|
(単位:百万ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
1Q15
|
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
|
3Q25
|
|
現金同等物
|
112
|
305
|
201
|
121
|
82
|
284
|
259
|
149
|
92
|
285
|
334
|
189
|
149
|
315
|
486
|
255
|
198
|
260
|
457
|
369
|
308
|
535
|
363
|
185
|
267
|
482
|
58
|
84
|
72
|
128
|
169
|
113
|
116
|
133
|
93
|
104
|
108
|
117
|
203
|
101
|
86
|
91
|
94
|
83
|
101
|
110
|
100
|
104
|
119
|
126
|
107
|
75
|
83
|
93
|
99
|
82
|
75
|
104
|
|
現金 + 有価証券
|
112
|
305
|
201
|
121
|
82
|
284
|
259
|
149
|
92
|
285
|
334
|
189
|
149
|
315
|
486
|
255
|
198
|
260
|
457
|
369
|
308
|
535
|
363
|
185
|
267
|
482
|
58
|
84
|
72
|
128
|
169
|
113
|
116
|
133
|
93
|
104
|
108
|
117
|
203
|
101
|
86
|
91
|
94
|
83
|
101
|
110
|
100
|
104
|
119
|
126
|
107
|
75
|
83
|
93
|
99
|
82
|
75
|
104
|
|
売掛金
|
222
|
230
|
168
|
197
|
202
|
218
|
171
|
199
|
195
|
238
|
161
|
184
|
180
|
205
|
149
|
202
|
204
|
220
|
147
|
202
|
183
|
235
|
167
|
213
|
212
|
220
|
188
|
198
|
193
|
239
|
212
|
272
|
236
|
194
|
294
|
281
|
235
|
301
|
309
|
282
|
273
|
278
|
311
|
284
|
291
|
267
|
331
|
281
|
260
|
283
|
310
|
153
|
147
|
161
|
224
|
192
|
183
|
184
|
|
商品及び製品
|
99
|
98
|
106
|
103
|
104
|
104
|
101
|
93
|
89
|
85
|
82
|
81
|
81
|
79
|
75
|
74
|
70
|
65
|
63
|
58
|
58
|
53
|
57
|
54
|
51
|
49
|
47
|
47
|
43
|
43
|
39
|
36
|
35
|
35
|
35
|
44
|
45
|
43
|
43
|
45
|
42
|
40
|
42
|
40
|
39
|
39
|
36
|
33
|
34
|
33
|
30
|
30
|
30
|
28
|
26
|
25
|
27
|
25
|
|
流動資産合計
|
462
|
675
|
527
|
464
|
422
|
641
|
574
|
490
|
439
|
663
|
634
|
504
|
463
|
661
|
789
|
601
|
540
|
613
|
740
|
706
|
618
|
896
|
670
|
574
|
679
|
876
|
359
|
396
|
364
|
475
|
479
|
488
|
448
|
431
|
490
|
491
|
447
|
533
|
614
|
488
|
477
|
495
|
526
|
478
|
500
|
491
|
550
|
500
|
482
|
531
|
541
|
477
|
425
|
384
|
454
|
392
|
370
|
394
|
|
有形固定資産
|
153
|
153
|
165
|
165
|
168
|
172
|
187
|
188
|
192
|
193
|
189
|
189
|
184
|
181
|
188
|
195
|
190
|
187
|
193
|
198
|
205
|
207
|
214
|
214
|
248
|
241
|
252
|
265
|
274
|
273
|
289
|
288
|
286
|
286
|
289
|
292
|
294
|
297
|
298
|
295
|
290
|
284
|
282
|
273
|
271
|
271
|
271
|
258
|
249
|
248
|
247
|
223
|
222
|
208
|
192
|
185
|
172
|
164
|
|
固定資産合計
|
1,850
|
1,855
|
1,902
|
1,884
|
1,844
|
1,836
|
1,958
|
1,925
|
2,192
|
2,217
|
2,171
|
2,152
|
2,187
|
2,212
|
2,288
|
2,467
|
2,372
|
2,280
|
2,263
|
2,275
|
2,264
|
2,217
|
2,250
|
2,169
|
2,174
|
2,227
|
2,246
|
2,270
|
2,269
|
2,383
|
2,359
|
2,284
|
2,232
|
2,480
|
2,446
|
2,629
|
2,636
|
2,791
|
2,554
|
2,581
|
2,543
|
2,931
|
2,920
|
2,884
|
2,846
|
2,886
|
2,811
|
2,729
|
2,645
|
2,619
|
2,568
|
2,448
|
2,353
|
2,323
|
2,271
|
2,259
|
2,239
|
2,205
|
|
総資産
|
2,314
|
2,531
|
2,430
|
2,349
|
2,268
|
2,479
|
2,533
|
2,416
|
2,632
|
2,881
|
2,806
|
2,656
|
2,650
|
2,873
|
3,077
|
3,069
|
2,913
|
2,894
|
3,004
|
2,982
|
2,883
|
3,114
|
2,921
|
2,743
|
2,853
|
3,103
|
2,606
|
2,667
|
2,633
|
2,859
|
2,839
|
2,772
|
2,681
|
2,912
|
2,937
|
3,120
|
3,083
|
3,325
|
3,169
|
3,069
|
3,020
|
3,426
|
3,446
|
3,363
|
3,346
|
3,378
|
3,362
|
3,229
|
3,128
|
3,150
|
3,109
|
2,926
|
2,779
|
2,707
|
2,725
|
2,652
|
2,609
|
2,600
|
|
買掛金
|
192
|
217
|
-
|
149
|
170
|
204
|
151
|
140
|
170
|
199
|
143
|
137
|
161
|
205
|
142
|
148
|
180
|
202
|
161
|
142
|
161
|
205
|
166
|
138
|
158
|
210
|
139
|
141
|
150
|
204
|
90
|
43
|
71
|
85
|
90
|
60
|
74
|
63
|
93
|
52
|
54
|
72
|
95
|
62
|
51
|
76
|
77
|
56
|
46
|
32
|
84
|
43
|
48
|
44
|
55
|
38
|
40
|
53
|
|
一年内返済予定の長期借入金
|
101
|
106
|
123
|
118
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
6
|
7
|
9
|
10
|
12
|
12
|
12
|
12
|
12
|
15
|
18
|
21
|
25
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
10
|
10
|
|
流動負債合計
|
523
|
725
|
756
|
613
|
393
|
634
|
640
|
498
|
411
|
620
|
667
|
533
|
440
|
632
|
729
|
583
|
528
|
764
|
803
|
659
|
593
|
826
|
781
|
593
|
542
|
790
|
787
|
670
|
582
|
833
|
874
|
675
|
570
|
678
|
870
|
732
|
585
|
814
|
927
|
716
|
634
|
842
|
988
|
763
|
644
|
821
|
969
|
780
|
634
|
760
|
895
|
705
|
610
|
712
|
873
|
688
|
561
|
717
|
|
長期借入金
|
555
|
525
|
330
|
356
|
510
|
483
|
475
|
514
|
701
|
734
|
673
|
660
|
647
|
634
|
700
|
788
|
749
|
588
|
650
|
750
|
739
|
814
|
605
|
653
|
883
|
865
|
365
|
551
|
562
|
428
|
360
|
507
|
537
|
633
|
478
|
724
|
788
|
789
|
765
|
835
|
825
|
948
|
809
|
952
|
1,032
|
902
|
768
|
917
|
978
|
940
|
743
|
890
|
937
|
900
|
767
|
909
|
951
|
877
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
857
|
774
|
922
|
941
|
1,037
|
885
|
1,255
|
1,318
|
1,312
|
1,307
|
1,379
|
1,365
|
1,520
|
1,366
|
1,521
|
1,594
|
1,436
|
1,250
|
1,366
|
1,415
|
1,362
|
1,168
|
1,282
|
1,301
|
1,246
|
1,112
|
1,249
|
1,292
|
1,197
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,690
|
1,648
|
1,598
|
1,511
|
1,716
|
1,755
|
1,988
|
1,903
|
2,127
|
2,235
|
2,095
|
2,000
|
2,363
|
2,355
|
2,285
|
2,239
|
2,258
|
2,219
|
2,146
|
2,050
|
2,123
|
2,063
|
1,988
|
1,911
|
1,958
|
1,985
|
1,938
|
1,853
|
1,914
|
|
資本金及び資本剰余金
|
83
|
83
|
-
|
83
|
83
|
83
|
-
|
83
|
83
|
83
|
-
|
83
|
83
|
83
|
-
|
83
|
83
|
83
|
-
|
441
|
444
|
448
|
451
|
456
|
462
|
467
|
471
|
471
|
392
|
-
|
407
|
413
|
417
|
423
|
422
|
424
|
429
|
433
|
431
|
431
|
435
|
441
|
444
|
445
|
451
|
457
|
459
|
458
|
465
|
469
|
469
|
465
|
471
|
474
|
474
|
473
|
478
|
482
|
|
利益剰余金
|
1,081
|
1,117
|
1,136
|
1,174
|
1,213
|
1,264
|
1,300
|
1,322
|
1,351
|
1,393
|
1,387
|
1,408
|
1,430
|
1,467
|
1,489
|
1,505
|
1,542
|
1,567
|
1,597
|
1,612
|
1,638
|
1,656
|
1,673
|
1,686
|
1,656
|
1,686
|
1,715
|
1,706
|
1,747
|
1,798
|
1,834
|
1,845
|
1,870
|
1,886
|
1,931
|
1,915
|
1,940
|
1,957
|
1,780
|
1,775
|
1,825
|
1,827
|
1,850
|
1,844
|
1,881
|
1,897
|
1,921
|
1,883
|
1,902
|
1,811
|
1,860
|
1,749
|
1,710
|
1,577
|
1,583
|
1,562
|
1,583
|
1,541
|
|
株主資本
|
862
|
906
|
977
|
1,018
|
1,009
|
1,023
|
1,017
|
1,014
|
1,088
|
1,096
|
988
|
996
|
1,086
|
1,135
|
1,182
|
1,208
|
1,162
|
1,085
|
1,055
|
1,080
|
1,067
|
1,016
|
1,037
|
1,016
|
981
|
1,011
|
1,003
|
1,009
|
1,047
|
1,168
|
1,190
|
1,174
|
1,169
|
1,195
|
1,181
|
1,132
|
1,178
|
1,197
|
933
|
973
|
1,020
|
1,063
|
1,091
|
1,077
|
1,106
|
1,119
|
1,142
|
1,082
|
1,077
|
1,026
|
1,045
|
937
|
867
|
748
|
739
|
713
|
755
|
685
|
|
有利子負債合計
|
657
|
631
|
454
|
475
|
510
|
483
|
475
|
514
|
701
|
734
|
673
|
660
|
647
|
634
|
700
|
788
|
749
|
588
|
650
|
750
|
739
|
814
|
605
|
653
|
883
|
865
|
365
|
551
|
562
|
428
|
360
|
507
|
537
|
633
|
478
|
730
|
794
|
797
|
775
|
846
|
837
|
960
|
821
|
964
|
1,045
|
917
|
787
|
939
|
1,003
|
945
|
748
|
895
|
942
|
906
|
774
|
918
|
961
|
887
|
|
純有利子負債
|
544
|
326
|
252
|
353
|
427
|
198
|
215
|
364
|
609
|
448
|
338
|
470
|
498
|
318
|
213
|
532
|
550
|
327
|
192
|
381
|
430
|
278
|
241
|
467
|
616
|
383
|
306
|
467
|
490
|
299
|
190
|
393
|
421
|
500
|
385
|
625
|
686
|
679
|
571
|
744
|
751
|
868
|
727
|
880
|
943
|
807
|
686
|
834
|
884
|
818
|
641
|
820
|
859
|
813
|
675
|
836
|
885
|
782
|
|
DEレシオ(%)
|
76.19
|
69.68
|
46.45
|
46.62
|
50.52
|
47.19
|
46.68
|
50.66
|
64.49
|
67.01
|
68.09
|
66.25
|
59.64
|
55.81
|
59.22
|
65.21
|
64.48
|
54.2
|
61.62
|
69.45
|
69.22
|
80.18
|
58.34
|
64.25
|
90.07
|
85.59
|
36.39
|
54.66
|
53.77
|
36.65
|
30.24
|
43.23
|
45.95
|
53.0
|
40.53
|
64.54
|
67.4
|
66.6
|
83.01
|
86.95
|
82.11
|
90.31
|
75.29
|
89.48
|
94.43
|
81.97
|
68.9
|
86.77
|
93.12
|
92.08
|
71.61
|
95.59
|
108.69
|
121.18
|
104.72
|
128.71
|
127.24
|
129.47
|
|
運転資本
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|