|
(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
|
13
|
14
|
10
|
9
|
9
|
10
|
13
|
9
|
12
|
10
|
5
|
4
|
6
|
10
|
13
|
8
|
12
|
13
|
18
|
13
|
12
|
30
|
19
|
15
|
16
|
25
|
17
|
26
|
18
|
27
|
11
|
11
|
17
|
13
|
10
|
13
|
22
|
16
|
19
|
17
|
27
|
33
|
21
|
19
|
14
|
17
|
21
|
24
|
23
|
28
|
32
|
27
|
26
|
26
|
44
|
50
|
58
|
|
現金 + 有価証券
|
13
|
14
|
10
|
9
|
9
|
10
|
13
|
9
|
12
|
10
|
5
|
4
|
6
|
10
|
13
|
8
|
12
|
13
|
18
|
13
|
12
|
30
|
19
|
15
|
16
|
25
|
17
|
26
|
18
|
27
|
11
|
11
|
17
|
13
|
10
|
13
|
22
|
16
|
19
|
17
|
27
|
33
|
21
|
19
|
14
|
17
|
21
|
24
|
23
|
28
|
32
|
27
|
26
|
26
|
44
|
50
|
58
|
|
売掛金
|
152
|
137
|
104
|
122
|
157
|
161
|
98
|
127
|
151
|
141
|
125
|
125
|
144
|
145
|
126
|
150
|
160
|
150
|
123
|
143
|
168
|
161
|
134
|
180
|
187
|
163
|
140
|
160
|
173
|
163
|
157
|
174
|
179
|
168
|
135
|
165
|
184
|
238
|
198
|
174
|
211
|
224
|
180
|
225
|
229
|
230
|
167
|
210
|
218
|
208
|
160
|
203
|
239
|
217
|
210
|
280
|
327
|
|
商品及び製品
|
236
|
233
|
248
|
259
|
265
|
246
|
267
|
293
|
296
|
269
|
269
|
284
|
292
|
276
|
278
|
283
|
277
|
270
|
285
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
426
|
408
|
400
|
432
|
472
|
457
|
418
|
474
|
505
|
467
|
446
|
460
|
496
|
483
|
466
|
488
|
499
|
479
|
479
|
506
|
547
|
542
|
514
|
534
|
554
|
533
|
496
|
547
|
558
|
542
|
546
|
580
|
605
|
557
|
549
|
584
|
589
|
596
|
598
|
617
|
680
|
710
|
711
|
819
|
842
|
829
|
762
|
803
|
787
|
762
|
744
|
796
|
816
|
793
|
921
|
1,016
|
1,065
|
|
有形固定資産
|
61
|
60
|
64
|
63
|
63
|
64
|
64
|
64
|
64
|
63
|
63
|
63
|
64
|
64
|
64
|
65
|
68
|
69
|
68
|
70
|
75
|
77
|
78
|
79
|
81
|
86
|
89
|
92
|
91
|
91
|
90
|
88
|
89
|
88
|
89
|
88
|
88
|
88
|
89
|
88
|
96
|
100
|
102
|
102
|
104
|
104
|
107
|
107
|
107
|
113
|
121
|
124
|
131
|
138
|
168
|
174
|
183
|
|
固定資産合計
|
118
|
114
|
149
|
147
|
164
|
161
|
158
|
166
|
167
|
168
|
169
|
180
|
205
|
208
|
207
|
206
|
209
|
206
|
201
|
198
|
255
|
255
|
253
|
294
|
295
|
297
|
291
|
298
|
293
|
294
|
296
|
332
|
363
|
363
|
363
|
356
|
354
|
354
|
358
|
359
|
474
|
484
|
486
|
490
|
483
|
489
|
492
|
516
|
514
|
537
|
548
|
555
|
557
|
557
|
892
|
910
|
942
|
|
総資産
|
545
|
523
|
550
|
579
|
636
|
618
|
576
|
641
|
673
|
635
|
615
|
640
|
702
|
691
|
673
|
694
|
709
|
685
|
681
|
705
|
803
|
798
|
768
|
829
|
850
|
831
|
787
|
846
|
851
|
836
|
843
|
912
|
969
|
920
|
912
|
940
|
944
|
950
|
956
|
976
|
1,155
|
1,195
|
1,197
|
1,310
|
1,326
|
1,318
|
1,254
|
1,320
|
1,302
|
1,299
|
1,293
|
1,351
|
1,374
|
1,350
|
1,814
|
1,926
|
2,007
|
|
買掛金
|
74
|
68
|
50
|
72
|
81
|
67
|
62
|
84
|
90
|
65
|
71
|
81
|
90
|
71
|
70
|
76
|
88
|
78
|
72
|
86
|
99
|
88
|
83
|
101
|
104
|
86
|
77
|
90
|
94
|
84
|
94
|
96
|
89
|
71
|
92
|
81
|
72
|
79
|
100
|
108
|
119
|
128
|
137
|
139
|
140
|
103
|
89
|
94
|
94
|
103
|
107
|
98
|
105
|
112
|
148
|
151
|
171
|
|
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
|
0
|
0
|
-
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
257
|
231
|
228
|
249
|
300
|
267
|
222
|
277
|
296
|
242
|
220
|
239
|
293
|
269
|
250
|
265
|
274
|
246
|
243
|
254
|
337
|
314
|
283
|
327
|
335
|
314
|
285
|
338
|
341
|
308
|
312
|
345
|
393
|
329
|
309
|
348
|
337
|
303
|
302
|
313
|
447
|
478
|
476
|
578
|
410
|
373
|
323
|
321
|
348
|
373
|
304
|
299
|
332
|
352
|
436
|
437
|
492
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
211
|
184
|
215
|
164
|
95
|
151
|
209
|
203
|
140
|
535
|
627
|
605
|
|
固定負債合計
|
50
|
49
|
49
|
49
|
48
|
48
|
46
|
46
|
46
|
45
|
45
|
45
|
44
|
55
|
48
|
49
|
47
|
46
|
45
|
45
|
45
|
45
|
43
|
43
|
43
|
47
|
48
|
48
|
47
|
53
|
63
|
94
|
90
|
96
|
99
|
95
|
96
|
102
|
103
|
106
|
113
|
118
|
108
|
109
|
303
|
334
|
310
|
365
|
313
|
281
|
337
|
397
|
387
|
344
|
747
|
836
|
811
|
|
総負債
|
307
|
280
|
278
|
299
|
349
|
315
|
269
|
323
|
342
|
288
|
266
|
285
|
338
|
325
|
299
|
314
|
322
|
293
|
289
|
300
|
382
|
359
|
327
|
371
|
378
|
362
|
333
|
386
|
389
|
362
|
375
|
439
|
484
|
426
|
408
|
444
|
434
|
406
|
406
|
419
|
560
|
597
|
585
|
687
|
713
|
708
|
633
|
687
|
661
|
654
|
642
|
696
|
720
|
697
|
1,184
|
1,273
|
1,303
|
|
資本金及び資本剰余金
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
利益剰余金
|
114
|
125
|
153
|
156
|
168
|
182
|
186
|
193
|
206
|
221
|
228
|
236
|
244
|
251
|
259
|
264
|
274
|
289
|
291
|
299
|
315
|
331
|
336
|
347
|
361
|
370
|
357
|
359
|
370
|
381
|
380
|
387
|
401
|
411
|
417
|
420
|
431
|
460
|
463
|
479
|
500
|
519
|
532
|
545
|
559
|
562
|
564
|
569
|
572
|
573
|
573
|
575
|
586
|
583
|
575
|
581
|
599
|
|
株主資本
|
237
|
242
|
271
|
280
|
286
|
303
|
307
|
317
|
330
|
347
|
349
|
355
|
363
|
366
|
374
|
380
|
386
|
392
|
391
|
405
|
420
|
438
|
441
|
457
|
472
|
469
|
453
|
459
|
462
|
474
|
467
|
473
|
485
|
494
|
504
|
496
|
510
|
544
|
550
|
556
|
595
|
598
|
612
|
622
|
612
|
610
|
621
|
632
|
640
|
645
|
650
|
655
|
654
|
653
|
630
|
652
|
703
|
|
有利子負債合計
|
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
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
211
|
184
|
215
|
164
|
95
|
151
|
209
|
203
|
140
|
535
|
627
|
605
|
|
純有利子負債
|
-13
|
-15
|
-11
|
-10
|
-9
|
-11
|
-13
|
-10
|
-13
|
-10
|
-6
|
-5
|
-7
|
-11
|
-14
|
-8
|
-13
|
-14
|
-19
|
-14
|
-13
|
-31
|
-20
|
-16
|
-17
|
-26
|
-13
|
-21
|
-19
|
-28
|
-11
|
-12
|
-18
|
-14
|
-11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
193
|
163
|
191
|
141
|
66
|
118
|
182
|
177
|
113
|
490
|
577
|
547
|
|
DEレシオ(%)
|
0.15
|
0.13
|
0.11
|
0.1
|
0.09
|
0.07
|
0.06
|
0.05
|
0.04
|
0.03
|
0.02
|
0.01
|
0.01
|
0.01
|
0.07
|
0.05
|
0.04
|
0.02
|
0.02
|
0.05
|
0.04
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
1.05
|
1.29
|
0.01
|
0.01
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34.63
|
29.72
|
34.06
|
25.68
|
14.74
|
23.23
|
32.04
|
31.05
|
21.45
|
84.94
|
96.15
|
86.12
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|