|
(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
|
9
|
12
|
4
|
11
|
12
|
14
|
18
|
7
|
5
|
4
|
3
|
4
|
5
|
26
|
37
|
16
|
21
|
40
|
15
|
15
|
15
|
14
|
14
|
19
|
19
|
347
|
224
|
184
|
23
|
17
|
17
|
20
|
22
|
24
|
31
|
79
|
82
|
72
|
48
|
43
|
31
|
24
|
28
|
20
|
15
|
12
|
12
|
10
|
14
|
21
|
21
|
20
|
13
|
12
|
18
|
11
|
|
現金 + 有価証券
|
9
|
12
|
4
|
11
|
12
|
14
|
18
|
7
|
5
|
4
|
3
|
4
|
5
|
26
|
37
|
16
|
21
|
40
|
15
|
15
|
15
|
14
|
14
|
19
|
19
|
347
|
224
|
184
|
23
|
17
|
17
|
20
|
22
|
24
|
31
|
79
|
82
|
72
|
48
|
43
|
31
|
24
|
28
|
20
|
15
|
12
|
12
|
10
|
14
|
21
|
21
|
20
|
13
|
12
|
18
|
11
|
|
売掛金
|
81
|
72
|
66
|
76
|
71
|
63
|
51
|
66
|
67
|
65
|
58
|
74
|
80
|
112
|
97
|
117
|
114
|
108
|
123
|
143
|
147
|
147
|
139
|
159
|
162
|
108
|
108
|
119
|
147
|
149
|
133
|
147
|
151
|
141
|
131
|
128
|
105
|
87
|
84
|
90
|
82
|
83
|
71
|
89
|
82
|
83
|
74
|
80
|
79
|
73
|
65
|
71
|
68
|
64
|
61
|
67
|
|
商品及び製品
|
42
|
43
|
46
|
46
|
45
|
46
|
46
|
44
|
46
|
48
|
54
|
57
|
61
|
86
|
91
|
85
|
87
|
92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
124
|
-
|
128
|
128
|
126
|
118
|
118
|
121
|
63
|
62
|
67
|
74
|
75
|
75
|
81
|
84
|
84
|
80
|
81
|
77
|
70
|
71
|
72
|
68
|
69
|
61
|
62
|
|
流動資産合計
|
139
|
134
|
124
|
139
|
134
|
129
|
127
|
130
|
127
|
126
|
125
|
146
|
158
|
246
|
242
|
238
|
240
|
258
|
280
|
295
|
297
|
295
|
280
|
310
|
327
|
552
|
477
|
461
|
362
|
353
|
296
|
314
|
318
|
316
|
302
|
362
|
342
|
863
|
215
|
222
|
214
|
207
|
196
|
217
|
206
|
204
|
191
|
200
|
197
|
193
|
182
|
193
|
185
|
173
|
167
|
172
|
|
有形固定資産
|
123
|
119
|
120
|
121
|
118
|
119
|
119
|
116
|
115
|
117
|
121
|
125
|
132
|
274
|
278
|
264
|
272
|
266
|
318
|
325
|
323
|
325
|
322
|
328
|
333
|
238
|
259
|
266
|
334
|
352
|
361
|
352
|
368
|
364
|
374
|
350
|
344
|
225
|
-
|
218
|
219
|
212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
139
|
134
|
135
|
134
|
130
|
131
|
138
|
134
|
133
|
134
|
136
|
140
|
149
|
466
|
469
|
456
|
468
|
461
|
1,113
|
1,099
|
1,091
|
1,086
|
1,079
|
1,080
|
1,078
|
965
|
997
|
1,023
|
1,398
|
1,409
|
1,204
|
1,266
|
1,253
|
1,237
|
1,239
|
962
|
953
|
452
|
409
|
399
|
398
|
387
|
382
|
378
|
366
|
353
|
354
|
346
|
340
|
327
|
328
|
319
|
311
|
309
|
289
|
287
|
|
総資産
|
278
|
268
|
259
|
274
|
264
|
261
|
265
|
264
|
261
|
261
|
262
|
286
|
307
|
713
|
712
|
694
|
708
|
719
|
1,393
|
1,395
|
1,389
|
1,381
|
1,360
|
1,391
|
1,405
|
1,517
|
1,475
|
1,485
|
1,761
|
1,763
|
1,501
|
1,580
|
1,572
|
1,553
|
1,541
|
1,325
|
1,296
|
1,316
|
624
|
622
|
613
|
594
|
579
|
595
|
573
|
557
|
546
|
547
|
538
|
520
|
510
|
512
|
497
|
483
|
456
|
460
|
|
買掛金
|
55
|
45
|
48
|
43
|
40
|
35
|
37
|
39
|
40
|
43
|
40
|
45
|
48
|
62
|
71
|
61
|
63
|
60
|
69
|
70
|
65
|
69
|
75
|
77
|
78
|
48
|
52
|
54
|
55
|
66
|
65
|
74
|
63
|
65
|
57
|
59
|
43
|
42
|
37
|
43
|
46
|
44
|
36
|
48
|
47
|
45
|
45
|
49
|
51
|
49
|
45
|
50
|
45
|
44
|
38
|
45
|
|
一年内返済予定の長期借入金
|
6
|
9
|
6
|
5
|
6
|
6
|
5
|
7
|
5
|
5
|
10
|
13
|
4
|
24
|
22
|
23
|
23
|
21
|
11
|
11
|
19
|
8
|
12
|
10
|
24
|
21
|
17
|
18
|
29
|
31
|
31
|
33
|
25
|
25
|
19
|
20
|
20
|
713
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
6
|
6
|
6
|
3
|
7
|
8
|
8
|
5
|
3
|
|
流動負債合計
|
83
|
75
|
73
|
67
|
65
|
60
|
58
|
65
|
64
|
69
|
69
|
79
|
75
|
127
|
137
|
127
|
128
|
121
|
133
|
141
|
138
|
136
|
138
|
150
|
147
|
175
|
108
|
122
|
138
|
149
|
145
|
165
|
149
|
156
|
139
|
152
|
137
|
927
|
103
|
98
|
92
|
85
|
74
|
91
|
84
|
78
|
78
|
91
|
91
|
88
|
81
|
94
|
90
|
88
|
83
|
90
|
|
長期借入金
|
80
|
81
|
71
|
81
|
74
|
68
|
63
|
55
|
46
|
33
|
26
|
36
|
53
|
331
|
328
|
334
|
335
|
184
|
808
|
804
|
801
|
795
|
785
|
799
|
827
|
793
|
790
|
787
|
1,040
|
843
|
811
|
826
|
850
|
841
|
757
|
814
|
816
|
117
|
79
|
151
|
150
|
151
|
151
|
150
|
151
|
154
|
149
|
146
|
148
|
145
|
149
|
151
|
150
|
135
|
143
|
147
|
|
固定負債合計
|
95
|
95
|
86
|
97
|
89
|
83
|
78
|
69
|
60
|
47
|
40
|
50
|
68
|
405
|
401
|
405
|
406
|
254
|
946
|
936
|
933
|
918
|
906
|
912
|
946
|
901
|
880
|
877
|
1,179
|
972
|
938
|
1,020
|
1,045
|
1,037
|
956
|
998
|
1,001
|
200
|
162
|
242
|
239
|
233
|
227
|
224
|
223
|
222
|
216
|
213
|
222
|
214
|
226
|
220
|
212
|
198
|
204
|
205
|
|
総負債
|
178
|
170
|
159
|
164
|
154
|
143
|
136
|
134
|
125
|
116
|
109
|
129
|
143
|
532
|
539
|
533
|
535
|
375
|
1,079
|
1,078
|
1,072
|
1,055
|
1,045
|
1,063
|
1,094
|
1,076
|
988
|
1,000
|
1,317
|
1,122
|
1,083
|
1,186
|
1,194
|
1,193
|
1,095
|
1,150
|
1,139
|
1,128
|
265
|
340
|
332
|
318
|
301
|
316
|
307
|
301
|
295
|
305
|
313
|
302
|
308
|
315
|
303
|
287
|
288
|
295
|
|
資本金及び資本剰余金
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
-
|
-
|
509
|
512
|
513
|
513
|
502
|
500
|
498
|
496
|
493
|
479
|
478
|
476
|
475
|
473
|
473
|
470
|
468
|
465
|
462
|
460
|
458
|
464
|
462
|
459
|
456
|
452
|
|
利益剰余金
|
-
|
-
|
27
|
-
|
-
|
-
|
51
|
-
|
-
|
-
|
65
|
-
|
-
|
-
|
69
|
-
|
-
|
-
|
55
|
-
|
-
|
-
|
55
|
-
|
38
|
-
|
211
|
-
|
-
|
-
|
-63
|
-84
|
-94
|
-99
|
-106
|
-354
|
-376
|
-354
|
-206
|
-211
|
-217
|
-220
|
-220
|
-223
|
-231
|
-234
|
-246
|
-256
|
-270
|
-275
|
-296
|
-308
|
-311
|
-313
|
-334
|
-341
|
|
株主資本
|
100
|
98
|
99
|
109
|
110
|
117
|
128
|
130
|
136
|
144
|
152
|
157
|
163
|
180
|
173
|
161
|
173
|
343
|
313
|
317
|
317
|
326
|
315
|
327
|
311
|
441
|
486
|
484
|
443
|
641
|
418
|
394
|
377
|
359
|
353
|
78
|
57
|
86
|
254
|
234
|
232
|
224
|
224
|
223
|
206
|
194
|
186
|
174
|
154
|
143
|
125
|
116
|
108
|
106
|
74
|
67
|
|
有利子負債合計
|
86
|
90
|
78
|
87
|
81
|
75
|
69
|
63
|
51
|
38
|
36
|
49
|
57
|
355
|
350
|
358
|
359
|
206
|
807
|
816
|
820
|
804
|
798
|
810
|
852
|
815
|
808
|
806
|
1,070
|
875
|
842
|
859
|
875
|
867
|
776
|
835
|
837
|
830
|
83
|
156
|
155
|
154
|
154
|
153
|
154
|
157
|
152
|
152
|
155
|
152
|
153
|
158
|
158
|
143
|
148
|
151
|
|
純有利子負債
|
76
|
78
|
73
|
75
|
69
|
60
|
50
|
56
|
46
|
34
|
33
|
45
|
51
|
328
|
312
|
341
|
337
|
165
|
792
|
801
|
805
|
789
|
784
|
790
|
832
|
467
|
583
|
621
|
1,047
|
857
|
824
|
839
|
853
|
842
|
744
|
755
|
754
|
758
|
35
|
113
|
123
|
130
|
125
|
132
|
139
|
144
|
139
|
141
|
141
|
130
|
131
|
137
|
144
|
131
|
130
|
139
|
|
DEレシオ(%)
|
86.48
|
91.65
|
78.39
|
79.88
|
73.91
|
63.94
|
54.07
|
48.95
|
38.02
|
26.73
|
23.88
|
31.68
|
35.1
|
197.08
|
201.61
|
222.11
|
207.08
|
59.94
|
257.14
|
257.34
|
258.58
|
246.46
|
253.32
|
247.1
|
273.28
|
184.7
|
166.24
|
166.28
|
241.42
|
136.54
|
201.47
|
217.7
|
231.7
|
241.07
|
219.76
|
1058.32
|
1446.52
|
962.2
|
33.02
|
66.62
|
66.94
|
68.8
|
68.75
|
68.84
|
74.86
|
80.87
|
81.99
|
87.4
|
100.65
|
106.17
|
122.62
|
136.51
|
146.39
|
134.77
|
199.44
|
224.7
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|