|
(単位:百万ドル)
|
1Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
123
|
67
|
67
|
52
|
62
|
108
|
104
|
86
|
95
|
68
|
112
|
104
|
84
|
71
|
85
|
64
|
69
|
59
|
55
|
64
|
87
|
134
|
120
|
68
|
86
|
108
|
123
|
102
|
87
|
88
|
97
|
110
|
93
|
90
|
84
|
93
|
89
|
81
|
121
|
163
|
118
|
148
|
118
|
295
|
258
|
165
|
105
|
110
|
66
|
63
|
112
|
85
|
140
|
105
|
101
|
109
|
111
|
101
|
|
有価証券
|
305
|
323
|
293
|
293
|
286
|
241
|
232
|
254
|
253
|
290
|
223
|
268
|
272
|
281
|
126
|
121
|
89
|
105
|
79
|
80
|
68
|
84
|
96
|
90
|
61
|
54
|
48
|
48
|
60
|
54
|
59
|
69
|
74
|
74
|
64
|
43
|
52
|
60
|
60
|
54
|
42
|
27
|
46
|
70
|
81
|
103
|
99
|
82
|
58
|
25
|
18
|
10
|
8
|
7
|
4
|
-
|
-
|
-
|
|
現金 + 有価証券
|
428
|
391
|
361
|
346
|
349
|
350
|
337
|
340
|
349
|
358
|
336
|
372
|
357
|
353
|
212
|
186
|
159
|
165
|
134
|
144
|
155
|
219
|
216
|
159
|
148
|
162
|
172
|
150
|
148
|
143
|
157
|
180
|
167
|
165
|
149
|
136
|
142
|
141
|
181
|
217
|
160
|
176
|
164
|
366
|
339
|
268
|
205
|
193
|
124
|
88
|
131
|
95
|
149
|
113
|
106
|
109
|
111
|
101
|
|
売掛金
|
43
|
40
|
46
|
50
|
44
|
42
|
50
|
60
|
62
|
75
|
93
|
94
|
86
|
84
|
82
|
81
|
75
|
81
|
92
|
85
|
83
|
84
|
91
|
91
|
98
|
107
|
114
|
105
|
113
|
121
|
123
|
98
|
119
|
116
|
142
|
133
|
117
|
118
|
102
|
68
|
85
|
94
|
94
|
93
|
91
|
101
|
109
|
102
|
101
|
119
|
111
|
115
|
114
|
118
|
117
|
125
|
121
|
120
|
|
商品及び製品
|
-
|
-
|
-
|
5
|
9
|
10
|
10
|
11
|
10
|
10
|
7
|
5
|
-
|
-
|
18
|
23
|
24
|
20
|
29
|
25
|
34
|
29
|
25
|
38
|
53
|
51
|
47
|
42
|
38
|
38
|
33
|
34
|
35
|
33
|
31
|
31
|
28
|
28
|
30
|
29
|
26
|
24
|
17
|
18
|
15
|
15
|
15
|
19
|
20
|
21
|
22
|
25
|
22
|
24
|
26
|
26
|
27
|
28
|
|
流動資産合計
|
491
|
444
|
415
|
418
|
418
|
432
|
418
|
422
|
435
|
457
|
447
|
483
|
458
|
454
|
338
|
322
|
335
|
320
|
282
|
283
|
307
|
375
|
372
|
314
|
322
|
341
|
348
|
317
|
325
|
327
|
331
|
326
|
341
|
336
|
342
|
348
|
329
|
365
|
355
|
331
|
394
|
329
|
538
|
498
|
484
|
427
|
367
|
352
|
274
|
261
|
294
|
265
|
313
|
290
|
291
|
293
|
298
|
287
|
|
有形固定資産
|
-
|
-
|
21
|
23
|
23
|
24
|
24
|
24
|
24
|
27
|
26
|
27
|
30
|
31
|
32
|
34
|
43
|
46
|
69
|
67
|
64
|
61
|
60
|
58
|
56
|
54
|
53
|
51
|
49
|
48
|
48
|
43
|
60
|
59
|
58
|
57
|
55
|
36
|
37
|
37
|
36
|
45
|
43
|
43
|
43
|
45
|
52
|
67
|
83
|
96
|
112
|
120
|
119
|
118
|
116
|
115
|
117
|
114
|
|
投資有価証券
|
80
|
103
|
90
|
70
|
52
|
77
|
129
|
113
|
117
|
109
|
126
|
158
|
158
|
135
|
65
|
84
|
54
|
42
|
41
|
40
|
43
|
66
|
69
|
79
|
52
|
55
|
53
|
48
|
50
|
58
|
51
|
30
|
24
|
29
|
40
|
54
|
51
|
47
|
42
|
37
|
30
|
11
|
19
|
47
|
59
|
70
|
78
|
66
|
54
|
30
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
118
|
148
|
141
|
192
|
193
|
228
|
280
|
268
|
267
|
260
|
281
|
319
|
322
|
302
|
478
|
501
|
473
|
461
|
496
|
482
|
479
|
496
|
495
|
566
|
948
|
934
|
919
|
907
|
902
|
901
|
887
|
847
|
1,231
|
1,219
|
1,214
|
1,214
|
1,261
|
1,213
|
1,091
|
1,072
|
1,050
|
1,007
|
821
|
837
|
835
|
828
|
843
|
859
|
924
|
907
|
892
|
883
|
832
|
820
|
793
|
788
|
729
|
718
|
|
総資産
|
610
|
593
|
557
|
610
|
611
|
661
|
699
|
690
|
703
|
717
|
729
|
803
|
781
|
756
|
816
|
823
|
809
|
781
|
779
|
766
|
787
|
871
|
868
|
880
|
1,270
|
1,276
|
1,267
|
1,224
|
1,228
|
1,228
|
1,218
|
1,174
|
1,573
|
1,556
|
1,557
|
1,562
|
1,591
|
1,578
|
1,446
|
1,404
|
1,444
|
1,336
|
1,360
|
1,335
|
1,320
|
1,255
|
1,210
|
1,212
|
1,198
|
1,169
|
1,187
|
1,149
|
1,146
|
1,110
|
1,085
|
1,081
|
1,027
|
1,006
|
|
買掛金
|
7
|
7
|
5
|
11
|
9
|
8
|
7
|
10
|
11
|
13
|
12
|
18
|
18
|
17
|
18
|
23
|
25
|
16
|
17
|
21
|
15
|
16
|
13
|
21
|
19
|
22
|
26
|
22
|
22
|
25
|
20
|
26
|
23
|
31
|
24
|
33
|
24
|
21
|
30
|
21
|
19
|
20
|
28
|
15
|
29
|
27
|
21
|
29
|
28
|
36
|
39
|
33
|
25
|
33
|
33
|
29
|
32
|
28
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
30
|
23
|
23
|
34
|
31
|
35
|
37
|
44
|
57
|
45
|
53
|
64
|
79
|
67
|
72
|
80
|
67
|
59
|
67
|
68
|
59
|
65
|
66
|
72
|
274
|
82
|
221
|
217
|
139
|
159
|
94
|
102
|
108
|
113
|
108
|
117
|
115
|
112
|
113
|
147
|
133
|
149
|
271
|
203
|
204
|
166
|
119
|
129
|
137
|
143
|
221
|
209
|
155
|
146
|
148
|
154
|
164
|
151
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
204
|
167
|
99
|
74
|
43
|
69
|
9
|
258
|
273
|
263
|
233
|
225
|
225
|
225
|
224
|
224
|
154
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38
|
38
|
38
|
38
|
38
|
39
|
39
|
59
|
|
固定負債合計
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
13
|
22
|
24
|
29
|
27
|
42
|
35
|
40
|
35
|
31
|
60
|
260
|
460
|
298
|
229
|
218
|
155
|
175
|
107
|
363
|
379
|
366
|
356
|
401
|
388
|
366
|
339
|
401
|
312
|
186
|
164
|
148
|
139
|
143
|
166
|
175
|
190
|
230
|
256
|
207
|
204
|
195
|
195
|
162
|
150
|
|
総負債
|
39
|
32
|
32
|
44
|
40
|
44
|
47
|
54
|
67
|
55
|
64
|
75
|
91
|
80
|
94
|
104
|
96
|
87
|
110
|
104
|
99
|
100
|
98
|
132
|
535
|
543
|
519
|
446
|
357
|
314
|
270
|
209
|
471
|
492
|
475
|
473
|
516
|
501
|
479
|
486
|
535
|
461
|
457
|
367
|
352
|
305
|
262
|
295
|
312
|
334
|
452
|
465
|
363
|
350
|
344
|
349
|
326
|
301
|
|
資本金及び資本剰余金
|
574
|
581
|
572
|
605
|
617
|
638
|
652
|
648
|
650
|
666
|
663
|
698
|
675
|
663
|
703
|
718
|
731
|
735
|
738
|
746
|
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
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
-4
|
-21
|
-49
|
-39
|
-39
|
-22
|
-1
|
-13
|
-15
|
-5
|
2
|
30
|
13
|
11
|
18
|
2
|
-18
|
-37
|
-63
|
-77
|
-79
|
-69
|
-70
|
-74
|
-87
|
-86
|
-82
|
-69
|
12
|
44
|
56
|
52
|
53
|
22
|
29
|
25
|
5
|
-4
|
-119
|
-174
|
-190
|
-267
|
-272
|
-247
|
-255
|
-275
|
-289
|
-324
|
-367
|
-421
|
-537
|
-599
|
-630
|
-656
|
-693
|
-715
|
-757
|
-757
|
|
株主資本
|
571
|
561
|
524
|
566
|
578
|
616
|
652
|
635
|
635
|
662
|
664
|
728
|
690
|
675
|
722
|
718
|
712
|
694
|
668
|
662
|
687
|
770
|
770
|
748
|
735
|
732
|
748
|
778
|
870
|
914
|
948
|
964
|
1,102
|
1,064
|
1,081
|
1,088
|
1,074
|
1,077
|
967
|
918
|
909
|
875
|
902
|
968
|
967
|
950
|
947
|
916
|
885
|
835
|
735
|
683
|
783
|
760
|
740
|
731
|
701
|
704
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
204
|
167
|
99
|
74
|
43
|
69
|
9
|
258
|
273
|
263
|
233
|
225
|
225
|
225
|
224
|
224
|
154
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38
|
38
|
38
|
38
|
38
|
39
|
39
|
59
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41
|
-5
|
-52
|
-75
|
-101
|
-88
|
-172
|
90
|
107
|
113
|
96
|
82
|
83
|
43
|
6
|
64
|
-23
|
-61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-94
|
-57
|
-112
|
-75
|
-68
|
-71
|
-73
|
-42
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.83
|
22.33
|
12.73
|
8.52
|
4.73
|
7.31
|
0.96
|
23.41
|
25.68
|
24.35
|
21.44
|
20.94
|
20.89
|
23.28
|
24.44
|
24.7
|
17.6
|
11.53
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.22
|
5.63
|
4.92
|
5.09
|
5.24
|
5.33
|
5.65
|
8.41
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|