|
(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
|
181
|
179
|
191
|
201
|
54
|
54
|
62
|
69
|
87
|
116
|
104
|
107
|
126
|
104
|
125
|
139
|
88
|
57
|
82
|
53
|
41
|
47
|
54
|
46
|
26
|
7
|
32
|
43
|
46
|
44
|
67
|
77
|
87
|
137
|
127
|
104
|
133
|
629
|
489
|
549
|
614
|
482
|
355
|
288
|
268
|
283
|
352
|
356
|
417
|
462
|
500
|
549
|
578
|
592
|
398
|
414
|
|
有価証券
|
-
|
8
|
8
|
8
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
181
|
187
|
199
|
209
|
54
|
54
|
62
|
69
|
87
|
116
|
104
|
107
|
126
|
104
|
125
|
139
|
88
|
57
|
82
|
53
|
41
|
47
|
54
|
46
|
26
|
7
|
32
|
43
|
46
|
44
|
67
|
77
|
87
|
137
|
127
|
104
|
133
|
629
|
489
|
549
|
614
|
482
|
355
|
288
|
268
|
283
|
352
|
356
|
417
|
462
|
500
|
549
|
578
|
592
|
398
|
414
|
|
売掛金
|
43
|
45
|
36
|
38
|
46
|
53
|
55
|
65
|
63
|
63
|
58
|
75
|
82
|
95
|
82
|
88
|
117
|
115
|
107
|
153
|
159
|
177
|
150
|
131
|
151
|
171
|
189
|
190
|
174
|
206
|
196
|
203
|
205
|
203
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
17
|
17
|
18
|
16
|
25
|
26
|
26
|
26
|
26
|
30
|
31
|
30
|
31
|
31
|
31
|
33
|
46
|
49
|
46
|
71
|
73
|
74
|
69
|
76
|
81
|
92
|
96
|
101
|
103
|
99
|
100
|
103
|
103
|
105
|
108
|
112
|
114
|
103
|
96
|
96
|
101
|
104
|
119
|
137
|
150
|
147
|
147
|
141
|
130
|
116
|
110
|
103
|
93
|
95
|
88
|
91
|
|
流動資産合計
|
271
|
280
|
281
|
291
|
155
|
166
|
180
|
197
|
213
|
247
|
233
|
250
|
275
|
268
|
283
|
296
|
285
|
259
|
264
|
310
|
311
|
337
|
315
|
294
|
295
|
315
|
367
|
372
|
358
|
379
|
397
|
413
|
429
|
477
|
483
|
478
|
465
|
963
|
829
|
903
|
984
|
888
|
780
|
775
|
787
|
849
|
881
|
934
|
881
|
913
|
927
|
989
|
995
|
1,011
|
815
|
839
|
|
有形固定資産
|
16
|
16
|
17
|
17
|
28
|
32
|
34
|
34
|
34
|
33
|
35
|
35
|
37
|
37
|
36
|
34
|
34
|
34
|
32
|
42
|
40
|
41
|
42
|
40
|
40
|
40
|
42
|
48
|
50
|
50
|
51
|
52
|
52
|
54
|
54
|
52
|
57
|
57
|
59
|
60
|
62
|
64
|
71
|
77
|
81
|
88
|
93
|
98
|
103
|
106
|
108
|
109
|
110
|
111
|
112
|
115
|
|
固定資産合計
|
78
|
77
|
80
|
82
|
249
|
255
|
261
|
260
|
258
|
258
|
258
|
259
|
261
|
278
|
276
|
274
|
315
|
316
|
314
|
613
|
601
|
594
|
619
|
615
|
613
|
608
|
613
|
668
|
667
|
673
|
684
|
763
|
767
|
767
|
757
|
753
|
757
|
755
|
995
|
982
|
976
|
1,162
|
1,361
|
1,346
|
1,343
|
1,330
|
1,328
|
1,315
|
1,312
|
1,307
|
1,299
|
1,293
|
1,295
|
1,292
|
1,305
|
1,311
|
|
総資産
|
349
|
358
|
362
|
373
|
404
|
422
|
441
|
457
|
472
|
505
|
492
|
510
|
537
|
547
|
560
|
570
|
601
|
576
|
578
|
923
|
913
|
931
|
935
|
909
|
909
|
923
|
980
|
1,040
|
1,026
|
1,052
|
1,081
|
1,177
|
1,196
|
1,244
|
1,240
|
1,231
|
1,222
|
1,719
|
1,824
|
1,886
|
1,960
|
2,051
|
2,142
|
2,122
|
2,131
|
2,180
|
2,211
|
2,251
|
2,194
|
2,222
|
2,227
|
2,284
|
2,292
|
2,304
|
2,120
|
2,151
|
|
買掛金
|
14
|
14
|
11
|
10
|
15
|
18
|
18
|
18
|
17
|
24
|
16
|
20
|
18
|
23
|
19
|
21
|
26
|
24
|
22
|
32
|
37
|
36
|
27
|
38
|
53
|
51
|
48
|
37
|
35
|
38
|
38
|
38
|
40
|
48
|
46
|
46
|
34
|
37
|
40
|
50
|
56
|
74
|
71
|
71
|
68
|
73
|
63
|
63
|
47
|
49
|
45
|
43
|
49
|
47
|
51
|
53
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
8
|
8
|
8
|
8
|
10
|
13
|
15
|
17
|
17
|
17
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
58
|
61
|
58
|
62
|
73
|
78
|
83
|
85
|
88
|
99
|
92
|
92
|
103
|
111
|
112
|
108
|
138
|
122
|
124
|
199
|
191
|
198
|
180
|
197
|
211
|
205
|
212
|
221
|
201
|
212
|
204
|
210
|
211
|
228
|
236
|
248
|
236
|
233
|
276
|
292
|
317
|
338
|
876
|
951
|
373
|
376
|
428
|
453
|
370
|
369
|
367
|
416
|
407
|
961
|
595
|
607
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219
|
216
|
214
|
245
|
206
|
183
|
178
|
194
|
190
|
181
|
167
|
135
|
96
|
76
|
77
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
19
|
19
|
20
|
20
|
43
|
46
|
51
|
49
|
49
|
49
|
51
|
53
|
56
|
56
|
57
|
56
|
63
|
62
|
51
|
313
|
308
|
305
|
322
|
273
|
248
|
245
|
250
|
245
|
236
|
220
|
197
|
235
|
212
|
208
|
158
|
104
|
98
|
567
|
580
|
583
|
591
|
601
|
119
|
96
|
665
|
667
|
652
|
654
|
660
|
664
|
670
|
678
|
681
|
110
|
281
|
286
|
|
総負債
|
78
|
80
|
79
|
83
|
117
|
125
|
134
|
135
|
138
|
148
|
143
|
145
|
159
|
168
|
170
|
165
|
201
|
185
|
176
|
513
|
500
|
503
|
503
|
470
|
460
|
451
|
463
|
466
|
437
|
433
|
401
|
446
|
423
|
436
|
395
|
353
|
334
|
800
|
857
|
875
|
908
|
940
|
995
|
1,047
|
1,038
|
1,044
|
1,080
|
1,108
|
1,030
|
1,034
|
1,037
|
1,095
|
1,088
|
1,072
|
877
|
894
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
382
|
-
|
-
|
-
|
421
|
-
|
-
|
-
|
457
|
476
|
475
|
485
|
490
|
499
|
507
|
520
|
525
|
541
|
550
|
565
|
585
|
600
|
612
|
630
|
678
|
725
|
753
|
770
|
780
|
807
|
820
|
892
|
920
|
950
|
970
|
1,002
|
1,024
|
982
|
997
|
1,030
|
1,046
|
1,072
|
1,088
|
1,110
|
1,122
|
1,139
|
1,149
|
1,164
|
1,167
|
1,185
|
|
利益剰余金
|
-
|
-
|
-2
|
-
|
-
|
-
|
14
|
-
|
-
|
-
|
38
|
-
|
-
|
-
|
69
|
66
|
84
|
92
|
99
|
99
|
98
|
100
|
100
|
91
|
92
|
98
|
122
|
162
|
169
|
182
|
197
|
200
|
216
|
236
|
258
|
269
|
265
|
274
|
290
|
304
|
325
|
354
|
368
|
393
|
402
|
419
|
390
|
375
|
379
|
384
|
370
|
354
|
358
|
367
|
382
|
375
|
|
株主資本
|
271
|
277
|
282
|
290
|
287
|
296
|
307
|
321
|
333
|
357
|
348
|
365
|
377
|
378
|
390
|
405
|
399
|
391
|
402
|
410
|
413
|
427
|
431
|
438
|
449
|
472
|
517
|
574
|
588
|
619
|
679
|
730
|
773
|
807
|
845
|
878
|
887
|
918
|
967
|
1,011
|
1,052
|
1,111
|
1,146
|
1,074
|
1,092
|
1,135
|
1,130
|
1,142
|
1,163
|
1,187
|
1,188
|
1,188
|
1,202
|
1,231
|
1,243
|
1,257
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
227
|
225
|
223
|
254
|
214
|
194
|
192
|
210
|
208
|
198
|
184
|
135
|
96
|
76
|
77
|
50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
173
|
184
|
175
|
199
|
168
|
167
|
184
|
177
|
164
|
152
|
140
|
68
|
19
|
-11
|
-61
|
-78
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55.41
|
54.54
|
52.21
|
58.88
|
48.88
|
43.26
|
40.71
|
40.63
|
36.24
|
33.77
|
29.85
|
19.93
|
13.28
|
9.9
|
9.55
|
5.92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|