|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
276
|
197
|
213
|
217
|
275
|
317
|
387
|
223
|
241
|
247
|
210
|
214
|
232
|
264
|
270
|
303
|
313
|
334
|
269
|
243
|
257
|
274
|
277
|
423
|
205
|
235
|
279
|
246
|
197
|
214
|
213
|
170
|
162
|
135
|
129
|
162
|
188
|
148
|
130
|
141
|
115
|
122
|
120
|
128
|
117
|
169
|
155
|
141
|
180
|
156
|
159
|
174
|
174
|
163
|
145
|
175
|
188
|
|
有価証券
|
426
|
380
|
212
|
273
|
247
|
221
|
185
|
362
|
340
|
322
|
281
|
267
|
252
|
222
|
120
|
88
|
82
|
68
|
116
|
104
|
73
|
62
|
66
|
258
|
97
|
85
|
47
|
65
|
65
|
52
|
48
|
67
|
84
|
95
|
115
|
79
|
112
|
161
|
189
|
186
|
214
|
213
|
104
|
103
|
113
|
101
|
147
|
112
|
105
|
130
|
146
|
122
|
130
|
157
|
198
|
178
|
165
|
|
現金 + 有価証券
|
702
|
578
|
425
|
491
|
523
|
538
|
572
|
585
|
581
|
570
|
492
|
482
|
484
|
486
|
391
|
392
|
396
|
402
|
385
|
348
|
330
|
336
|
344
|
681
|
302
|
321
|
327
|
311
|
262
|
266
|
261
|
237
|
246
|
231
|
245
|
242
|
301
|
309
|
320
|
327
|
330
|
336
|
224
|
231
|
230
|
271
|
302
|
253
|
286
|
286
|
305
|
297
|
305
|
321
|
344
|
353
|
354
|
|
売掛金
|
94
|
128
|
115
|
95
|
90
|
95
|
60
|
42
|
44
|
37
|
23
|
50
|
58
|
61
|
60
|
64
|
83
|
46
|
49
|
56
|
41
|
50
|
58
|
51
|
108
|
113
|
98
|
108
|
133
|
90
|
66
|
74
|
58
|
72
|
45
|
84
|
67
|
80
|
79
|
87
|
108
|
86
|
109
|
99
|
126
|
142
|
124
|
120
|
130
|
122
|
103
|
106
|
92
|
132
|
96
|
114
|
106
|
|
商品及び製品
|
121
|
113
|
127
|
113
|
103
|
90
|
74
|
67
|
64
|
57
|
59
|
52
|
48
|
46
|
61
|
57
|
63
|
69
|
77
|
77
|
90
|
86
|
77
|
64
|
119
|
113
|
120
|
130
|
145
|
149
|
156
|
148
|
139
|
135
|
133
|
129
|
136
|
143
|
145
|
156
|
164
|
170
|
170
|
179
|
176
|
187
|
206
|
225
|
244
|
252
|
237
|
243
|
245
|
242
|
246
|
254
|
258
|
|
流動資産合計
|
1,031
|
953
|
760
|
754
|
758
|
764
|
758
|
742
|
743
|
715
|
613
|
625
|
633
|
658
|
555
|
574
|
605
|
563
|
542
|
517
|
497
|
508
|
501
|
822
|
560
|
602
|
596
|
583
|
575
|
540
|
520
|
498
|
491
|
486
|
475
|
500
|
538
|
572
|
586
|
618
|
638
|
653
|
549
|
569
|
569
|
649
|
668
|
643
|
709
|
720
|
706
|
715
|
718
|
760
|
764
|
794
|
791
|
|
有形固定資産
|
48
|
62
|
76
|
86
|
91
|
97
|
99
|
96
|
96
|
95
|
89
|
86
|
83
|
80
|
78
|
80
|
80
|
80
|
79
|
80
|
62
|
57
|
60
|
63
|
82
|
84
|
85
|
83
|
79
|
80
|
80
|
77
|
80
|
77
|
75
|
72
|
69
|
65
|
65
|
65
|
82
|
93
|
99
|
104
|
105
|
108
|
107
|
113
|
111
|
118
|
118
|
115
|
113
|
112
|
113
|
113
|
111
|
|
固定資産合計
|
131
|
167
|
173
|
181
|
186
|
185
|
196
|
193
|
194
|
193
|
334
|
329
|
323
|
298
|
373
|
367
|
360
|
355
|
348
|
344
|
321
|
256
|
257
|
259
|
809
|
804
|
790
|
778
|
512
|
509
|
380
|
386
|
384
|
375
|
342
|
332
|
326
|
317
|
311
|
327
|
336
|
344
|
349
|
350
|
347
|
346
|
459
|
523
|
519
|
525
|
522
|
517
|
516
|
511
|
487
|
484
|
482
|
|
総資産
|
1,163
|
1,120
|
934
|
936
|
944
|
949
|
954
|
935
|
938
|
909
|
947
|
954
|
957
|
956
|
929
|
942
|
965
|
918
|
890
|
861
|
819
|
765
|
758
|
1,081
|
1,369
|
1,406
|
1,387
|
1,362
|
1,088
|
1,050
|
900
|
885
|
875
|
862
|
818
|
832
|
865
|
889
|
898
|
945
|
975
|
997
|
898
|
920
|
916
|
996
|
1,128
|
1,167
|
1,228
|
1,246
|
1,229
|
1,233
|
1,235
|
1,272
|
1,251
|
1,278
|
1,274
|
|
買掛金
|
38
|
60
|
44
|
40
|
38
|
32
|
35
|
32
|
46
|
28
|
35
|
28
|
27
|
26
|
18
|
41
|
46
|
25
|
30
|
30
|
34
|
27
|
22
|
30
|
46
|
53
|
50
|
58
|
65
|
65
|
39
|
36
|
21
|
34
|
21
|
36
|
25
|
33
|
33
|
42
|
55
|
48
|
44
|
56
|
47
|
51
|
52
|
61
|
63
|
62
|
42
|
54
|
46
|
50
|
43
|
57
|
49
|
|
一年内返済予定の長期借入金
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
20
|
20
|
20
|
-
|
-
|
-
|
-
|
26
|
26
|
26
|
26
|
-
|
-
|
|
流動負債合計
|
336
|
268
|
195
|
167
|
156
|
145
|
129
|
118
|
123
|
97
|
128
|
113
|
127
|
139
|
168
|
196
|
222
|
164
|
162
|
157
|
136
|
147
|
143
|
132
|
172
|
231
|
223
|
208
|
195
|
171
|
160
|
150
|
149
|
142
|
118
|
128
|
127
|
146
|
146
|
163
|
179
|
187
|
189
|
220
|
200
|
260
|
257
|
267
|
282
|
267
|
218
|
234
|
203
|
215
|
192
|
178
|
155
|
|
長期借入金
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
268
|
270
|
272
|
275
|
278
|
281
|
284
|
287
|
290
|
293
|
296
|
300
|
303
|
317
|
320
|
321
|
324
|
328
|
331
|
229
|
253
|
254
|
254
|
254
|
254
|
274
|
274
|
274
|
248
|
249
|
249
|
249
|
249
|
225
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
13
|
13
|
13
|
39
|
28
|
27
|
24
|
22
|
22
|
23
|
24
|
13
|
14
|
20
|
20
|
20
|
283
|
327
|
330
|
323
|
325
|
298
|
300
|
302
|
313
|
315
|
317
|
325
|
327
|
342
|
344
|
343
|
369
|
372
|
375
|
272
|
296
|
295
|
295
|
292
|
314
|
333
|
333
|
338
|
311
|
316
|
311
|
288
|
288
|
263
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
137
|
132
|
137
|
111
|
167
|
142
|
155
|
164
|
190
|
218
|
245
|
188
|
176
|
171
|
156
|
168
|
163
|
416
|
500
|
561
|
546
|
534
|
494
|
472
|
463
|
463
|
464
|
459
|
443
|
455
|
469
|
491
|
489
|
532
|
551
|
562
|
461
|
516
|
495
|
555
|
550
|
581
|
615
|
601
|
556
|
545
|
520
|
526
|
480
|
466
|
418
|
|
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
|
|
利益剰余金
|
-
|
-
|
-
|
265
|
281
|
93
|
105
|
86
|
81
|
75
|
53
|
73
|
57
|
43
|
-14
|
-33
|
-41
|
-36
|
-46
|
-62
|
-94
|
-164
|
-169
|
-168
|
-186
|
-208
|
-214
|
-229
|
-467
|
-476
|
-620
|
-639
|
-655
|
-667
|
-699
|
-700
|
-708
|
-708
|
-708
|
-705
|
-699
|
-690
|
-682
|
-656
|
-646
|
-631
|
-502
|
-494
|
-579
|
-554
|
-533
|
-511
|
-496
|
-474
|
-459
|
-447
|
-435
|
|
株主資本
|
823
|
848
|
735
|
760
|
779
|
797
|
817
|
803
|
800
|
797
|
780
|
812
|
801
|
792
|
738
|
723
|
720
|
729
|
714
|
690
|
662
|
596
|
594
|
665
|
869
|
845
|
840
|
827
|
593
|
578
|
437
|
421
|
411
|
402
|
374
|
377
|
395
|
398
|
408
|
412
|
423
|
435
|
437
|
403
|
420
|
441
|
577
|
585
|
612
|
644
|
672
|
687
|
715
|
746
|
770
|
811
|
856
|
|
有利子負債合計
|
97
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
268
|
271
|
272
|
275
|
278
|
281
|
284
|
287
|
290
|
293
|
296
|
300
|
303
|
317
|
320
|
321
|
324
|
328
|
331
|
229
|
273
|
274
|
274
|
274
|
254
|
274
|
274
|
274
|
275
|
275
|
275
|
276
|
249
|
225
|
|
純有利子負債
|
-606
|
-576
|
-424
|
-489
|
-521
|
-537
|
-571
|
-584
|
-580
|
-568
|
-491
|
-481
|
-483
|
-486
|
-390
|
-391
|
-395
|
-402
|
-384
|
-348
|
-330
|
-336
|
-344
|
-414
|
-32
|
-49
|
-52
|
-34
|
19
|
17
|
26
|
53
|
46
|
65
|
54
|
60
|
16
|
10
|
1
|
-3
|
-2
|
-5
|
4
|
42
|
43
|
2
|
-29
|
1
|
-13
|
-13
|
-31
|
-22
|
-30
|
-46
|
-69
|
-104
|
-130
|
|
DEレシオ(%)
|
11.84
|
0.33
|
0.37
|
0.35
|
0.33
|
0.32
|
0.3
|
0.29
|
0.28
|
0.28
|
0.27
|
0.25
|
0.25
|
0.24
|
0.25
|
0.24
|
0.24
|
0.22
|
0.21
|
0.21
|
0.21
|
0.21
|
0.2
|
40.37
|
31.18
|
32.27
|
32.79
|
33.64
|
47.38
|
49.19
|
65.65
|
68.87
|
71.43
|
73.75
|
80.12
|
80.46
|
80.27
|
80.59
|
78.63
|
78.71
|
77.46
|
76.24
|
52.43
|
67.88
|
65.17
|
62.21
|
47.53
|
43.5
|
44.78
|
42.62
|
40.89
|
40.01
|
38.54
|
36.95
|
35.83
|
30.79
|
26.33
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|