|
(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
|
114
|
94
|
129
|
129
|
149
|
134
|
189
|
508
|
424
|
447
|
189
|
200
|
162
|
180
|
201
|
190
|
187
|
193
|
200
|
191
|
207
|
215
|
147
|
131
|
143
|
155
|
143
|
112
|
106
|
96
|
81
|
68
|
66
|
78
|
66
|
60
|
80
|
98
|
117
|
95
|
95
|
94
|
98
|
98
|
116
|
116
|
-
|
-
|
-
|
-
|
-
|
-
|
224
|
227
|
195
|
174
|
|
有価証券
|
-
|
28
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
114
|
122
|
129
|
129
|
149
|
134
|
189
|
508
|
424
|
447
|
189
|
200
|
162
|
180
|
201
|
190
|
187
|
193
|
200
|
191
|
207
|
215
|
147
|
131
|
143
|
155
|
143
|
112
|
106
|
96
|
81
|
68
|
66
|
78
|
66
|
60
|
80
|
98
|
117
|
95
|
95
|
94
|
98
|
98
|
116
|
116
|
-
|
-
|
-
|
-
|
-
|
-
|
224
|
227
|
195
|
174
|
|
売掛金
|
243
|
213
|
189
|
245
|
237
|
228
|
297
|
329
|
335
|
290
|
263
|
328
|
302
|
248
|
199
|
239
|
224
|
183
|
177
|
216
|
196
|
184
|
179
|
232
|
219
|
236
|
226
|
294
|
282
|
259
|
241
|
295
|
272
|
221
|
185
|
211
|
192
|
192
|
193
|
249
|
265
|
261
|
255
|
309
|
299
|
282
|
266
|
325
|
280
|
238
|
219
|
355
|
316
|
272
|
211
|
323
|
|
商品及び製品
|
183
|
183
|
190
|
214
|
214
|
247
|
366
|
378
|
368
|
375
|
384
|
394
|
386
|
375
|
331
|
307
|
306
|
287
|
269
|
265
|
273
|
278
|
269
|
292
|
323
|
331
|
339
|
368
|
372
|
381
|
395
|
412
|
385
|
351
|
333
|
306
|
294
|
284
|
293
|
313
|
345
|
373
|
392
|
424
|
422
|
412
|
397
|
388
|
378
|
360
|
365
|
504
|
464
|
453
|
437
|
455
|
|
流動資産合計
|
584
|
567
|
564
|
655
|
670
|
689
|
978
|
1,323
|
1,246
|
1,244
|
1,007
|
1,052
|
974
|
937
|
835
|
833
|
807
|
750
|
710
|
733
|
750
|
754
|
726
|
784
|
775
|
785
|
783
|
850
|
836
|
804
|
779
|
837
|
786
|
732
|
644
|
638
|
641
|
638
|
658
|
715
|
772
|
796
|
813
|
911
|
929
|
900
|
909
|
970
|
934
|
881
|
876
|
1,155
|
1,092
|
1,025
|
912
|
1,026
|
|
有形固定資産
|
353
|
333
|
334
|
333
|
324
|
336
|
568
|
566
|
554
|
561
|
638
|
628
|
604
|
566
|
527
|
482
|
483
|
459
|
450
|
458
|
449
|
447
|
437
|
439
|
435
|
440
|
421
|
417
|
393
|
384
|
384
|
378
|
375
|
366
|
374
|
344
|
337
|
324
|
319
|
307
|
310
|
302
|
301
|
298
|
296
|
287
|
296
|
300
|
307
|
302
|
321
|
450
|
447
|
440
|
421
|
439
|
|
固定資産合計
|
487
|
443
|
445
|
444
|
423
|
469
|
714
|
731
|
697
|
703
|
813
|
805
|
788
|
735
|
659
|
608
|
613
|
586
|
565
|
574
|
558
|
553
|
536
|
542
|
536
|
544
|
506
|
502
|
474
|
469
|
471
|
487
|
483
|
457
|
470
|
421
|
390
|
377
|
373
|
355
|
355
|
348
|
369
|
357
|
359
|
346
|
375
|
374
|
370
|
376
|
412
|
658
|
641
|
660
|
672
|
695
|
|
総資産
|
1,071
|
1,011
|
1,010
|
1,099
|
1,093
|
1,158
|
1,693
|
2,054
|
1,944
|
1,947
|
1,821
|
1,858
|
1,762
|
1,672
|
1,495
|
1,442
|
1,420
|
1,336
|
1,275
|
1,307
|
1,308
|
1,308
|
1,262
|
1,326
|
1,311
|
1,329
|
1,290
|
1,353
|
1,310
|
1,274
|
1,251
|
1,325
|
1,269
|
1,189
|
1,114
|
1,060
|
1,031
|
1,016
|
1,031
|
1,071
|
1,127
|
1,144
|
1,182
|
1,269
|
1,289
|
1,247
|
1,284
|
1,344
|
1,305
|
1,257
|
1,289
|
1,813
|
1,734
|
1,686
|
1,584
|
1,722
|
|
買掛金
|
114
|
98
|
76
|
112
|
109
|
106
|
180
|
210
|
211
|
195
|
176
|
213
|
200
|
169
|
146
|
152
|
135
|
127
|
123
|
138
|
145
|
152
|
148
|
186
|
187
|
184
|
195
|
227
|
226
|
208
|
212
|
250
|
209
|
182
|
158
|
179
|
136
|
150
|
167
|
221
|
239
|
253
|
278
|
302
|
284
|
256
|
263
|
276
|
231
|
194
|
201
|
287
|
257
|
234
|
219
|
283
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
89
|
91
|
-
|
46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
227
|
195
|
175
|
212
|
187
|
195
|
461
|
570
|
451
|
453
|
386
|
443
|
370
|
335
|
301
|
317
|
282
|
272
|
270
|
351
|
356
|
373
|
366
|
361
|
347
|
354
|
372
|
413
|
407
|
381
|
375
|
439
|
392
|
365
|
327
|
341
|
298
|
315
|
329
|
382
|
413
|
436
|
450
|
491
|
497
|
470
|
446
|
467
|
403
|
374
|
372
|
495
|
454
|
431
|
387
|
454
|
|
長期借入金
|
317
|
317
|
317
|
317
|
312
|
313
|
441
|
634
|
638
|
637
|
497
|
498
|
501
|
501
|
496
|
493
|
495
|
492
|
480
|
419
|
414
|
410
|
408
|
409
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
445
|
423
|
437
|
443
|
429
|
440
|
610
|
795
|
792
|
783
|
636
|
633
|
626
|
627
|
604
|
582
|
583
|
575
|
583
|
524
|
517
|
511
|
502
|
507
|
504
|
513
|
493
|
492
|
487
|
483
|
486
|
525
|
533
|
550
|
523
|
514
|
531
|
506
|
500
|
500
|
510
|
507
|
504
|
531
|
486
|
455
|
455
|
453
|
450
|
449
|
449
|
687
|
666
|
657
|
703
|
727
|
|
総負債
|
672
|
618
|
613
|
655
|
616
|
635
|
1,072
|
1,365
|
1,243
|
1,236
|
1,023
|
1,076
|
996
|
963
|
905
|
899
|
865
|
847
|
853
|
876
|
874
|
884
|
868
|
868
|
852
|
867
|
866
|
905
|
894
|
865
|
861
|
964
|
925
|
916
|
850
|
856
|
829
|
822
|
830
|
882
|
924
|
944
|
955
|
1,023
|
983
|
926
|
901
|
921
|
854
|
824
|
821
|
1,182
|
1,120
|
1,088
|
1,091
|
1,182
|
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
37
|
52
|
67
|
102
|
146
|
165
|
161
|
180
|
215
|
223
|
207
|
209
|
188
|
179
|
126
|
125
|
132
|
100
|
49
|
39
|
37
|
27
|
14
|
5
|
-2
|
-14
|
-45
|
-28
|
-23
|
-17
|
-30
|
-24
|
-30
|
-50
|
-75
|
-101
|
-106
|
-118
|
-136
|
-122
|
-125
|
-114
|
-86
|
-62
|
5
|
48
|
90
|
122
|
152
|
172
|
169
|
178
|
180
|
162
|
164
|
163
|
|
株主資本
|
398
|
392
|
396
|
443
|
477
|
522
|
620
|
688
|
700
|
711
|
798
|
782
|
765
|
709
|
590
|
543
|
554
|
413
|
345
|
335
|
335
|
324
|
293
|
354
|
355
|
355
|
320
|
343
|
305
|
295
|
279
|
289
|
288
|
248
|
238
|
179
|
176
|
169
|
179
|
167
|
181
|
177
|
229
|
248
|
305
|
320
|
383
|
423
|
450
|
433
|
467
|
630
|
613
|
598
|
496
|
539
|
|
有利子負債合計
|
317
|
317
|
317
|
317
|
312
|
313
|
441
|
634
|
638
|
637
|
497
|
498
|
501
|
501
|
496
|
493
|
495
|
492
|
506
|
419
|
503
|
501
|
506
|
455
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
203
|
195
|
188
|
188
|
163
|
179
|
252
|
125
|
214
|
189
|
308
|
298
|
338
|
321
|
295
|
303
|
307
|
298
|
306
|
228
|
296
|
285
|
358
|
324
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
79.73
|
81.02
|
80.1
|
71.65
|
65.58
|
60.1
|
71.13
|
92.05
|
91.17
|
89.64
|
62.36
|
63.77
|
65.5
|
70.66
|
84.14
|
90.87
|
89.32
|
119.13
|
146.83
|
125.11
|
150.11
|
154.63
|
172.24
|
128.57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|