|
(単位:百万ドル)
|
2Q11
|
3Q11
|
1Q12
|
3Q12
|
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
|
3
|
3
|
14
|
18
|
14
|
9
|
10
|
10
|
10
|
12
|
10
|
10
|
5
|
5
|
2
|
8
|
5
|
5
|
2
|
9
|
5
|
3
|
1
|
6
|
5
|
8
|
5
|
3
|
4
|
58
|
46
|
28
|
60
|
58
|
55
|
180
|
173
|
85
|
200
|
188
|
163
|
150
|
89
|
77
|
56
|
53
|
51
|
47
|
63
|
114
|
105
|
108
|
91
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
40
|
40
|
41
|
36
|
37
|
21
|
27
|
12
|
0
|
0
|
|
現金 + 有価証券
|
3
|
3
|
14
|
18
|
14
|
9
|
10
|
10
|
10
|
12
|
10
|
10
|
5
|
5
|
2
|
8
|
5
|
5
|
2
|
9
|
5
|
3
|
1
|
6
|
5
|
8
|
5
|
3
|
4
|
58
|
46
|
28
|
60
|
58
|
55
|
180
|
173
|
85
|
200
|
188
|
163
|
150
|
129
|
117
|
96
|
94
|
88
|
84
|
85
|
142
|
118
|
108
|
92
|
|
売掛金
|
37
|
36
|
27
|
26
|
28
|
29
|
26
|
30
|
34
|
31
|
31
|
31
|
32
|
34
|
29
|
29
|
33
|
29
|
32
|
30
|
34
|
33
|
28
|
30
|
35
|
33
|
27
|
26
|
29
|
25
|
28
|
41
|
42
|
38
|
40
|
42
|
38
|
45
|
48
|
49
|
54
|
60
|
54
|
59
|
66
|
62
|
66
|
63
|
69
|
50
|
60
|
59
|
70
|
|
商品及び製品
|
35
|
29
|
25
|
25
|
25
|
28
|
25
|
24
|
22
|
22
|
25
|
25
|
27
|
24
|
25
|
21
|
22
|
25
|
29
|
26
|
24
|
28
|
26
|
21
|
22
|
26
|
24
|
22
|
22
|
20
|
19
|
19
|
23
|
25
|
27
|
21
|
25
|
29
|
33
|
35
|
40
|
42
|
39
|
37
|
32
|
26
|
24
|
23
|
25
|
25
|
23
|
21
|
23
|
|
流動資産合計
|
90
|
82
|
82
|
84
|
84
|
84
|
79
|
72
|
75
|
74
|
76
|
76
|
76
|
74
|
84
|
69
|
72
|
76
|
82
|
82
|
73
|
70
|
60
|
62
|
69
|
73
|
62
|
55
|
61
|
114
|
103
|
93
|
133
|
127
|
126
|
248
|
245
|
177
|
296
|
283
|
270
|
261
|
233
|
223
|
206
|
192
|
188
|
180
|
194
|
246
|
232
|
218
|
219
|
|
有形固定資産
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
5
|
7
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
12
|
13
|
13
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
14
|
13
|
13
|
13
|
13
|
12
|
12
|
13
|
14
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
|
固定資産合計
|
35
|
36
|
37
|
37
|
33
|
33
|
33
|
45
|
45
|
45
|
60
|
60
|
60
|
61
|
43
|
45
|
46
|
43
|
42
|
42
|
52
|
53
|
54
|
51
|
52
|
54
|
40
|
38
|
43
|
40
|
49
|
96
|
95
|
95
|
95
|
94
|
93
|
620
|
610
|
605
|
601
|
597
|
631
|
630
|
625
|
623
|
620
|
622
|
814
|
809
|
1,066
|
1,162
|
1,161
|
|
総資産
|
125
|
119
|
119
|
121
|
117
|
117
|
112
|
117
|
120
|
120
|
137
|
137
|
136
|
135
|
128
|
115
|
118
|
119
|
124
|
124
|
125
|
123
|
114
|
114
|
122
|
127
|
102
|
94
|
105
|
155
|
152
|
189
|
228
|
222
|
221
|
343
|
338
|
797
|
906
|
888
|
871
|
859
|
864
|
854
|
832
|
816
|
809
|
802
|
1,008
|
1,056
|
1,299
|
1,380
|
1,381
|
|
買掛金
|
17
|
14
|
16
|
17
|
16
|
16
|
12
|
17
|
17
|
17
|
18
|
19
|
16
|
15
|
16
|
11
|
15
|
16
|
19
|
16
|
17
|
14
|
9
|
14
|
17
|
21
|
12
|
12
|
14
|
10
|
8
|
16
|
16
|
15
|
16
|
12
|
18
|
21
|
23
|
20
|
22
|
26
|
24
|
23
|
28
|
27
|
27
|
29
|
39
|
30
|
35
|
34
|
32
|
|
一年内返済予定の長期借入金
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
13
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
50
|
43
|
39
|
41
|
41
|
40
|
35
|
40
|
43
|
44
|
53
|
56
|
56
|
55
|
51
|
37
|
41
|
41
|
46
|
46
|
46
|
41
|
33
|
38
|
42
|
50
|
42
|
40
|
51
|
30
|
31
|
42
|
38
|
37
|
41
|
39
|
45
|
60
|
60
|
60
|
58
|
61
|
65
|
67
|
64
|
83
|
87
|
80
|
93
|
79
|
109
|
111
|
107
|
|
長期借入金
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
7
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
59
|
60
|
62
|
101
|
103
|
104
|
105
|
106
|
279
|
6
|
305
|
387
|
388
|
388
|
389
|
389
|
376
|
377
|
377
|
378
|
378
|
466
|
368
|
392
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
4
|
4
|
4
|
10
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
10
|
8
|
8
|
7
|
10
|
68
|
70
|
74
|
114
|
116
|
113
|
115
|
115
|
300
|
321
|
323
|
401
|
402
|
415
|
411
|
407
|
390
|
389
|
389
|
388
|
389
|
497
|
397
|
422
|
|
総負債
|
-
|
-
|
-
|
-
|
46
|
45
|
40
|
44
|
48
|
48
|
64
|
67
|
67
|
66
|
60
|
47
|
50
|
50
|
56
|
54
|
54
|
49
|
41
|
45
|
52
|
58
|
50
|
48
|
61
|
99
|
102
|
116
|
152
|
154
|
155
|
155
|
160
|
361
|
381
|
383
|
460
|
463
|
481
|
479
|
472
|
474
|
476
|
469
|
482
|
468
|
606
|
509
|
529
|
|
資本金及び資本剰余金
|
42
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
44
|
44
|
44
|
45
|
45
|
45
|
45
|
46
|
46
|
46
|
46
|
46
|
46
|
47
|
48
|
48
|
48
|
49
|
50
|
50
|
50
|
64
|
65
|
94
|
106
|
107
|
110
|
244
|
246
|
514
|
635
|
641
|
579
|
582
|
592
|
595
|
598
|
602
|
607
|
625
|
844
|
853
|
973
|
1,086
|
1,201
|
|
利益剰余金
|
33
|
34
|
37
|
38
|
34
|
34
|
34
|
35
|
34
|
33
|
33
|
31
|
31
|
31
|
29
|
30
|
30
|
30
|
31
|
32
|
33
|
35
|
34
|
29
|
29
|
28
|
11
|
5
|
2
|
1
|
-5
|
-11
|
-22
|
-31
|
-34
|
-47
|
-55
|
-65
|
-97
|
-123
|
-152
|
-171
|
-192
|
-206
|
-222
|
-241
|
-257
|
-275
|
-294
|
-240
|
-259
|
-280
|
-305
|
|
株主資本
|
70
|
71
|
75
|
76
|
71
|
71
|
72
|
72
|
72
|
71
|
72
|
69
|
69
|
69
|
67
|
68
|
68
|
68
|
68
|
69
|
71
|
74
|
73
|
68
|
69
|
68
|
52
|
45
|
43
|
55
|
50
|
72
|
76
|
68
|
66
|
188
|
177
|
436
|
524
|
504
|
411
|
395
|
383
|
375
|
359
|
342
|
332
|
333
|
526
|
588
|
692
|
871
|
851
|
|
有利子負債合計
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
5
|
5
|
5
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
59
|
60
|
63
|
102
|
104
|
105
|
106
|
107
|
279
|
7
|
306
|
388
|
388
|
388
|
389
|
389
|
390
|
390
|
377
|
378
|
378
|
466
|
368
|
392
|
|
純有利子負債
|
-1
|
-1
|
-13
|
-17
|
-13
|
-9
|
-9
|
-9
|
-10
|
-12
|
0
|
-5
|
-1
|
0
|
0
|
-6
|
-4
|
-3
|
-3
|
-9
|
-5
|
-3
|
-1
|
-7
|
-6
|
-9
|
-6
|
-4
|
-
|
0
|
13
|
35
|
42
|
45
|
49
|
-75
|
-66
|
194
|
-193
|
118
|
225
|
237
|
259
|
271
|
292
|
295
|
302
|
292
|
293
|
236
|
348
|
259
|
300
|
|
DEレシオ(%)
|
5.15
|
4.51
|
3.0
|
1.67
|
1.68
|
1.62
|
1.55
|
1.49
|
1.42
|
1.39
|
14.31
|
8.26
|
8.29
|
8.25
|
4.0
|
3.92
|
3.9
|
3.86
|
0.87
|
0.81
|
0.73
|
0.64
|
0.58
|
0.55
|
0.48
|
0.41
|
0.45
|
0
|
-
|
106.22
|
118.95
|
86.54
|
134.42
|
152.3
|
158.03
|
56.53
|
60.46
|
64.09
|
1.43
|
60.78
|
94.35
|
98.24
|
101.51
|
103.73
|
108.29
|
114.03
|
117.44
|
113.39
|
71.84
|
64.36
|
67.38
|
42.26
|
46.04
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|