|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q11
|
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
|
71
|
71
|
79
|
93
|
95
|
91
|
114
|
126
|
137
|
158
|
191
|
216
|
218
|
227
|
237
|
199
|
209
|
192
|
204
|
229
|
247
|
173
|
227
|
186
|
177
|
150
|
181
|
173
|
174
|
149
|
167
|
162
|
173
|
140
|
166
|
308
|
298
|
186
|
191
|
199
|
203
|
220
|
232
|
182
|
225
|
236
|
235
|
193
|
141
|
126
|
131
|
116
|
119
|
146
|
159
|
175
|
|
有価証券
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
75
|
71
|
79
|
93
|
95
|
91
|
114
|
126
|
137
|
158
|
191
|
216
|
218
|
227
|
237
|
199
|
209
|
192
|
204
|
229
|
247
|
173
|
227
|
186
|
177
|
150
|
181
|
173
|
174
|
149
|
167
|
162
|
173
|
140
|
166
|
308
|
298
|
186
|
191
|
199
|
203
|
220
|
232
|
182
|
225
|
236
|
235
|
193
|
141
|
126
|
131
|
116
|
119
|
146
|
159
|
175
|
|
売掛金
|
89
|
93
|
77
|
77
|
81
|
88
|
78
|
79
|
88
|
97
|
85
|
95
|
102
|
106
|
94
|
113
|
107
|
102
|
101
|
107
|
109
|
112
|
119
|
134
|
136
|
138
|
140
|
150
|
148
|
155
|
144
|
160
|
156
|
138
|
122
|
144
|
128
|
138
|
134
|
144
|
157
|
163
|
163
|
173
|
176
|
162
|
177
|
174
|
186
|
185
|
161
|
159
|
160
|
156
|
135
|
139
|
|
商品及び製品
|
71
|
80
|
78
|
81
|
74
|
70
|
73
|
69
|
66
|
65
|
66
|
64
|
63
|
65
|
68
|
82
|
87
|
85
|
91
|
90
|
88
|
86
|
91
|
94
|
102
|
114
|
112
|
107
|
117
|
125
|
132
|
133
|
135
|
137
|
132
|
127
|
124
|
109
|
102
|
106
|
110
|
118
|
133
|
152
|
171
|
173
|
182
|
177
|
169
|
157
|
153
|
150
|
150
|
154
|
142
|
143
|
|
流動資産合計
|
268
|
278
|
265
|
284
|
282
|
289
|
306
|
310
|
326
|
356
|
377
|
407
|
418
|
438
|
432
|
435
|
441
|
424
|
429
|
450
|
468
|
392
|
458
|
440
|
441
|
425
|
454
|
475
|
485
|
472
|
485
|
503
|
509
|
458
|
464
|
621
|
590
|
474
|
474
|
505
|
525
|
554
|
584
|
576
|
635
|
637
|
659
|
611
|
582
|
554
|
526
|
501
|
502
|
521
|
493
|
502
|
|
有形固定資産
|
155
|
150
|
148
|
148
|
146
|
146
|
149
|
150
|
148
|
148
|
146
|
144
|
146
|
146
|
150
|
179
|
181
|
180
|
178
|
177
|
174
|
172
|
176
|
175
|
173
|
174
|
179
|
181
|
184
|
241
|
242
|
244
|
248
|
252
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
26
|
26
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
441
|
424
|
411
|
388
|
378
|
426
|
453
|
444
|
432
|
436
|
428
|
424
|
422
|
412
|
403
|
549
|
526
|
519
|
503
|
512
|
502
|
498
|
598
|
661
|
657
|
655
|
670
|
670
|
662
|
797
|
793
|
795
|
797
|
791
|
809
|
805
|
809
|
797
|
789
|
776
|
788
|
791
|
1,014
|
1,016
|
996
|
988
|
986
|
999
|
985
|
966
|
990
|
986
|
985
|
1,018
|
987
|
1,007
|
|
総資産
|
709
|
702
|
677
|
673
|
661
|
716
|
760
|
754
|
758
|
793
|
806
|
832
|
841
|
850
|
835
|
985
|
967
|
943
|
932
|
962
|
970
|
891
|
1,056
|
1,101
|
1,099
|
1,081
|
1,125
|
1,146
|
1,148
|
1,269
|
1,279
|
1,299
|
1,307
|
1,249
|
1,273
|
1,426
|
1,400
|
1,272
|
1,264
|
1,282
|
1,313
|
1,346
|
1,598
|
1,593
|
1,632
|
1,625
|
1,646
|
1,611
|
1,568
|
1,520
|
1,517
|
1,488
|
1,487
|
1,540
|
1,481
|
1,510
|
|
買掛金
|
22
|
22
|
15
|
17
|
15
|
16
|
16
|
16
|
17
|
21
|
17
|
21
|
23
|
24
|
20
|
29
|
24
|
24
|
19
|
23
|
26
|
28
|
28
|
30
|
35
|
35
|
36
|
41
|
37
|
39
|
40
|
43
|
42
|
38
|
33
|
39
|
35
|
35
|
35
|
52
|
53
|
54
|
64
|
74
|
76
|
57
|
57
|
52
|
51
|
46
|
50
|
51
|
49
|
47
|
48
|
50
|
|
一年内返済予定の長期借入金
|
-
|
6
|
7
|
25
|
27
|
16
|
20
|
21
|
23
|
16
|
17
|
18
|
20
|
27
|
35
|
42
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
76
|
89
|
78
|
96
|
94
|
87
|
84
|
87
|
87
|
86
|
90
|
93
|
97
|
121
|
120
|
138
|
87
|
88
|
79
|
84
|
88
|
94
|
101
|
97
|
107
|
113
|
113
|
99
|
98
|
107
|
107
|
108
|
112
|
105
|
100
|
97
|
96
|
106
|
111
|
129
|
127
|
138
|
163
|
161
|
154
|
137
|
142
|
127
|
118
|
116
|
116
|
117
|
116
|
122
|
123
|
127
|
|
長期借入金
|
135
|
122
|
115
|
95
|
92
|
89
|
77
|
73
|
70
|
65
|
60
|
55
|
50
|
37
|
25
|
137
|
177
|
176
|
175
|
172
|
171
|
70
|
235
|
241
|
191
|
131
|
130
|
130
|
130
|
233
|
228
|
223
|
195
|
130
|
123
|
273
|
223
|
60
|
25
|
4
|
-
|
-
|
190
|
190
|
260
|
290
|
215
|
190
|
130
|
80
|
30
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
利益剰余金
|
316
|
330
|
332
|
330
|
336
|
395
|
400
|
407
|
413
|
427
|
438
|
453
|
464
|
484
|
491
|
505
|
518
|
531
|
543
|
557
|
563
|
579
|
591
|
631
|
652
|
677
|
684
|
714
|
732
|
751
|
776
|
804
|
829
|
852
|
823
|
836
|
851
|
858
|
873
|
904
|
933
|
958
|
981
|
998
|
1,016
|
1,031
|
1,098
|
1,094
|
1,112
|
1,131
|
1,155
|
1,162
|
1,170
|
1,181
|
1,181
|
1,179
|
|
株主資本
|
383
|
383
|
338
|
345
|
345
|
416
|
434
|
436
|
470
|
514
|
555
|
581
|
597
|
596
|
581
|
573
|
599
|
576
|
584
|
610
|
613
|
629
|
635
|
679
|
718
|
751
|
766
|
799
|
804
|
826
|
848
|
868
|
897
|
914
|
933
|
937
|
962
|
987
|
1,020
|
1,040
|
1,076
|
1,099
|
1,118
|
1,117
|
1,106
|
1,089
|
1,172
|
1,178
|
1,205
|
1,210
|
1,259
|
1,259
|
1,260
|
1,300
|
1,251
|
1,270
|
|
有利子負債合計
|
135
|
128
|
122
|
121
|
120
|
106
|
98
|
95
|
93
|
81
|
77
|
73
|
70
|
65
|
60
|
180
|
180
|
179
|
176
|
175
|
175
|
74
|
239
|
241
|
191
|
131
|
130
|
130
|
130
|
233
|
228
|
223
|
195
|
130
|
123
|
273
|
223
|
60
|
25
|
4
|
-
|
-
|
190
|
190
|
260
|
290
|
215
|
190
|
130
|
80
|
30
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
59
|
57
|
42
|
27
|
24
|
14
|
-17
|
-31
|
-45
|
-78
|
-115
|
-143
|
-149
|
-163
|
-178
|
-20
|
-30
|
-14
|
-29
|
-54
|
-73
|
-100
|
11
|
55
|
13
|
-20
|
-51
|
-43
|
-44
|
83
|
60
|
61
|
22
|
-11
|
-44
|
-36
|
-76
|
-127
|
-167
|
-196
|
-
|
-
|
-43
|
7
|
34
|
53
|
-21
|
-4
|
-12
|
-47
|
-102
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
35.22
|
33.6
|
36.22
|
35.12
|
34.75
|
25.43
|
22.57
|
21.89
|
19.77
|
15.78
|
13.95
|
12.67
|
11.72
|
10.89
|
10.31
|
31.41
|
30.01
|
31.12
|
30.2
|
28.83
|
28.6
|
11.82
|
37.67
|
35.51
|
26.62
|
17.47
|
17.09
|
16.39
|
16.28
|
28.25
|
26.93
|
25.74
|
21.78
|
14.27
|
13.17
|
29.11
|
23.17
|
6.08
|
2.45
|
0.38
|
-
|
-
|
16.98
|
17.0
|
23.5
|
26.61
|
18.34
|
16.13
|
10.78
|
6.61
|
2.38
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258
|
260
|
263
|
229
|
231
|