|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
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
|
23
|
20
|
16
|
18
|
25
|
30
|
32
|
35
|
38
|
53
|
68
|
60
|
60
|
64
|
64
|
64
|
96
|
81
|
94
|
96
|
99
|
88
|
90
|
98
|
109
|
89
|
113
|
110
|
120
|
124
|
92
|
106
|
148
|
143
|
335
|
341
|
174
|
181
|
163
|
145
|
141
|
165
|
161
|
202
|
138
|
180
|
189
|
189
|
198
|
194
|
195
|
188
|
212
|
188
|
186
|
|
現金 + 有価証券
|
23
|
20
|
16
|
18
|
25
|
30
|
32
|
35
|
38
|
53
|
68
|
60
|
60
|
64
|
64
|
64
|
96
|
81
|
94
|
96
|
99
|
88
|
90
|
98
|
109
|
89
|
113
|
110
|
120
|
124
|
92
|
106
|
148
|
143
|
335
|
341
|
174
|
181
|
163
|
145
|
141
|
165
|
161
|
202
|
138
|
180
|
189
|
189
|
198
|
194
|
195
|
188
|
212
|
188
|
186
|
|
売掛金
|
137
|
147
|
150
|
162
|
156
|
155
|
154
|
157
|
162
|
166
|
165
|
178
|
186
|
188
|
189
|
180
|
194
|
188
|
188
|
184
|
193
|
195
|
201
|
201
|
218
|
208
|
218
|
213
|
214
|
202
|
208
|
210
|
370
|
375
|
357
|
300
|
338
|
372
|
411
|
418
|
433
|
430
|
458
|
465
|
461
|
472
|
482
|
454
|
446
|
444
|
440
|
423
|
422
|
400
|
418
|
|
商品及び製品
|
-
|
-
|
74
|
-
|
-
|
-
|
72
|
-
|
-
|
-
|
71
|
-
|
-
|
-
|
77
|
-
|
-
|
75
|
-
|
-
|
-
|
77
|
-
|
-
|
-
|
87
|
-
|
-
|
-
|
94
|
-
|
-
|
-
|
174
|
-
|
-
|
-
|
187
|
-
|
-
|
-
|
264
|
-
|
-
|
-
|
284
|
-
|
-
|
-
|
233
|
-
|
-
|
-
|
227
|
-
|
|
流動資産合計
|
253
|
262
|
259
|
274
|
277
|
281
|
277
|
284
|
292
|
314
|
328
|
340
|
345
|
353
|
351
|
340
|
390
|
365
|
381
|
382
|
394
|
376
|
394
|
409
|
441
|
406
|
429
|
421
|
427
|
418
|
391
|
412
|
724
|
715
|
895
|
849
|
718
|
792
|
831
|
867
|
893
|
920
|
987
|
1,045
|
984
|
994
|
1,029
|
984
|
966
|
927
|
933
|
919
|
941
|
876
|
912
|
|
有形固定資産
|
79
|
80
|
82
|
83
|
82
|
84
|
85
|
84
|
85
|
84
|
85
|
83
|
83
|
83
|
85
|
81
|
86
|
87
|
87
|
85
|
83
|
85
|
85
|
86
|
86
|
86
|
87
|
83
|
82
|
83
|
82
|
82
|
204
|
213
|
202
|
188
|
187
|
203
|
195
|
194
|
190
|
197
|
197
|
192
|
188
|
198
|
203
|
204
|
196
|
207
|
202
|
200
|
215
|
229
|
232
|
|
固定資産合計
|
237
|
237
|
245
|
248
|
241
|
249
|
258
|
256
|
257
|
255
|
255
|
249
|
250
|
290
|
314
|
300
|
313
|
319
|
313
|
309
|
303
|
315
|
314
|
320
|
322
|
315
|
315
|
301
|
301
|
291
|
317
|
312
|
1,999
|
2,134
|
2,025
|
2,022
|
2,034
|
2,099
|
2,081
|
2,076
|
2,048
|
2,035
|
2,009
|
1,924
|
1,846
|
1,827
|
1,829
|
1,806
|
1,766
|
1,786
|
1,781
|
1,753
|
1,793
|
1,734
|
1,752
|
|
総資産
|
490
|
499
|
505
|
522
|
519
|
530
|
536
|
540
|
549
|
569
|
584
|
589
|
596
|
644
|
665
|
640
|
703
|
685
|
694
|
692
|
697
|
692
|
709
|
730
|
764
|
722
|
744
|
723
|
729
|
709
|
708
|
724
|
2,724
|
2,850
|
2,921
|
2,872
|
2,753
|
2,892
|
2,913
|
2,945
|
2,942
|
2,956
|
2,997
|
2,971
|
2,832
|
2,822
|
2,858
|
2,790
|
2,733
|
2,714
|
2,714
|
2,672
|
2,736
|
2,611
|
2,664
|
|
買掛金
|
79
|
73
|
65
|
76
|
74
|
74
|
67
|
74
|
76
|
81
|
72
|
81
|
80
|
85
|
74
|
71
|
77
|
67
|
69
|
75
|
78
|
77
|
90
|
91
|
95
|
93
|
103
|
96
|
96
|
87
|
91
|
93
|
173
|
164
|
177
|
130
|
165
|
191
|
214
|
219
|
219
|
226
|
253
|
246
|
209
|
193
|
216
|
193
|
190
|
184
|
191
|
185
|
191
|
198
|
199
|
|
流動負債合計
|
111
|
111
|
106
|
109
|
108
|
112
|
107
|
113
|
116
|
127
|
130
|
127
|
120
|
130
|
124
|
108
|
122
|
124
|
115
|
119
|
124
|
127
|
139
|
134
|
156
|
154
|
157
|
151
|
157
|
151
|
147
|
153
|
345
|
359
|
340
|
282
|
337
|
382
|
396
|
400
|
409
|
430
|
452
|
400
|
365
|
354
|
369
|
346
|
352
|
367
|
350
|
350
|
371
|
379
|
372
|
|
長期借入金
|
33
|
43
|
46
|
47
|
45
|
37
|
30
|
27
|
22
|
17
|
17
|
17
|
24
|
62
|
75
|
72
|
107
|
81
|
97
|
83
|
75
|
65
|
65
|
73
|
72
|
61
|
69
|
58
|
46
|
35
|
11
|
11
|
826
|
882
|
1,076
|
1,070
|
846
|
849
|
859
|
847
|
839
|
836
|
858
|
972
|
931
|
933
|
921
|
863
|
804
|
730
|
740
|
703
|
700
|
669
|
698
|
|
固定負債合計
|
117
|
128
|
143
|
142
|
137
|
133
|
139
|
125
|
120
|
117
|
108
|
103
|
111
|
146
|
175
|
166
|
205
|
179
|
187
|
172
|
159
|
152
|
147
|
156
|
156
|
157
|
164
|
149
|
139
|
121
|
114
|
113
|
1,175
|
1,248
|
1,417
|
1,421
|
1,189
|
1,187
|
1,187
|
1,168
|
1,148
|
1,137
|
1,148
|
1,239
|
1,186
|
1,188
|
1,172
|
1,107
|
1,039
|
961
|
972
|
926
|
918
|
876
|
905
|
|
総負債
|
229
|
240
|
249
|
251
|
245
|
245
|
246
|
238
|
237
|
245
|
239
|
231
|
231
|
277
|
300
|
275
|
327
|
304
|
303
|
292
|
283
|
279
|
287
|
290
|
312
|
312
|
321
|
300
|
296
|
273
|
262
|
266
|
1,521
|
1,607
|
1,758
|
1,704
|
1,526
|
1,570
|
1,583
|
1,569
|
1,558
|
1,567
|
1,601
|
1,640
|
1,551
|
1,543
|
1,541
|
1,453
|
1,391
|
1,329
|
1,322
|
1,276
|
1,289
|
1,256
|
1,277
|
|
資本金及び資本剰余金
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
|
利益剰余金
|
158
|
169
|
175
|
184
|
192
|
199
|
215
|
225
|
238
|
247
|
258
|
267
|
279
|
290
|
299
|
305
|
321
|
326
|
329
|
340
|
351
|
364
|
366
|
374
|
380
|
365
|
373
|
387
|
402
|
405
|
413
|
424
|
404
|
412
|
377
|
362
|
382
|
423
|
455
|
482
|
505
|
516
|
528
|
535
|
553
|
469
|
491
|
513
|
538
|
550
|
577
|
604
|
628
|
633
|
638
|
|
株主資本
|
261
|
259
|
255
|
270
|
273
|
285
|
289
|
301
|
312
|
324
|
345
|
358
|
364
|
367
|
365
|
365
|
376
|
381
|
391
|
400
|
413
|
412
|
421
|
439
|
452
|
409
|
422
|
422
|
432
|
436
|
446
|
457
|
1,203
|
1,242
|
1,162
|
1,167
|
1,226
|
1,320
|
1,329
|
1,375
|
1,383
|
1,387
|
1,395
|
1,330
|
1,279
|
1,278
|
1,316
|
1,336
|
1,341
|
1,384
|
1,391
|
1,395
|
1,446
|
1,354
|
1,386
|
|
有利子負債合計
|
33
|
43
|
46
|
47
|
45
|
37
|
30
|
27
|
22
|
17
|
17
|
17
|
24
|
62
|
75
|
72
|
107
|
81
|
97
|
83
|
75
|
65
|
65
|
73
|
72
|
61
|
69
|
58
|
46
|
35
|
11
|
11
|
826
|
882
|
1,076
|
1,070
|
846
|
849
|
859
|
847
|
839
|
836
|
858
|
972
|
931
|
933
|
921
|
863
|
804
|
730
|
740
|
703
|
700
|
669
|
698
|
|
純有利子負債
|
10
|
22
|
29
|
28
|
19
|
7
|
-3
|
-8
|
-16
|
-37
|
-52
|
-44
|
-36
|
-3
|
10
|
8
|
11
|
0
|
3
|
-13
|
-24
|
-24
|
-25
|
-25
|
-37
|
-29
|
-45
|
-53
|
-74
|
-89
|
-81
|
-95
|
678
|
738
|
740
|
728
|
671
|
667
|
695
|
701
|
697
|
671
|
696
|
770
|
792
|
752
|
731
|
674
|
606
|
536
|
544
|
515
|
488
|
480
|
512
|
|
DEレシオ(%)
|
12.85
|
16.74
|
18.26
|
17.7
|
16.46
|
13.32
|
10.36
|
9.16
|
7.22
|
5.47
|
5.02
|
4.81
|
6.75
|
16.9
|
20.63
|
19.91
|
28.69
|
21.36
|
24.93
|
20.89
|
18.28
|
15.94
|
15.56
|
16.81
|
16.01
|
14.91
|
16.47
|
13.82
|
10.83
|
8.23
|
2.63
|
2.57
|
68.68
|
71.03
|
92.58
|
91.69
|
68.99
|
64.28
|
64.65
|
61.59
|
60.65
|
60.26
|
61.5
|
73.08
|
72.79
|
73.02
|
69.99
|
64.63
|
60.02
|
52.76
|
53.2
|
50.42
|
48.45
|
49.45
|
50.4
|
|
運転資本
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|