|
(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
|
42
|
27
|
35
|
37
|
29
|
26
|
22
|
17
|
16
|
17
|
17
|
14
|
60
|
19
|
22
|
21
|
22
|
21
|
22
|
25
|
25
|
15
|
11
|
22
|
20
|
14
|
17
|
23
|
21
|
20
|
18
|
22
|
26
|
20
|
30
|
88
|
26
|
27
|
16
|
22
|
25
|
17
|
22
|
41
|
59
|
58
|
58
|
58
|
56
|
60
|
31
|
38
|
31
|
30
|
39
|
33
|
33
|
|
現金 + 有価証券
|
42
|
27
|
35
|
37
|
29
|
26
|
22
|
17
|
16
|
17
|
17
|
14
|
60
|
19
|
22
|
21
|
22
|
21
|
22
|
25
|
25
|
15
|
11
|
22
|
20
|
14
|
17
|
23
|
21
|
20
|
18
|
22
|
26
|
20
|
30
|
88
|
26
|
27
|
16
|
22
|
25
|
17
|
22
|
41
|
59
|
58
|
58
|
58
|
56
|
60
|
31
|
38
|
31
|
30
|
39
|
33
|
33
|
|
売掛金
|
7
|
8
|
14
|
9
|
9
|
9
|
16
|
9
|
13
|
14
|
22
|
14
|
14
|
12
|
23
|
12
|
15
|
12
|
27
|
15
|
15
|
14
|
24
|
14
|
12
|
12
|
26
|
12
|
13
|
12
|
25
|
12
|
12
|
11
|
22
|
10
|
8
|
9
|
16
|
10
|
11
|
11
|
21
|
12
|
12
|
11
|
21
|
12
|
12
|
11
|
21
|
13
|
12
|
11
|
19
|
13
|
-
|
|
商品及び製品
|
16
|
16
|
18
|
17
|
17
|
17
|
18
|
18
|
19
|
21
|
21
|
21
|
22
|
24
|
25
|
25
|
26
|
26
|
28
|
28
|
28
|
28
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
27
|
28
|
27
|
27
|
26
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
25
|
25
|
25
|
25
|
26
|
25
|
26
|
27
|
26
|
27
|
27
|
27
|
26
|
27
|
26
|
|
流動資産合計
|
78
|
64
|
80
|
76
|
69
|
68
|
74
|
57
|
62
|
68
|
80
|
63
|
116
|
74
|
99
|
84
|
93
|
84
|
96
|
83
|
87
|
83
|
92
|
82
|
85
|
85
|
104
|
80
|
82
|
83
|
98
|
85
|
81
|
75
|
105
|
154
|
106
|
135
|
86
|
85
|
89
|
82
|
102
|
108
|
111
|
109
|
119
|
110
|
109
|
113
|
91
|
93
|
84
|
79
|
99
|
86
|
84
|
|
有形固定資産
|
408
|
405
|
402
|
398
|
401
|
405
|
413
|
410
|
418
|
437
|
444
|
451
|
467
|
490
|
496
|
506
|
530
|
580
|
603
|
657
|
673
|
676
|
656
|
656
|
651
|
647
|
638
|
626
|
607
|
595
|
565
|
541
|
527
|
522
|
518
|
486
|
461
|
446
|
427
|
405
|
396
|
388
|
386
|
371
|
354
|
342
|
318
|
307
|
289
|
264
|
261
|
233
|
223
|
217
|
181
|
178
|
173
|
|
固定資産合計
|
520
|
516
|
512
|
509
|
513
|
516
|
522
|
519
|
526
|
545
|
553
|
566
|
582
|
633
|
635
|
650
|
673
|
717
|
743
|
824
|
838
|
838
|
825
|
825
|
817
|
813
|
805
|
793
|
779
|
770
|
745
|
1,184
|
1,178
|
1,170
|
1,132
|
967
|
923
|
897
|
887
|
865
|
852
|
839
|
826
|
798
|
772
|
751
|
712
|
693
|
688
|
664
|
650
|
623
|
604
|
590
|
541
|
520
|
502
|
|
総資産
|
598
|
580
|
592
|
585
|
582
|
584
|
597
|
576
|
589
|
614
|
634
|
629
|
698
|
707
|
735
|
735
|
766
|
802
|
839
|
907
|
926
|
922
|
918
|
908
|
903
|
898
|
910
|
874
|
862
|
854
|
843
|
1,270
|
1,259
|
1,245
|
1,237
|
1,122
|
1,030
|
1,033
|
974
|
951
|
942
|
921
|
928
|
906
|
884
|
860
|
832
|
803
|
798
|
777
|
741
|
717
|
689
|
669
|
641
|
606
|
586
|
|
買掛金
|
11
|
12
|
14
|
13
|
13
|
13
|
14
|
13
|
18
|
17
|
19
|
17
|
18
|
18
|
28
|
25
|
24
|
22
|
23
|
21
|
19
|
20
|
13
|
19
|
19
|
21
|
35
|
33
|
33
|
28
|
39
|
33
|
32
|
37
|
33
|
26
|
19
|
18
|
20
|
25
|
31
|
34
|
32
|
31
|
32
|
33
|
39
|
32
|
25
|
30
|
27
|
31
|
31
|
29
|
29
|
32
|
28
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
9
|
9
|
9
|
9
|
9
|
2
|
2
|
2
|
3
|
2
|
2
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
93
|
96
|
106
|
102
|
100
|
107
|
102
|
102
|
112
|
122
|
139
|
124
|
130
|
131
|
163
|
142
|
157
|
163
|
177
|
168
|
154
|
153
|
141
|
150
|
156
|
150
|
160
|
154
|
151
|
142
|
171
|
195
|
195
|
197
|
194
|
192
|
204
|
203
|
202
|
204
|
214
|
211
|
223
|
202
|
206
|
205
|
216
|
200
|
204
|
204
|
186
|
197
|
189
|
179
|
189
|
185
|
184
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
183
|
181
|
188
|
206
|
281
|
197
|
206
|
160
|
154
|
145
|
147
|
167
|
192
|
189
|
189
|
203
|
203
|
188
|
182
|
182
|
161
|
162
|
180
|
181
|
164
|
163
|
|
固定負債合計
|
194
|
191
|
191
|
174
|
172
|
170
|
187
|
154
|
140
|
150
|
147
|
150
|
201
|
220
|
212
|
212
|
215
|
245
|
287
|
346
|
391
|
399
|
429
|
395
|
374
|
370
|
362
|
327
|
318
|
318
|
289
|
707
|
694
|
680
|
682
|
744
|
667
|
676
|
651
|
634
|
618
|
613
|
628
|
627
|
616
|
603
|
610
|
598
|
591
|
581
|
576
|
548
|
536
|
543
|
536
|
501
|
480
|
|
総負債
|
288
|
287
|
298
|
276
|
272
|
277
|
290
|
256
|
252
|
273
|
287
|
274
|
332
|
351
|
376
|
355
|
373
|
409
|
465
|
515
|
545
|
553
|
570
|
546
|
530
|
521
|
523
|
481
|
470
|
460
|
461
|
902
|
890
|
877
|
877
|
937
|
872
|
880
|
854
|
838
|
832
|
825
|
852
|
829
|
822
|
809
|
826
|
799
|
795
|
786
|
762
|
746
|
725
|
722
|
725
|
686
|
665
|
|
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
|
|
利益剰余金
|
195
|
197
|
200
|
210
|
218
|
222
|
228
|
237
|
249
|
253
|
260
|
272
|
282
|
289
|
293
|
309
|
321
|
329
|
341
|
355
|
362
|
361
|
352
|
364
|
371
|
373
|
382
|
387
|
385
|
386
|
376
|
361
|
362
|
360
|
353
|
178
|
122
|
116
|
77
|
68
|
63
|
48
|
27
|
24
|
6
|
-7
|
-51
|
-54
|
-54
|
-62
|
-76
|
-85
|
-95
|
-114
|
-153
|
-152
|
-148
|
|
株主資本
|
310
|
292
|
294
|
308
|
309
|
307
|
306
|
319
|
336
|
340
|
347
|
354
|
366
|
356
|
359
|
380
|
393
|
392
|
374
|
392
|
380
|
368
|
348
|
361
|
372
|
376
|
387
|
392
|
391
|
394
|
382
|
367
|
369
|
367
|
360
|
184
|
158
|
153
|
120
|
112
|
109
|
96
|
76
|
76
|
61
|
51
|
5
|
4
|
3
|
-9
|
-21
|
-30
|
-37
|
-54
|
-85
|
-81
|
-79
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
183
|
181
|
188
|
206
|
281
|
197
|
216
|
170
|
164
|
154
|
157
|
176
|
194
|
191
|
191
|
206
|
206
|
190
|
183
|
182
|
161
|
162
|
180
|
181
|
164
|
163
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
160
|
155
|
168
|
176
|
192
|
171
|
188
|
154
|
141
|
129
|
139
|
154
|
152
|
132
|
133
|
148
|
147
|
134
|
122
|
151
|
123
|
131
|
150
|
142
|
131
|
129
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49.89
|
49.06
|
51.35
|
57.38
|
152.53
|
125.12
|
141.05
|
141.37
|
146.25
|
141.8
|
163.43
|
229.89
|
252.97
|
310.8
|
370.58
|
3842.42
|
4397.42
|
6310.81
|
-2093.3
|
-893.23
|
-556.55
|
-444.16
|
-338.77
|
-215.55
|
-204.98
|
-207.37
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|