|
(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
|
2Q25
|
|
現金同等物
|
135
|
95
|
120
|
134
|
119
|
76
|
157
|
141
|
113
|
174
|
196
|
149
|
160
|
144
|
139
|
106
|
85
|
89
|
161
|
98
|
97
|
148
|
135
|
148
|
111
|
143
|
170
|
134
|
174
|
60
|
151
|
73
|
54
|
43
|
120
|
93
|
155
|
228
|
326
|
212
|
177
|
199
|
205
|
178
|
96
|
133
|
258
|
100
|
128
|
166
|
223
|
183
|
212
|
358
|
461
|
357
|
396
|
|
有価証券
|
23
|
23
|
23
|
-
|
-
|
6
|
3
|
3
|
3
|
3
|
18
|
17
|
2
|
2
|
30
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
158
|
118
|
143
|
134
|
119
|
83
|
160
|
144
|
117
|
177
|
214
|
166
|
162
|
146
|
170
|
136
|
85
|
89
|
161
|
98
|
97
|
148
|
135
|
148
|
111
|
162
|
170
|
134
|
174
|
60
|
151
|
73
|
54
|
43
|
120
|
93
|
155
|
228
|
326
|
212
|
177
|
199
|
205
|
178
|
96
|
133
|
258
|
100
|
128
|
166
|
223
|
183
|
212
|
358
|
461
|
357
|
396
|
|
商品及び製品
|
28
|
32
|
31
|
33
|
34
|
37
|
37
|
37
|
38
|
43
|
51
|
58
|
61
|
58
|
58
|
60
|
65
|
65
|
67
|
67
|
61
|
55
|
49
|
45
|
42
|
39
|
40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
414
|
408
|
459
|
411
|
436
|
500
|
564
|
529
|
527
|
624
|
659
|
615
|
648
|
714
|
680
|
632
|
626
|
704
|
686
|
672
|
635
|
673
|
731
|
711
|
684
|
752
|
743
|
689
|
951
|
937
|
924
|
876
|
972
|
961
|
912
|
916
|
1,047
|
1,117
|
1,115
|
1,104
|
1,094
|
1,217
|
1,182
|
1,214
|
1,317
|
1,662
|
1,704
|
1,681
|
1,870
|
1,891
|
1,885
|
1,999
|
2,091
|
2,223
|
2,159
|
2,174
|
2,459
|
|
有形固定資産
|
120
|
123
|
129
|
137
|
151
|
159
|
184
|
195
|
215
|
220
|
226
|
228
|
245
|
262
|
271
|
282
|
286
|
286
|
283
|
279
|
293
|
286
|
277
|
285
|
309
|
305
|
311
|
313
|
356
|
369
|
375
|
369
|
377
|
379
|
375
|
363
|
368
|
366
|
-
|
-
|
432
|
434
|
433
|
458
|
462
|
508
|
493
|
483
|
480
|
489
|
475
|
462
|
446
|
484
|
488
|
506
|
526
|
|
固定資産合計
|
268
|
267
|
268
|
286
|
299
|
308
|
366
|
379
|
397
|
394
|
390
|
391
|
406
|
424
|
430
|
449
|
452
|
451
|
445
|
442
|
454
|
445
|
439
|
446
|
512
|
509
|
512
|
512
|
662
|
683
|
669
|
814
|
852
|
907
|
917
|
918
|
906
|
882
|
854
|
1,411
|
1,399
|
1,380
|
1,361
|
1,383
|
1,395
|
1,792
|
1,839
|
1,840
|
1,851
|
1,912
|
1,942
|
1,954
|
1,958
|
2,017
|
2,036
|
2,043
|
2,077
|
|
総資産
|
682
|
676
|
728
|
698
|
736
|
809
|
931
|
908
|
925
|
1,019
|
1,050
|
1,006
|
1,055
|
1,138
|
1,111
|
1,081
|
1,079
|
1,155
|
1,132
|
1,115
|
1,090
|
1,118
|
1,170
|
1,157
|
1,197
|
1,261
|
1,255
|
1,202
|
1,614
|
1,621
|
1,594
|
1,690
|
1,825
|
1,868
|
1,830
|
1,835
|
1,953
|
1,999
|
1,969
|
2,515
|
2,494
|
2,598
|
2,543
|
2,597
|
2,714
|
3,454
|
3,544
|
3,523
|
3,722
|
3,803
|
3,827
|
3,954
|
4,050
|
4,240
|
4,196
|
4,217
|
4,536
|
|
買掛金
|
90
|
84
|
106
|
90
|
107
|
133
|
151
|
105
|
102
|
119
|
127
|
119
|
130
|
158
|
128
|
121
|
129
|
134
|
124
|
136
|
113
|
134
|
168
|
124
|
134
|
153
|
140
|
130
|
219
|
241
|
249
|
190
|
218
|
219
|
235
|
258
|
256
|
251
|
245
|
258
|
265
|
315
|
273
|
289
|
345
|
477
|
534
|
561
|
513
|
500
|
628
|
632
|
583
|
489
|
624
|
795
|
826
|
|
一年内返済予定の長期借入金
|
9
|
9
|
13
|
13
|
15
|
16
|
19
|
20
|
21
|
26
|
28
|
27
|
30
|
35
|
38
|
41
|
41
|
47
|
54
|
52
|
50
|
53
|
58
|
58
|
58
|
62
|
65
|
63
|
65
|
63
|
62
|
66
|
64
|
60
|
55
|
52
|
51
|
47
|
47
|
61
|
62
|
68
|
67
|
65
|
63
|
80
|
78
|
77
|
76
|
85
|
72
|
89
|
89
|
76
|
74
|
68
|
78
|
|
流動負債合計
|
357
|
336
|
345
|
309
|
339
|
394
|
420
|
388
|
381
|
410
|
430
|
394
|
422
|
467
|
419
|
388
|
400
|
444
|
416
|
407
|
389
|
401
|
449
|
441
|
471
|
505
|
480
|
435
|
613
|
657
|
621
|
620
|
686
|
692
|
670
|
683
|
757
|
782
|
764
|
796
|
758
|
822
|
759
|
844
|
889
|
1,085
|
1,138
|
1,134
|
1,289
|
1,297
|
1,335
|
1,448
|
1,484
|
1,612
|
1,670
|
1,783
|
2,019
|
|
長期借入金
|
33
|
30
|
55
|
51
|
58
|
58
|
128
|
136
|
144
|
188
|
191
|
180
|
185
|
197
|
204
|
202
|
192
|
206
|
219
|
210
|
199
|
213
|
203
|
195
|
183
|
191
|
193
|
181
|
354
|
306
|
305
|
307
|
347
|
307
|
295
|
290
|
300
|
281
|
268
|
592
|
592
|
610
|
594
|
599
|
637
|
1,122
|
1,065
|
1,034
|
1,036
|
1,013
|
885
|
862
|
843
|
826
|
660
|
543
|
524
|
|
固定負債合計
|
78
|
76
|
108
|
102
|
97
|
98
|
177
|
176
|
185
|
230
|
221
|
202
|
209
|
224
|
238
|
237
|
222
|
238
|
232
|
222
|
211
|
226
|
222
|
214
|
204
|
215
|
212
|
201
|
423
|
370
|
365
|
460
|
517
|
522
|
530
|
535
|
551
|
533
|
490
|
817
|
798
|
797
|
794
|
765
|
791
|
1,300
|
1,297
|
1,279
|
1,283
|
1,308
|
1,256
|
1,256
|
1,265
|
1,269
|
1,115
|
988
|
981
|
|
総負債
|
436
|
412
|
453
|
411
|
436
|
492
|
598
|
564
|
566
|
641
|
652
|
597
|
631
|
691
|
657
|
626
|
622
|
682
|
648
|
629
|
601
|
627
|
672
|
655
|
676
|
720
|
693
|
636
|
1,036
|
1,028
|
987
|
1,080
|
1,204
|
1,214
|
1,200
|
1,219
|
1,308
|
1,315
|
1,254
|
1,614
|
1,557
|
1,620
|
1,553
|
1,609
|
1,681
|
2,386
|
2,435
|
2,414
|
2,572
|
2,606
|
2,591
|
2,705
|
2,751
|
2,882
|
2,786
|
2,772
|
3,001
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
96
|
113
|
124
|
133
|
144
|
160
|
175
|
183
|
197
|
217
|
238
|
247
|
261
|
286
|
293
|
293
|
294
|
310
|
319
|
319
|
321
|
323
|
335
|
340
|
358
|
376
|
395
|
393
|
402
|
431
|
461
|
459
|
474
|
507
|
531
|
524
|
554
|
595
|
624
|
627
|
660
|
701
|
727
|
722
|
769
|
809
|
847
|
845
|
881
|
926
|
961
|
976
|
1,023
|
1,078
|
1,127
|
1,167
|
1,247
|
|
株主資本
|
246
|
263
|
274
|
286
|
299
|
316
|
332
|
344
|
358
|
377
|
398
|
409
|
423
|
446
|
453
|
455
|
456
|
473
|
483
|
485
|
488
|
491
|
498
|
501
|
521
|
541
|
562
|
565
|
577
|
592
|
606
|
610
|
620
|
654
|
629
|
615
|
644
|
683
|
714
|
901
|
936
|
977
|
990
|
987
|
1,032
|
1,068
|
1,108
|
1,109
|
1,149
|
1,196
|
1,236
|
1,249
|
1,299
|
1,357
|
1,409
|
1,445
|
1,534
|
|
有利子負債合計
|
42
|
40
|
69
|
64
|
74
|
74
|
147
|
157
|
166
|
215
|
219
|
208
|
216
|
232
|
242
|
243
|
233
|
253
|
274
|
262
|
250
|
267
|
261
|
253
|
241
|
254
|
258
|
245
|
420
|
370
|
368
|
374
|
412
|
367
|
351
|
343
|
352
|
329
|
316
|
653
|
654
|
678
|
661
|
665
|
701
|
1,202
|
1,143
|
1,112
|
1,113
|
1,098
|
958
|
951
|
933
|
903
|
734
|
611
|
603
|
|
純有利子負債
|
-116
|
-79
|
-74
|
-70
|
-46
|
-9
|
-14
|
13
|
49
|
38
|
4
|
41
|
53
|
86
|
72
|
107
|
147
|
164
|
113
|
163
|
152
|
118
|
125
|
104
|
129
|
92
|
88
|
111
|
245
|
310
|
217
|
300
|
357
|
323
|
231
|
249
|
197
|
100
|
-11
|
440
|
476
|
479
|
455
|
486
|
604
|
1,069
|
884
|
1,011
|
984
|
932
|
734
|
767
|
720
|
545
|
273
|
254
|
206
|
|
DEレシオ(%)
|
17.34
|
15.27
|
25.36
|
22.58
|
24.78
|
23.47
|
44.44
|
45.82
|
46.47
|
57.11
|
55.1
|
50.83
|
51.04
|
52.14
|
53.54
|
53.53
|
51.09
|
53.59
|
56.73
|
54.0
|
51.17
|
54.44
|
52.42
|
50.5
|
46.25
|
47.05
|
46.04
|
43.49
|
72.82
|
62.46
|
60.65
|
61.3
|
66.37
|
56.18
|
55.8
|
55.76
|
54.71
|
48.14
|
44.29
|
72.51
|
69.92
|
69.43
|
66.81
|
67.35
|
67.88
|
112.56
|
103.12
|
100.3
|
96.83
|
91.81
|
77.52
|
76.18
|
71.81
|
66.55
|
52.13
|
42.33
|
39.3
|