|
84
|
84
|
84
|
84
|
82
|
82
|
81
|
60
|
60
|
56
|
53
|
51
|
47
|
49
|
50
|
55
|
56
|
61
|
61
|
62
|
65
|
67
|
113
|
115
|
115
|
116
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
564
|
787
|
795
|
788
|
778
|
916
|
828
|
815
|
804
|
795
|
786
|
783
|
773
|
769
|
763
|
756
|
749
|
611
|
582
|
579
|
572
|
565
|
575
|
574
|
576
|
574
|
552
|
554
|
513
|
515
|
515
|
651
|
657
|
662
|
663
|
673
|
674
|
702
|
798
|
796
|
793
|
805
|
831
|
877
|
959
|
966
|
968
|
969
|
975
|
986
|
1,038
|
1,042
|
1,063
|
1,074
|
1,078
|
1,140
|
1,156
|
|
総資産
|
912
|
1,241
|
1,216
|
1,237
|
1,299
|
1,372
|
1,284
|
1,270
|
1,222
|
1,224
|
1,216
|
1,196
|
1,172
|
1,145
|
1,138
|
1,122
|
1,102
|
921
|
903
|
884
|
874
|
875
|
948
|
961
|
950
|
1,142
|
1,024
|
1,011
|
998
|
1,011
|
1,010
|
1,168
|
1,173
|
1,178
|
1,186
|
1,183
|
1,419
|
1,473
|
1,562
|
1,565
|
1,562
|
1,577
|
1,589
|
1,565
|
1,583
|
1,568
|
1,551
|
1,557
|
1,562
|
1,590
|
1,632
|
1,914
|
1,914
|
1,912
|
1,950
|
2,004
|
2,586
|
|
買掛金
|
44
|
68
|
54
|
80
|
61
|
81
|
83
|
71
|
64
|
57
|
61
|
48
|
70
|
49
|
48
|
42
|
46
|
28
|
48
|
39
|
47
|
47
|
52
|
51
|
55
|
50
|
48
|
31
|
39
|
41
|
46
|
47
|
52
|
42
|
53
|
44
|
44
|
54
|
55
|
51
|
59
|
43
|
50
|
51
|
58
|
53
|
57
|
54
|
58
|
57
|
63
|
61
|
58
|
61
|
82
|
82
|
97
|
|
一年内返済予定の長期借入金
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
123
|
216
|
213
|
238
|
222
|
274
|
279
|
275
|
238
|
256
|
251
|
244
|
246
|
227
|
226
|
223
|
215
|
187
|
172
|
170
|
167
|
187
|
196
|
196
|
187
|
198
|
188
|
175
|
168
|
172
|
164
|
195
|
188
|
181
|
182
|
-
|
-
|
-
|
197
|
-
|
-
|
-
|
221
|
-
|
-
|
-
|
234
|
245
|
250
|
263
|
292
|
288
|
272
|
260
|
296
|
304
|
322
|
|
長期借入金
|
516
|
631
|
630
|
630
|
630
|
630
|
629
|
629
|
629
|
629
|
628
|
628
|
621
|
621
|
622
|
622
|
622
|
448
|
444
|
444
|
444
|
445
|
431
|
369
|
369
|
369
|
293
|
293
|
293
|
294
|
294
|
294
|
294
|
294
|
295
|
295
|
295
|
300
|
301
|
300
|
300
|
296
|
296
|
295
|
293
|
292
|
250
|
250
|
232
|
234
|
219
|
179
|
179
|
177
|
174
|
172
|
169
|
|
固定負債合計
|
561
|
693
|
690
|
687
|
684
|
686
|
680
|
679
|
675
|
666
|
669
|
668
|
688
|
687
|
688
|
688
|
688
|
476
|
476
|
479
|
481
|
484
|
475
|
414
|
415
|
412
|
323
|
323
|
324
|
327
|
326
|
405
|
409
|
414
|
414
|
-
|
-
|
-
|
425
|
-
|
-
|
-
|
408
|
-
|
-
|
-
|
369
|
368
|
351
|
355
|
341
|
297
|
312
|
309
|
301
|
312
|
303
|
|
総負債
|
685
|
910
|
903
|
926
|
907
|
960
|
959
|
955
|
914
|
923
|
920
|
912
|
935
|
914
|
914
|
911
|
903
|
663
|
649
|
649
|
648
|
671
|
672
|
610
|
603
|
610
|
512
|
498
|
492
|
500
|
490
|
601
|
598
|
596
|
596
|
588
|
579
|
623
|
622
|
621
|
611
|
620
|
629
|
618
|
637
|
624
|
604
|
613
|
602
|
618
|
634
|
586
|
584
|
569
|
597
|
617
|
625
|
|
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
|
|
利益剰余金
|
-393
|
-400
|
-408
|
-411
|
-428
|
-433
|
-523
|
-533
|
-543
|
-552
|
-560
|
-575
|
-625
|
-636
|
-638
|
-654
|
-669
|
-614
|
-618
|
-640
|
-651
|
-674
|
-679
|
-688
|
-695
|
-699
|
-721
|
-724
|
-731
|
-730
|
-725
|
-722
|
-718
|
-715
|
-712
|
-713
|
-713
|
-711
|
-633
|
-631
|
-630
|
-632
|
-635
|
-651
|
-655
|
-663
|
-672
|
-679
|
-681
|
-683
|
-681
|
-679
|
-671
|
-668
|
-664
|
-660
|
-657
|
|
株主資本
|
227
|
331
|
312
|
310
|
391
|
412
|
324
|
315
|
308
|
301
|
295
|
284
|
237
|
231
|
224
|
211
|
198
|
257
|
254
|
234
|
225
|
204
|
276
|
351
|
347
|
531
|
511
|
512
|
506
|
511
|
519
|
552
|
559
|
566
|
574
|
580
|
824
|
835
|
925
|
929
|
935
|
941
|
945
|
932
|
938
|
935
|
936
|
931
|
945
|
953
|
976
|
1,306
|
1,329
|
1,342
|
1,353
|
1,387
|
1,960
|
|
有利子負債合計
|
516
|
631
|
631
|
630
|
630
|
630
|
630
|
629
|
629
|
629
|
629
|
628
|
621
|
621
|
615
|
622
|
622
|
448
|
445
|
444
|
444
|
445
|
432
|
369
|
369
|
369
|
294
|
293
|
293
|
294
|
294
|
294
|
294
|
294
|
295
|
295
|
295
|
300
|
301
|
300
|
300
|
296
|
296
|
295
|
293
|
292
|
250
|
250
|
232
|
234
|
219
|
179
|
179
|
177
|
174
|
172
|
169
|
|
純有利子負債
|
415
|
521
|
562
|
555
|
484
|
592
|
581
|
577
|
579
|
579
|
574
|
574
|
595
|
605
|
580
|
587
|
599
|
412
|
416
|
424
|
427
|
424
|
362
|
295
|
306
|
130
|
164
|
165
|
110
|
106
|
111
|
116
|
118
|
113
|
122
|
136
|
-102
|
-76
|
-81
|
-84
|
-69
|
-74
|
-53
|
40
|
151
|
167
|
168
|
203
|
183
|
192
|
146
|
-160
|
-129
|
-125
|
-155
|
-92
|
-614
|
|
DEレシオ(%)
|
227.44
|
190.4
|
202.11
|
202.93
|
160.97
|
152.69
|
194.6
|
199.46
|
204.25
|
208.49
|
212.91
|
221.22
|
262.29
|
269.22
|
274.36
|
294.09
|
313.03
|
174.11
|
175.1
|
189.35
|
197.12
|
218.03
|
156.3
|
105.09
|
106.48
|
69.51
|
57.54
|
57.29
|
58.01
|
57.43
|
56.65
|
53.25
|
52.65
|
52.02
|
51.4
|
50.9
|
35.89
|
35.95
|
32.53
|
32.33
|
32.09
|
31.48
|
31.39
|
31.64
|
31.32
|
31.28
|
26.72
|
26.88
|
24.55
|
24.56
|
22.47
|
13.74
|
13.5
|
13.18
|
12.9
|
12.41
|
8.66
|
|
運転資本
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|