|
(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
|
3Q25
|
|
現金同等物
|
71
|
88
|
95
|
101
|
80
|
88
|
39
|
57
|
38
|
42
|
53
|
47
|
22
|
30
|
58
|
81
|
70
|
111
|
117
|
125
|
101
|
123
|
223
|
205
|
-
|
-
|
-
|
138
|
-
|
87
|
90
|
183
|
133
|
122
|
121
|
110
|
135
|
260
|
232
|
215
|
267
|
226
|
223
|
250
|
240
|
240
|
-
|
-
|
42
|
49
|
35
|
-
|
67
|
59
|
59
|
49
|
60
|
71
|
|
現金 + 有価証券
|
71
|
88
|
95
|
101
|
80
|
88
|
39
|
57
|
38
|
42
|
53
|
47
|
22
|
30
|
58
|
81
|
70
|
111
|
117
|
125
|
101
|
123
|
223
|
205
|
-
|
-
|
-
|
138
|
-
|
87
|
90
|
183
|
133
|
122
|
121
|
110
|
135
|
260
|
232
|
215
|
267
|
226
|
223
|
250
|
240
|
240
|
-
|
-
|
42
|
49
|
35
|
-
|
67
|
59
|
59
|
49
|
60
|
71
|
|
売掛金
|
76
|
75
|
82
|
78
|
93
|
98
|
101
|
99
|
105
|
101
|
102
|
118
|
125
|
132
|
148
|
136
|
128
|
136
|
148
|
153
|
149
|
111
|
107
|
108
|
102
|
122
|
111
|
115
|
128
|
120
|
109
|
113
|
105
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
6
|
7
|
6
|
5
|
5
|
6
|
6
|
7
|
9
|
8
|
12
|
11
|
13
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
10
|
11
|
10
|
10
|
14
|
10
|
8
|
9
|
12
|
11
|
12
|
10
|
10
|
7
|
7
|
19
|
21
|
19
|
19
|
18
|
20
|
20
|
22
|
19
|
20
|
22
|
34
|
31
|
34
|
33
|
27
|
27
|
27
|
21
|
18
|
20
|
27
|
18
|
|
流動資産合計
|
344
|
348
|
400
|
370
|
324
|
251
|
584
|
538
|
596
|
717
|
937
|
888
|
683
|
970
|
1,008
|
1,020
|
765
|
965
|
991
|
933
|
633
|
781
|
923
|
965
|
696
|
966
|
1,106
|
784
|
727
|
695
|
426
|
427
|
339
|
302
|
295
|
304
|
309
|
342
|
319
|
286
|
336
|
296
|
294
|
318
|
302
|
309
|
217
|
203
|
226
|
209
|
163
|
172
|
202
|
185
|
187
|
167
|
211
|
212
|
|
有形固定資産
|
32
|
33
|
35
|
32
|
33
|
44
|
52
|
54
|
55
|
50
|
48
|
48
|
47
|
46
|
47
|
48
|
49
|
48
|
52
|
52
|
53
|
56
|
54
|
53
|
45
|
43
|
39
|
34
|
32
|
31
|
27
|
25
|
23
|
19
|
18
|
17
|
16
|
6
|
6
|
6
|
8
|
8
|
7
|
6
|
5
|
5
|
24
|
24
|
27
|
28
|
27
|
27
|
28
|
27
|
31
|
34
|
42
|
42
|
|
固定資産合計
|
426
|
392
|
381
|
366
|
360
|
379
|
371
|
377
|
383
|
355
|
339
|
344
|
338
|
330
|
342
|
327
|
313
|
306
|
295
|
275
|
270
|
321
|
339
|
359
|
346
|
355
|
344
|
559
|
643
|
705
|
792
|
773
|
740
|
537
|
377
|
366
|
380
|
167
|
134
|
117
|
140
|
120
|
134
|
125
|
121
|
124
|
438
|
402
|
419
|
406
|
378
|
373
|
377
|
365
|
370
|
384
|
429
|
436
|
|
総資産
|
770
|
740
|
781
|
736
|
685
|
630
|
955
|
916
|
980
|
1,073
|
1,276
|
1,232
|
1,021
|
1,301
|
1,350
|
1,347
|
1,079
|
1,272
|
1,286
|
1,209
|
903
|
1,103
|
1,263
|
1,325
|
1,042
|
1,321
|
1,450
|
1,343
|
1,370
|
1,400
|
1,219
|
1,200
|
1,080
|
839
|
672
|
671
|
689
|
510
|
453
|
404
|
476
|
416
|
428
|
443
|
424
|
433
|
656
|
605
|
645
|
616
|
542
|
546
|
580
|
551
|
558
|
551
|
640
|
649
|
|
買掛金
|
13
|
16
|
11
|
11
|
9
|
11
|
13
|
14
|
12
|
18
|
26
|
14
|
13
|
14
|
17
|
14
|
15
|
15
|
21
|
15
|
13
|
14
|
14
|
13
|
10
|
13
|
15
|
14
|
16
|
16
|
35
|
23
|
20
|
14
|
17
|
13
|
14
|
7
|
6
|
5
|
6
|
6
|
7
|
4
|
3
|
5
|
18
|
19
|
26
|
22
|
12
|
13
|
18
|
19
|
16
|
12
|
16
|
15
|
|
一年内返済予定の長期借入金
|
7
|
7
|
15
|
13
|
18
|
14
|
14
|
14
|
15
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
-
|
-
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
8
|
8
|
59
|
50
|
56
|
44
|
33
|
24
|
15
|
-
|
14
|
4
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
7
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
68
|
28
|
|
流動負債合計
|
256
|
245
|
291
|
257
|
217
|
136
|
484
|
428
|
485
|
610
|
829
|
762
|
556
|
820
|
807
|
810
|
539
|
718
|
744
|
685
|
390
|
560
|
602
|
675
|
397
|
585
|
721
|
582
|
559
|
528
|
282
|
309
|
254
|
222
|
238
|
254
|
249
|
135
|
71
|
44
|
98
|
47
|
52
|
87
|
84
|
81
|
145
|
143
|
159
|
132
|
101
|
109
|
128
|
116
|
118
|
96
|
227
|
155
|
|
長期借入金
|
107
|
115
|
110
|
97
|
86
|
88
|
79
|
82
|
78
|
75
|
66
|
70
|
57
|
58
|
62
|
61
|
59
|
60
|
50
|
48
|
50
|
52
|
43
|
18
|
14
|
16
|
7
|
34
|
19
|
19
|
5
|
11
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
134
|
121
|
135
|
147
|
129
|
130
|
139
|
132
|
139
|
144
|
80
|
166
|
|
固定負債合計
|
175
|
174
|
164
|
171
|
136
|
140
|
126
|
129
|
125
|
118
|
107
|
110
|
95
|
95
|
101
|
97
|
93
|
92
|
63
|
59
|
59
|
63
|
58
|
32
|
28
|
30
|
21
|
46
|
32
|
39
|
90
|
58
|
65
|
8
|
7
|
9
|
11
|
7
|
7
|
5
|
8
|
9
|
14
|
14
|
14
|
14
|
196
|
176
|
192
|
203
|
181
|
182
|
191
|
182
|
185
|
191
|
124
|
213
|
|
総負債
|
432
|
420
|
455
|
428
|
354
|
276
|
611
|
557
|
610
|
729
|
936
|
872
|
652
|
916
|
909
|
908
|
632
|
810
|
807
|
745
|
449
|
624
|
660
|
707
|
425
|
615
|
742
|
629
|
591
|
568
|
373
|
368
|
320
|
231
|
245
|
263
|
261
|
143
|
78
|
49
|
106
|
57
|
67
|
102
|
98
|
95
|
342
|
320
|
351
|
336
|
283
|
292
|
320
|
298
|
303
|
288
|
351
|
368
|
|
資本金及び資本剰余金
|
137
|
139
|
136
|
136
|
137
|
138
|
155
|
155
|
159
|
160
|
160
|
161
|
164
|
165
|
202
|
210
|
211
|
213
|
213
|
218
|
219
|
224
|
224
|
222
|
223
|
269
|
273
|
274
|
275
|
275
|
276
|
276
|
277
|
278
|
277
|
277
|
277
|
278
|
301
|
302
|
302
|
302
|
302
|
302
|
303
|
304
|
327
|
329
|
332
|
334
|
335
|
337
|
339
|
341
|
343
|
346
|
422
|
425
|
|
利益剰余金
|
409
|
388
|
394
|
414
|
439
|
447
|
439
|
446
|
449
|
444
|
452
|
464
|
476
|
494
|
522
|
547
|
569
|
593
|
617
|
640
|
657
|
675
|
700
|
724
|
743
|
761
|
773
|
792
|
802
|
805
|
812
|
832
|
768
|
713
|
528
|
524
|
523
|
485
|
444
|
415
|
411
|
404
|
406
|
393
|
381
|
377
|
362
|
352
|
345
|
339
|
327
|
322
|
319
|
315
|
310
|
305
|
273
|
251
|
|
株主資本
|
338
|
319
|
326
|
307
|
330
|
353
|
344
|
358
|
370
|
343
|
339
|
359
|
369
|
385
|
441
|
439
|
447
|
461
|
478
|
463
|
453
|
479
|
603
|
617
|
616
|
705
|
708
|
714
|
670
|
724
|
738
|
724
|
652
|
500
|
319
|
300
|
320
|
259
|
290
|
269
|
285
|
274
|
275
|
256
|
240
|
252
|
234
|
205
|
214
|
200
|
179
|
175
|
180
|
173
|
175
|
184
|
200
|
192
|
|
有利子負債合計
|
115
|
122
|
125
|
110
|
105
|
102
|
93
|
96
|
94
|
89
|
80
|
85
|
71
|
72
|
77
|
75
|
59
|
60
|
59
|
56
|
58
|
61
|
51
|
27
|
23
|
25
|
16
|
94
|
70
|
75
|
49
|
45
|
35
|
15
|
-
|
14
|
4
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
276
|
127
|
142
|
150
|
133
|
134
|
142
|
135
|
143
|
148
|
148
|
194
|
|
純有利子負債
|
43
|
33
|
30
|
8
|
24
|
14
|
54
|
39
|
56
|
47
|
27
|
37
|
49
|
41
|
18
|
-6
|
-12
|
-51
|
-58
|
-69
|
-43
|
-63
|
-172
|
-179
|
-
|
-
|
-
|
-45
|
-
|
-12
|
-41
|
-138
|
-98
|
-108
|
-
|
-97
|
-132
|
-258
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
101
|
97
|
-
|
74
|
76
|
84
|
98
|
87
|
123
|
|
DEレシオ(%)
|
34.02
|
38.31
|
38.51
|
36.0
|
31.87
|
29.11
|
27.2
|
26.95
|
25.44
|
26.12
|
23.78
|
23.73
|
19.38
|
18.69
|
17.47
|
17.2
|
13.35
|
13.0
|
12.45
|
12.28
|
12.92
|
12.72
|
8.59
|
4.41
|
3.76
|
3.58
|
2.29
|
13.19
|
10.5
|
10.41
|
6.71
|
6.29
|
5.37
|
3.16
|
-
|
4.83
|
1.27
|
1.23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
117.69
|
62.08
|
66.59
|
74.99
|
74.17
|
76.58
|
79.0
|
78.38
|
81.42
|
80.62
|
74.31
|
101.4
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|