|
(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
|
|
現金同等物
|
301
|
217
|
338
|
314
|
303
|
155
|
139
|
96
|
85
|
79
|
95
|
70
|
60
|
50
|
61
|
29
|
19
|
11
|
52
|
35
|
34
|
44
|
80
|
56
|
60
|
93
|
101
|
83
|
79
|
83
|
85
|
79
|
98
|
115
|
122
|
93
|
95
|
97
|
88
|
79
|
85
|
87
|
86
|
81
|
97
|
92
|
110
|
109
|
117
|
128
|
85
|
61
|
62
|
63
|
72
|
61
|
|
現金 + 有価証券
|
301
|
217
|
338
|
314
|
303
|
155
|
139
|
96
|
85
|
79
|
95
|
70
|
60
|
50
|
61
|
29
|
19
|
11
|
52
|
35
|
34
|
44
|
80
|
56
|
60
|
93
|
101
|
83
|
79
|
83
|
85
|
79
|
98
|
115
|
122
|
93
|
95
|
97
|
88
|
79
|
85
|
87
|
86
|
81
|
97
|
92
|
110
|
109
|
117
|
128
|
85
|
61
|
62
|
63
|
72
|
61
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
21
|
19
|
25
|
27
|
32
|
23
|
37
|
31
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
491
|
540
|
470
|
477
|
474
|
205
|
169
|
162
|
167
|
207
|
184
|
193
|
188
|
220
|
190
|
187
|
203
|
234
|
165
|
164
|
167
|
201
|
157
|
158
|
163
|
30
|
30
|
30
|
29
|
33
|
31
|
32
|
30
|
33
|
40
|
35
|
35
|
42
|
47
|
45
|
49
|
50
|
54
|
55
|
56
|
61
|
71
|
71
|
65
|
69
|
77
|
75
|
83
|
94
|
94
|
63
|
|
流動資産合計
|
1,311
|
1,331
|
1,375
|
1,341
|
1,274
|
509
|
486
|
406
|
392
|
454
|
461
|
403
|
406
|
450
|
465
|
355
|
359
|
411
|
361
|
315
|
320
|
384
|
381
|
330
|
343
|
164
|
176
|
162
|
152
|
151
|
164
|
164
|
175
|
180
|
200
|
188
|
190
|
198
|
188
|
192
|
189
|
192
|
203
|
206
|
218
|
229
|
260
|
256
|
262
|
258
|
231
|
212
|
231
|
259
|
264
|
227
|
|
有形固定資産
|
270
|
257
|
254
|
253
|
274
|
193
|
183
|
184
|
185
|
193
|
219
|
245
|
254
|
252
|
159
|
156
|
154
|
151
|
132
|
132
|
132
|
124
|
131
|
132
|
132
|
116
|
120
|
119
|
123
|
126
|
124
|
125
|
122
|
129
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
443
|
426
|
426
|
408
|
430
|
312
|
289
|
306
|
305
|
323
|
348
|
376
|
382
|
378
|
304
|
298
|
291
|
291
|
293
|
290
|
288
|
279
|
286
|
289
|
277
|
220
|
212
|
211
|
213
|
215
|
212
|
229
|
223
|
232
|
244
|
246
|
252
|
267
|
288
|
286
|
284
|
296
|
304
|
306
|
328
|
330
|
307
|
305
|
309
|
322
|
307
|
325
|
329
|
338
|
366
|
406
|
|
総資産
|
1,754
|
1,757
|
1,801
|
1,749
|
1,704
|
822
|
776
|
713
|
698
|
778
|
809
|
780
|
788
|
829
|
770
|
653
|
651
|
702
|
655
|
606
|
609
|
664
|
668
|
620
|
621
|
384
|
389
|
374
|
366
|
366
|
376
|
393
|
399
|
412
|
444
|
435
|
442
|
465
|
476
|
479
|
474
|
488
|
507
|
513
|
547
|
560
|
568
|
562
|
571
|
580
|
539
|
537
|
560
|
597
|
631
|
634
|
|
買掛金
|
414
|
474
|
412
|
412
|
396
|
134
|
127
|
90
|
90
|
141
|
133
|
103
|
99
|
149
|
133
|
101
|
116
|
161
|
100
|
90
|
100
|
157
|
128
|
87
|
104
|
8
|
7
|
8
|
9
|
9
|
7
|
8
|
7
|
9
|
9
|
8
|
9
|
13
|
5
|
7
|
9
|
13
|
12
|
11
|
16
|
11
|
11
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
73
|
124
|
178
|
229
|
37
|
7
|
7
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
719
|
842
|
891
|
870
|
690
|
243
|
227
|
181
|
173
|
250
|
238
|
202
|
234
|
287
|
254
|
185
|
192
|
255
|
191
|
140
|
161
|
229
|
221
|
167
|
186
|
43
|
53
|
40
|
45
|
44
|
42
|
49
|
53
|
52
|
61
|
38
|
39
|
36
|
52
|
45
|
40
|
40
|
46
|
36
|
43
|
43
|
44
|
34
|
37
|
60
|
69
|
63
|
81
|
68
|
64
|
66
|
|
長期借入金
|
300
|
188
|
129
|
63
|
207
|
158
|
135
|
123
|
129
|
129
|
152
|
168
|
147
|
138
|
191
|
164
|
166
|
158
|
160
|
157
|
143
|
130
|
120
|
125
|
99
|
57
|
42
|
34
|
14
|
6
|
6
|
7
|
7
|
7
|
17
|
22
|
22
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
493
|
367
|
333
|
268
|
397
|
287
|
267
|
251
|
256
|
251
|
274
|
288
|
279
|
272
|
304
|
265
|
266
|
261
|
262
|
263
|
248
|
238
|
225
|
228
|
204
|
134
|
116
|
108
|
89
|
82
|
84
|
79
|
73
|
76
|
93
|
103
|
104
|
122
|
123
|
123
|
117
|
107
|
109
|
112
|
101
|
100
|
96
|
96
|
100
|
91
|
87
|
92
|
94
|
131
|
161
|
158
|
|
総負債
|
1,213
|
1,209
|
1,224
|
1,139
|
1,088
|
530
|
494
|
433
|
430
|
502
|
512
|
490
|
514
|
559
|
559
|
450
|
459
|
517
|
454
|
404
|
410
|
467
|
447
|
395
|
390
|
177
|
170
|
149
|
135
|
126
|
126
|
129
|
127
|
129
|
155
|
142
|
143
|
159
|
175
|
169
|
158
|
147
|
155
|
148
|
144
|
144
|
141
|
130
|
138
|
152
|
157
|
156
|
175
|
200
|
226
|
225
|
|
利益剰余金
|
548
|
569
|
619
|
640
|
657
|
321
|
313
|
315
|
318
|
327
|
301
|
294
|
279
|
274
|
224
|
216
|
206
|
200
|
217
|
218
|
217
|
214
|
239
|
242
|
248
|
207
|
216
|
226
|
231
|
239
|
250
|
264
|
270
|
279
|
284
|
289
|
294
|
301
|
294
|
301
|
306
|
330
|
336
|
347
|
383
|
392
|
404
|
409
|
409
|
404
|
355
|
354
|
355
|
367
|
373
|
375
|
|
株主資本
|
541
|
547
|
577
|
610
|
616
|
291
|
281
|
280
|
268
|
275
|
297
|
289
|
274
|
269
|
211
|
202
|
192
|
184
|
201
|
202
|
198
|
196
|
220
|
224
|
230
|
207
|
219
|
224
|
230
|
240
|
250
|
264
|
272
|
283
|
289
|
293
|
299
|
306
|
300
|
309
|
315
|
340
|
352
|
364
|
402
|
415
|
426
|
431
|
433
|
428
|
382
|
381
|
384
|
397
|
404
|
409
|
|
有利子負債合計
|
374
|
313
|
81
|
293
|
102
|
165
|
142
|
130
|
136
|
136
|
160
|
175
|
155
|
146
|
192
|
166
|
167
|
160
|
161
|
158
|
144
|
132
|
96
|
127
|
101
|
58
|
43
|
35
|
15
|
7
|
7
|
8
|
8
|
7
|
17
|
23
|
23
|
23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
73
|
95
|
-258
|
-22
|
-201
|
9
|
2
|
33
|
51
|
57
|
64
|
105
|
94
|
96
|
131
|
137
|
148
|
148
|
109
|
123
|
110
|
87
|
15
|
70
|
40
|
-36
|
-59
|
-48
|
-64
|
-76
|
-79
|
-72
|
-91
|
-108
|
-105
|
-71
|
-73
|
-75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
69.22
|
57.19
|
14.07
|
48.04
|
16.57
|
56.81
|
50.61
|
46.63
|
50.99
|
49.68
|
53.83
|
60.76
|
56.46
|
54.54
|
91.22
|
82.0
|
87.31
|
86.68
|
80.35
|
78.7
|
72.87
|
67.27
|
43.6
|
56.59
|
43.79
|
28.37
|
19.66
|
15.91
|
6.92
|
3.12
|
2.8
|
3.04
|
2.94
|
2.71
|
6.2
|
8.03
|
7.83
|
7.55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|