|
(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
|
|
現金同等物
|
10
|
16
|
16
|
16
|
19
|
1
|
3
|
4
|
1
|
5
|
1
|
1
|
14
|
17
|
22
|
17
|
14
|
11
|
4
|
14
|
42
|
43
|
42
|
37
|
60
|
66
|
83
|
55
|
66
|
89
|
94
|
56
|
71
|
76
|
45
|
73
|
70
|
72
|
66
|
61
|
100
|
124
|
88
|
87
|
80
|
153
|
185
|
205
|
278
|
409
|
471
|
480
|
539
|
648
|
664
|
638
|
|
有価証券
|
60
|
49
|
44
|
43
|
49
|
53
|
49
|
21
|
21
|
21
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
70
|
66
|
61
|
60
|
68
|
54
|
52
|
25
|
22
|
26
|
1
|
1
|
14
|
17
|
22
|
17
|
14
|
11
|
4
|
14
|
42
|
43
|
42
|
37
|
60
|
66
|
83
|
55
|
66
|
89
|
94
|
56
|
71
|
76
|
45
|
73
|
70
|
72
|
66
|
61
|
100
|
124
|
88
|
87
|
80
|
153
|
185
|
205
|
278
|
409
|
471
|
480
|
539
|
648
|
664
|
638
|
|
商品及び製品
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
5
|
4
|
5
|
6
|
6
|
5
|
6
|
7
|
5
|
5
|
2
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
2
|
4
|
1
|
1
|
3
|
3
|
2
|
3
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
178
|
198
|
164
|
166
|
189
|
213
|
164
|
149
|
156
|
176
|
114
|
127
|
177
|
181
|
156
|
157
|
162
|
157
|
134
|
153
|
201
|
200
|
175
|
180
|
260
|
279
|
278
|
257
|
289
|
313
|
302
|
268
|
309
|
332
|
357
|
371
|
416
|
427
|
361
|
355
|
434
|
466
|
434
|
435
|
537
|
669
|
597
|
587
|
715
|
875
|
847
|
878
|
1,016
|
1,083
|
1,021
|
997
|
|
有形固定資産
|
81
|
83
|
83
|
82
|
102
|
102
|
102
|
101
|
97
|
95
|
93
|
89
|
88
|
90
|
87
|
82
|
80
|
74
|
73
|
72
|
72
|
70
|
68
|
65
|
61
|
59
|
54
|
52
|
51
|
52
|
51
|
52
|
49
|
48
|
116
|
117
|
119
|
121
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
197
|
205
|
139
|
142
|
163
|
161
|
166
|
166
|
172
|
177
|
158
|
153
|
152
|
153
|
149
|
143
|
144
|
133
|
132
|
130
|
129
|
128
|
125
|
123
|
194
|
193
|
184
|
181
|
180
|
180
|
179
|
194
|
190
|
189
|
604
|
605
|
601
|
595
|
591
|
591
|
593
|
598
|
796
|
806
|
816
|
833
|
844
|
843
|
851
|
847
|
929
|
938
|
947
|
939
|
994
|
1,036
|
|
総資産
|
375
|
404
|
303
|
308
|
352
|
375
|
331
|
316
|
329
|
354
|
273
|
280
|
329
|
335
|
306
|
301
|
307
|
290
|
267
|
284
|
330
|
328
|
301
|
304
|
455
|
473
|
463
|
439
|
470
|
494
|
482
|
463
|
499
|
521
|
961
|
976
|
1,017
|
1,022
|
952
|
947
|
1,027
|
1,064
|
1,230
|
1,242
|
1,353
|
1,503
|
1,441
|
1,431
|
1,567
|
1,723
|
1,777
|
1,817
|
1,964
|
2,023
|
2,016
|
2,034
|
|
買掛金
|
35
|
51
|
34
|
44
|
62
|
65
|
47
|
54
|
55
|
79
|
61
|
62
|
90
|
81
|
66
|
71
|
75
|
59
|
58
|
63
|
79
|
76
|
67
|
71
|
89
|
100
|
97
|
85
|
96
|
106
|
99
|
81
|
101
|
110
|
137
|
123
|
131
|
127
|
95
|
111
|
137
|
142
|
144
|
143
|
164
|
192
|
121
|
119
|
140
|
150
|
145
|
135
|
163
|
160
|
130
|
128
|
|
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
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
3
|
1
|
-
|
-
|
2
|
0
|
12
|
12
|
42
|
50
|
54
|
57
|
77
|
59
|
23
|
21
|
28
|
30
|
26
|
29
|
32
|
35
|
35
|
35
|
26
|
26
|
26
|
26
|
26
|
26
|
|
流動負債合計
|
72
|
91
|
69
|
74
|
120
|
131
|
77
|
78
|
91
|
122
|
105
|
102
|
135
|
127
|
104
|
120
|
131
|
115
|
104
|
121
|
157
|
159
|
146
|
151
|
187
|
194
|
182
|
158
|
175
|
194
|
179
|
162
|
198
|
213
|
293
|
286
|
337
|
357
|
321
|
322
|
346
|
357
|
351
|
339
|
407
|
512
|
446
|
444
|
567
|
685
|
678
|
705
|
820
|
839
|
741
|
756
|
|
長期借入金
|
0
|
8
|
0
|
0
|
0
|
10
|
24
|
11
|
29
|
20
|
8
|
21
|
19
|
36
|
37
|
33
|
33
|
30
|
16
|
27
|
13
|
6
|
1
|
1
|
88
|
88
|
86
|
85
|
85
|
78
|
79
|
76
|
66
|
62
|
390
|
408
|
367
|
335
|
291
|
279
|
303
|
299
|
428
|
417
|
415
|
407
|
398
|
365
|
329
|
321
|
314
|
308
|
302
|
296
|
289
|
283
|
|
固定負債合計
|
20
|
33
|
2
|
2
|
3
|
13
|
26
|
14
|
31
|
22
|
34
|
46
|
44
|
60
|
60
|
56
|
54
|
52
|
66
|
73
|
62
|
54
|
47
|
45
|
134
|
135
|
134
|
130
|
134
|
129
|
131
|
135
|
126
|
125
|
447
|
471
|
438
|
405
|
362
|
349
|
382
|
383
|
519
|
525
|
538
|
551
|
517
|
488
|
457
|
452
|
475
|
459
|
462
|
453
|
448
|
450
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
297
|
325
|
338
|
740
|
757
|
776
|
763
|
683
|
671
|
728
|
741
|
870
|
865
|
946
|
1,063
|
963
|
932
|
1,025
|
1,138
|
1,153
|
1,165
|
1,283
|
1,292
|
1,190
|
1,207
|
|
資本金及び資本剰余金
|
198
|
197
|
196
|
196
|
196
|
196
|
197
|
197
|
197
|
197
|
191
|
191
|
205
|
205
|
205
|
205
|
206
|
206
|
188
|
188
|
208
|
208
|
209
|
209
|
231
|
232
|
231
|
231
|
232
|
233
|
234
|
233
|
233
|
234
|
251
|
250
|
254
|
255
|
256
|
251
|
253
|
255
|
280
|
276
|
279
|
281
|
288
|
288
|
292
|
295
|
293
|
288
|
291
|
296
|
288
|
283
|
|
利益剰余金
|
55
|
59
|
16
|
9
|
11
|
12
|
12
|
5
|
-10
|
-10
|
-63
|
-63
|
-61
|
-65
|
-73
|
-90
|
-92
|
-92
|
-93
|
-100
|
-98
|
-96
|
-102
|
-104
|
-101
|
-94
|
-91
|
-88
|
-80
|
-71
|
-65
|
-64
|
-56
|
-48
|
-26
|
-22
|
-4
|
11
|
17
|
27
|
47
|
69
|
79
|
99
|
125
|
154
|
186
|
206
|
245
|
284
|
325
|
356
|
407
|
469
|
582
|
621
|
|
株主資本
|
253
|
256
|
214
|
207
|
210
|
212
|
212
|
206
|
190
|
190
|
132
|
132
|
149
|
146
|
141
|
124
|
121
|
122
|
95
|
88
|
110
|
114
|
108
|
106
|
133
|
142
|
146
|
150
|
160
|
169
|
172
|
166
|
174
|
183
|
221
|
218
|
241
|
259
|
268
|
275
|
298
|
323
|
360
|
377
|
407
|
439
|
477
|
498
|
541
|
585
|
623
|
652
|
681
|
730
|
826
|
826
|
|
有利子負債合計
|
0
|
8
|
0
|
0
|
0
|
10
|
24
|
12
|
29
|
20
|
8
|
21
|
20
|
37
|
37
|
34
|
38
|
35
|
20
|
32
|
17
|
11
|
5
|
4
|
89
|
89
|
90
|
86
|
85
|
78
|
82
|
77
|
78
|
74
|
433
|
459
|
422
|
392
|
368
|
339
|
326
|
321
|
451
|
447
|
442
|
436
|
431
|
400
|
364
|
356
|
341
|
335
|
328
|
322
|
316
|
310
|
|
純有利子負債
|
-71
|
-58
|
-61
|
-60
|
-68
|
-45
|
-29
|
-14
|
7
|
-6
|
6
|
19
|
5
|
20
|
15
|
17
|
23
|
24
|
15
|
17
|
-25
|
-32
|
-38
|
-33
|
29
|
23
|
6
|
30
|
19
|
-11
|
-13
|
20
|
6
|
-2
|
387
|
385
|
351
|
320
|
302
|
277
|
226
|
196
|
363
|
360
|
361
|
282
|
246
|
194
|
86
|
-53
|
-131
|
-146
|
-212
|
-326
|
-348
|
-329
|
|
DEレシオ(%)
|
0.15
|
3.45
|
0.39
|
0.39
|
0.4
|
4.84
|
11.42
|
5.86
|
15.59
|
10.89
|
6.37
|
16.07
|
13.48
|
25.71
|
26.91
|
27.67
|
31.53
|
29.13
|
21.05
|
36.14
|
16.14
|
10.14
|
4.99
|
4.02
|
66.95
|
62.86
|
61.66
|
57.33
|
53.56
|
46.21
|
47.61
|
46.5
|
45.01
|
40.78
|
195.79
|
209.67
|
175.04
|
151.44
|
137.2
|
123.01
|
109.35
|
99.4
|
125.44
|
118.55
|
108.57
|
99.3
|
90.28
|
80.4
|
67.23
|
60.93
|
54.74
|
51.39
|
48.29
|
44.14
|
38.27
|
37.49
|