|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
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
|
26
|
48
|
60
|
104
|
21
|
33
|
87
|
101
|
110
|
118
|
39
|
43
|
68
|
82
|
124
|
173
|
170
|
160
|
182
|
208
|
222
|
200
|
210
|
245
|
297
|
43
|
81
|
137
|
191
|
85
|
120
|
179
|
32
|
20
|
16
|
13
|
12
|
15
|
17
|
21
|
17
|
7
|
18
|
85
|
99
|
146
|
179
|
228
|
269
|
25
|
|
現金 + 有価証券
|
26
|
48
|
60
|
104
|
21
|
33
|
87
|
101
|
110
|
118
|
39
|
43
|
68
|
82
|
124
|
173
|
170
|
160
|
182
|
208
|
222
|
200
|
210
|
245
|
297
|
43
|
81
|
137
|
191
|
85
|
120
|
179
|
32
|
20
|
16
|
13
|
12
|
15
|
17
|
21
|
17
|
7
|
18
|
85
|
99
|
146
|
179
|
228
|
269
|
25
|
|
売掛金
|
103
|
96
|
74
|
95
|
124
|
118
|
129
|
120
|
101
|
115
|
180
|
177
|
164
|
149
|
150
|
155
|
124
|
128
|
138
|
166
|
145
|
145
|
171
|
180
|
140
|
167
|
180
|
196
|
147
|
172
|
193
|
203
|
197
|
199
|
225
|
260
|
236
|
245
|
275
|
275
|
217
|
230
|
266
|
256
|
224
|
230
|
259
|
206
|
169
|
195
|
|
商品及び製品
|
94
|
85
|
83
|
92
|
115
|
110
|
126
|
126
|
128
|
133
|
134
|
126
|
107
|
106
|
98
|
92
|
89
|
86
|
86
|
85
|
86
|
90
|
95
|
97
|
98
|
98
|
85
|
83
|
78
|
88
|
79
|
77
|
98
|
107
|
133
|
156
|
176
|
187
|
197
|
204
|
170
|
171
|
159
|
141
|
120
|
137
|
134
|
138
|
138
|
170
|
|
流動資産合計
|
247
|
252
|
242
|
316
|
288
|
286
|
362
|
363
|
360
|
389
|
377
|
370
|
351
|
348
|
384
|
431
|
391
|
382
|
415
|
468
|
462
|
442
|
489
|
532
|
544
|
317
|
361
|
434
|
437
|
363
|
416
|
481
|
425
|
352
|
399
|
451
|
446
|
485
|
529
|
539
|
423
|
428
|
462
|
507
|
462
|
530
|
591
|
642
|
651
|
473
|
|
有形固定資産
|
168
|
165
|
158
|
142
|
157
|
154
|
128
|
130
|
129
|
113
|
124
|
121
|
118
|
116
|
108
|
106
|
108
|
98
|
95
|
94
|
97
|
93
|
93
|
93
|
95
|
95
|
95
|
95
|
95
|
95
|
94
|
94
|
89
|
91
|
95
|
96
|
96
|
97
|
100
|
105
|
109
|
107
|
106
|
105
|
107
|
108
|
108
|
109
|
109
|
128
|
|
固定資産合計
|
656
|
654
|
568
|
515
|
614
|
606
|
566
|
566
|
453
|
434
|
562
|
549
|
538
|
536
|
528
|
523
|
527
|
536
|
531
|
528
|
528
|
524
|
520
|
521
|
517
|
548
|
545
|
550
|
547
|
621
|
619
|
620
|
787
|
803
|
786
|
780
|
767
|
756
|
765
|
787
|
786
|
780
|
775
|
780
|
794
|
789
|
785
|
782
|
768
|
965
|
|
総資産
|
903
|
906
|
810
|
831
|
903
|
893
|
928
|
929
|
814
|
823
|
939
|
920
|
889
|
884
|
913
|
954
|
918
|
918
|
947
|
996
|
991
|
967
|
1,009
|
1,053
|
1,061
|
866
|
906
|
984
|
984
|
984
|
1,035
|
1,101
|
1,212
|
1,155
|
1,186
|
1,232
|
1,214
|
1,242
|
1,295
|
1,326
|
1,210
|
1,208
|
1,238
|
1,288
|
1,256
|
1,319
|
1,376
|
1,424
|
1,419
|
1,439
|
|
買掛金
|
74
|
65
|
59
|
71
|
84
|
80
|
99
|
92
|
81
|
90
|
114
|
104
|
89
|
83
|
82
|
87
|
69
|
76
|
88
|
96
|
82
|
80
|
88
|
92
|
79
|
84
|
83
|
103
|
83
|
102
|
116
|
131
|
134
|
135
|
168
|
165
|
172
|
159
|
160
|
157
|
106
|
129
|
155
|
160
|
92
|
127
|
140
|
163
|
117
|
137
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
117
|
113
|
100
|
112
|
139
|
147
|
150
|
144
|
134
|
138
|
207
|
196
|
185
|
166
|
162
|
177
|
152
|
157
|
171
|
198
|
171
|
145
|
169
|
191
|
392
|
168
|
188
|
240
|
229
|
221
|
240
|
269
|
302
|
258
|
286
|
279
|
286
|
287
|
303
|
282
|
215
|
239
|
293
|
313
|
225
|
263
|
285
|
306
|
254
|
276
|
|
長期借入金
|
206
|
206
|
206
|
206
|
226
|
206
|
213
|
213
|
213
|
213
|
242
|
220
|
208
|
209
|
208
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
85
|
58
|
32
|
59
|
23
|
42
|
93
|
121
|
88
|
49
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
230
|
231
|
232
|
234
|
235
|
236
|
245
|
246
|
247
|
248
|
249
|
250
|
253
|
255
|
259
|
262
|
264
|
266
|
267
|
270
|
272
|
274
|
277
|
280
|
282
|
285
|
289
|
293
|
295
|
297
|
300
|
302
|
305
|
308
|
311
|
312
|
314
|
316
|
319
|
320
|
323
|
324
|
328
|
330
|
332
|
335
|
339
|
341
|
343
|
346
|
|
利益剰余金
|
286
|
287
|
212
|
221
|
229
|
236
|
240
|
250
|
154
|
160
|
164
|
177
|
178
|
184
|
201
|
219
|
211
|
215
|
228
|
249
|
274
|
283
|
306
|
325
|
338
|
346
|
366
|
391
|
405
|
417
|
444
|
478
|
469
|
482
|
508
|
536
|
545
|
561
|
590
|
624
|
627
|
649
|
679
|
719
|
738
|
763
|
795
|
829
|
875
|
896
|
|
株主資本
|
508
|
514
|
440
|
453
|
462
|
465
|
477
|
485
|
387
|
389
|
396
|
408
|
410
|
420
|
449
|
469
|
460
|
466
|
481
|
505
|
531
|
541
|
560
|
582
|
596
|
605
|
629
|
657
|
673
|
677
|
709
|
746
|
743
|
758
|
787
|
814
|
825
|
838
|
817
|
843
|
822
|
835
|
850
|
889
|
914
|
940
|
975
|
1,003
|
1,048
|
1,009
|
|
有利子負債合計
|
207
|
207
|
207
|
207
|
226
|
207
|
213
|
213
|
209
|
213
|
243
|
221
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
210
|
210
|
210
|
210
|
210
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
85
|
58
|
32
|
59
|
23
|
42
|
93
|
121
|
88
|
49
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
180
|
158
|
146
|
102
|
205
|
174
|
125
|
112
|
99
|
95
|
203
|
177
|
140
|
126
|
85
|
36
|
39
|
48
|
27
|
1
|
-13
|
9
|
-1
|
-36
|
-87
|
-42
|
-
|
-
|
-
|
-
|
-
|
-
|
53
|
37
|
15
|
45
|
10
|
26
|
76
|
99
|
71
|
42
|
-9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
40.72
|
40.24
|
47.0
|
45.71
|
49.07
|
44.48
|
44.73
|
43.97
|
54.21
|
54.86
|
61.32
|
54.17
|
51.03
|
49.75
|
46.54
|
44.6
|
45.49
|
45.0
|
43.5
|
41.51
|
39.5
|
38.79
|
37.44
|
36.06
|
35.26
|
0.33
|
-
|
-
|
-
|
-
|
-
|
-
|
11.51
|
7.65
|
4.1
|
7.33
|
2.88
|
5.05
|
11.43
|
14.44
|
10.8
|
5.97
|
1.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|