|
(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
|
2
|
1
|
7
|
4
|
2
|
3
|
7
|
2
|
3
|
5
|
3
|
5
|
4
|
9
|
2
|
4
|
6
|
5
|
1
|
2
|
3
|
2
|
2
|
2
|
4
|
4
|
3
|
3
|
5
|
4
|
9
|
5
|
6
|
8
|
5
|
5
|
7
|
5
|
5
|
8
|
11
|
15
|
9
|
8
|
8
|
10
|
12
|
18
|
15
|
9
|
13
|
10
|
9
|
11
|
11
|
13
|
|
現金 + 有価証券
|
2
|
1
|
7
|
4
|
2
|
3
|
7
|
2
|
3
|
5
|
3
|
5
|
4
|
9
|
2
|
4
|
6
|
5
|
1
|
2
|
3
|
2
|
2
|
2
|
4
|
4
|
3
|
3
|
5
|
4
|
9
|
5
|
6
|
8
|
5
|
5
|
7
|
5
|
5
|
8
|
11
|
15
|
9
|
8
|
8
|
10
|
12
|
18
|
15
|
9
|
13
|
10
|
9
|
11
|
11
|
13
|
|
売掛金
|
140
|
154
|
122
|
167
|
158
|
152
|
112
|
149
|
143
|
131
|
115
|
149
|
163
|
152
|
123
|
151
|
137
|
115
|
92
|
114
|
113
|
110
|
101
|
140
|
158
|
150
|
132
|
174
|
205
|
213
|
175
|
204
|
185
|
168
|
133
|
165
|
129
|
148
|
151
|
210
|
264
|
303
|
284
|
319
|
320
|
279
|
219
|
236
|
227
|
227
|
191
|
214
|
216
|
197
|
166
|
212
|
|
商品及び製品
|
207
|
293
|
277
|
317
|
312
|
288
|
290
|
275
|
248
|
245
|
286
|
283
|
310
|
329
|
311
|
280
|
243
|
229
|
206
|
189
|
210
|
230
|
254
|
263
|
262
|
280
|
275
|
319
|
363
|
366
|
368
|
342
|
288
|
283
|
273
|
267
|
269
|
232
|
240
|
278
|
373
|
417
|
485
|
475
|
511
|
508
|
416
|
407
|
405
|
392
|
386
|
397
|
386
|
399
|
390
|
360
|
|
流動資産合計
|
361
|
463
|
420
|
499
|
484
|
454
|
422
|
434
|
404
|
394
|
417
|
450
|
489
|
500
|
458
|
453
|
399
|
356
|
308
|
314
|
335
|
350
|
364
|
410
|
432
|
441
|
420
|
503
|
580
|
589
|
562
|
562
|
489
|
465
|
419
|
444
|
415
|
394
|
402
|
508
|
659
|
748
|
789
|
814
|
854
|
805
|
658
|
669
|
660
|
641
|
603
|
631
|
623
|
622
|
580
|
595
|
|
有形固定資産
|
127
|
182
|
193
|
196
|
199
|
198
|
196
|
192
|
189
|
193
|
190
|
187
|
185
|
182
|
177
|
174
|
172
|
169
|
166
|
163
|
161
|
158
|
155
|
153
|
150
|
148
|
147
|
151
|
157
|
158
|
159
|
161
|
159
|
158
|
156
|
155
|
150
|
147
|
157
|
154
|
152
|
147
|
147
|
143
|
146
|
147
|
148
|
172
|
174
|
174
|
186
|
184
|
187
|
192
|
203
|
205
|
|
固定資産合計
|
140
|
275
|
286
|
293
|
294
|
293
|
283
|
280
|
278
|
282
|
279
|
276
|
275
|
272
|
242
|
238
|
212
|
208
|
204
|
202
|
202
|
199
|
191
|
188
|
185
|
183
|
184
|
187
|
198
|
200
|
197
|
237
|
234
|
232
|
229
|
232
|
227
|
224
|
238
|
230
|
228
|
222
|
234
|
229
|
231
|
231
|
233
|
357
|
353
|
350
|
381
|
379
|
383
|
389
|
463
|
469
|
|
総資産
|
502
|
739
|
707
|
792
|
778
|
747
|
705
|
715
|
682
|
677
|
697
|
727
|
764
|
772
|
700
|
692
|
612
|
564
|
513
|
517
|
538
|
549
|
556
|
599
|
618
|
624
|
604
|
690
|
778
|
789
|
760
|
799
|
724
|
698
|
649
|
677
|
643
|
619
|
640
|
738
|
887
|
971
|
1,023
|
1,043
|
1,086
|
1,036
|
891
|
1,026
|
1,013
|
992
|
984
|
1,011
|
1,006
|
1,012
|
1,044
|
1,064
|
|
買掛金
|
101
|
135
|
104
|
137
|
116
|
98
|
101
|
110
|
102
|
101
|
126
|
119
|
147
|
121
|
91
|
97
|
72
|
57
|
55
|
56
|
71
|
65
|
79
|
87
|
83
|
80
|
84
|
112
|
127
|
118
|
95
|
99
|
70
|
89
|
69
|
82
|
65
|
69
|
87
|
122
|
154
|
160
|
148
|
163
|
182
|
167
|
101
|
142
|
124
|
127
|
119
|
149
|
119
|
125
|
80
|
140
|
|
一年内返済予定の長期借入金
|
-
|
9
|
9
|
9
|
8
|
10
|
10
|
15
|
13
|
13
|
13
|
13
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
117
|
172
|
139
|
170
|
151
|
133
|
138
|
152
|
143
|
142
|
165
|
159
|
178
|
150
|
131
|
135
|
105
|
85
|
77
|
81
|
97
|
90
|
104
|
112
|
108
|
104
|
111
|
136
|
158
|
148
|
128
|
129
|
103
|
117
|
101
|
110
|
94
|
96
|
126
|
173
|
216
|
229
|
224
|
219
|
244
|
230
|
164
|
188
|
178
|
186
|
180
|
192
|
165
|
176
|
132
|
188
|
|
長期借入金
|
-
|
65
|
64
|
61
|
59
|
56
|
53
|
46
|
44
|
42
|
40
|
37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
104
|
280
|
281
|
328
|
328
|
313
|
278
|
267
|
240
|
234
|
233
|
265
|
279
|
314
|
287
|
274
|
246
|
219
|
181
|
181
|
183
|
203
|
197
|
224
|
243
|
252
|
220
|
272
|
324
|
331
|
325
|
360
|
312
|
272
|
240
|
261
|
248
|
223
|
212
|
241
|
317
|
343
|
374
|
360
|
341
|
293
|
210
|
314
|
296
|
257
|
249
|
255
|
271
|
264
|
337
|
302
|
|
総負債
|
222
|
452
|
420
|
498
|
480
|
447
|
416
|
419
|
384
|
377
|
398
|
425
|
458
|
464
|
419
|
410
|
352
|
304
|
258
|
263
|
280
|
294
|
302
|
337
|
351
|
356
|
331
|
409
|
482
|
480
|
453
|
490
|
415
|
390
|
341
|
371
|
343
|
320
|
339
|
414
|
533
|
572
|
599
|
580
|
586
|
524
|
375
|
502
|
475
|
443
|
429
|
448
|
436
|
441
|
470
|
490
|
|
資本金及び資本剰余金
|
119
|
119
|
119
|
121
|
121
|
121
|
122
|
123
|
123
|
123
|
124
|
125
|
125
|
125
|
126
|
127
|
127
|
128
|
128
|
128
|
128
|
128
|
128
|
129
|
129
|
129
|
129
|
130
|
130
|
130
|
130
|
132
|
132
|
132
|
131
|
132
|
131
|
132
|
132
|
132
|
132
|
133
|
133
|
133
|
134
|
134
|
134
|
135
|
135
|
135
|
136
|
137
|
137
|
138
|
138
|
138
|
|
利益剰余金
|
160
|
166
|
166
|
172
|
177
|
178
|
168
|
173
|
175
|
176
|
174
|
177
|
180
|
182
|
154
|
155
|
133
|
132
|
127
|
126
|
129
|
127
|
125
|
132
|
137
|
139
|
143
|
150
|
166
|
177
|
176
|
178
|
180
|
180
|
179
|
179
|
173
|
171
|
172
|
194
|
224
|
268
|
293
|
329
|
365
|
376
|
379
|
388
|
402
|
412
|
418
|
425
|
431
|
432
|
435
|
435
|
|
株主資本
|
279
|
286
|
286
|
293
|
298
|
299
|
289
|
295
|
298
|
299
|
298
|
302
|
305
|
307
|
280
|
281
|
260
|
260
|
254
|
254
|
257
|
255
|
253
|
261
|
266
|
268
|
272
|
281
|
296
|
308
|
306
|
309
|
308
|
308
|
308
|
306
|
299
|
298
|
301
|
323
|
353
|
398
|
424
|
462
|
499
|
512
|
515
|
524
|
538
|
549
|
555
|
562
|
569
|
570
|
573
|
574
|
|
有利子負債合計
|
-
|
75
|
73
|
71
|
68
|
66
|
64
|
61
|
57
|
55
|
53
|
51
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
74
|
66
|
67
|
65
|
62
|
56
|
59
|
53
|
49
|
50
|
45
|
-2
|
-6
|
1
|
-2
|
-5
|
-3
|
1
|
0
|
-3
|
-2
|
-1
|
-1
|
-4
|
-4
|
-3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
26.32
|
25.76
|
24.35
|
23.0
|
22.13
|
22.13
|
20.94
|
19.29
|
18.46
|
17.81
|
16.87
|
1.15
|
1.15
|
1.26
|
1.25
|
1.03
|
1.03
|
1.06
|
1.06
|
0.71
|
0.71
|
0.72
|
0.7
|
0.35
|
0.35
|
0.34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|