|
(単位:百万ドル)
|
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
|
2Q25
|
|
現金同等物
|
11
|
12
|
10
|
10
|
40
|
48
|
12
|
11
|
20
|
15
|
16
|
16
|
31
|
78
|
79
|
11
|
43
|
47
|
9
|
9
|
40
|
92
|
6
|
6
|
14
|
32
|
283
|
132
|
204
|
482
|
489
|
345
|
456
|
510
|
458
|
344
|
508
|
666
|
621
|
52
|
528
|
439
|
308
|
66
|
208
|
192
|
102
|
74
|
346
|
502
|
355
|
315
|
584
|
768
|
632
|
531
|
|
有価証券
|
15
|
17
|
17
|
17
|
17
|
22
|
17
|
17
|
17
|
17
|
14
|
14
|
14
|
9
|
9
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
26
|
29
|
28
|
28
|
58
|
71
|
30
|
29
|
38
|
32
|
30
|
30
|
46
|
88
|
89
|
11
|
43
|
47
|
9
|
9
|
40
|
92
|
6
|
6
|
14
|
32
|
283
|
132
|
204
|
482
|
489
|
345
|
456
|
510
|
458
|
344
|
508
|
666
|
621
|
52
|
528
|
439
|
308
|
66
|
208
|
192
|
102
|
74
|
346
|
502
|
355
|
315
|
584
|
768
|
632
|
531
|
|
売掛金
|
257
|
195
|
139
|
309
|
245
|
202
|
150
|
322
|
243
|
194
|
143
|
323
|
214
|
193
|
142
|
321
|
223
|
207
|
195
|
340
|
241
|
201
|
192
|
343
|
279
|
237
|
235
|
395
|
348
|
275
|
250
|
456
|
395
|
300
|
268
|
460
|
503
|
391
|
322
|
636
|
494
|
385
|
343
|
619
|
505
|
376
|
329
|
564
|
492
|
332
|
370
|
578
|
507
|
326
|
399
|
578
|
|
商品及び製品
|
343
|
329
|
365
|
380
|
334
|
330
|
397
|
435
|
413
|
391
|
427
|
402
|
365
|
326
|
399
|
382
|
340
|
335
|
416
|
390
|
361
|
362
|
430
|
426
|
383
|
382
|
440
|
465
|
428
|
427
|
493
|
517
|
464
|
466
|
556
|
517
|
425
|
439
|
574
|
672
|
626
|
685
|
844
|
888
|
882
|
938
|
1,024
|
966
|
865
|
838
|
948
|
914
|
784
|
757
|
815
|
824
|
|
流動資産合計
|
667
|
602
|
595
|
765
|
685
|
651
|
645
|
846
|
748
|
672
|
670
|
812
|
678
|
671
|
716
|
786
|
674
|
653
|
692
|
803
|
700
|
714
|
693
|
840
|
740
|
683
|
993
|
1,033
|
1,021
|
1,217
|
1,272
|
1,352
|
1,349
|
1,307
|
1,321
|
1,358
|
1,467
|
1,525
|
1,547
|
1,407
|
1,682
|
1,543
|
1,531
|
1,623
|
1,633
|
1,553
|
1,512
|
1,653
|
1,741
|
1,707
|
1,714
|
1,850
|
1,910
|
1,886
|
1,887
|
1,975
|
|
有形固定資産
|
171
|
176
|
180
|
182
|
185
|
191
|
192
|
193
|
190
|
188
|
187
|
185
|
177
|
166
|
163
|
163
|
162
|
162
|
163
|
164
|
159
|
158
|
169
|
175
|
177
|
180
|
179
|
210
|
211
|
217
|
211
|
217
|
238
|
245
|
241
|
241
|
239
|
244
|
252
|
295
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
487
|
490
|
492
|
494
|
494
|
497
|
500
|
499
|
495
|
488
|
485
|
481
|
487
|
477
|
472
|
486
|
484
|
480
|
518
|
519
|
516
|
497
|
554
|
558
|
611
|
623
|
623
|
670
|
686
|
689
|
678
|
693
|
715
|
717
|
814
|
808
|
796
|
814
|
898
|
1,439
|
1,440
|
1,573
|
1,586
|
1,725
|
1,712
|
1,728
|
1,716
|
1,696
|
1,678
|
1,671
|
1,708
|
1,689
|
1,697
|
1,666
|
1,648
|
1,654
|
|
総資産
|
1,155
|
1,093
|
1,088
|
1,260
|
1,179
|
1,149
|
1,146
|
1,346
|
1,244
|
1,161
|
1,155
|
1,294
|
1,165
|
1,148
|
1,188
|
1,273
|
1,159
|
1,134
|
1,211
|
1,323
|
1,216
|
1,212
|
1,247
|
1,398
|
1,351
|
1,306
|
1,617
|
1,703
|
1,708
|
1,907
|
1,950
|
2,046
|
2,064
|
2,025
|
2,135
|
2,167
|
2,264
|
2,339
|
2,446
|
2,847
|
3,124
|
3,117
|
3,118
|
3,349
|
3,346
|
3,282
|
3,229
|
3,351
|
3,420
|
3,379
|
3,422
|
3,540
|
3,608
|
3,553
|
3,536
|
3,630
|
|
買掛金
|
115
|
116
|
122
|
150
|
125
|
126
|
130
|
165
|
112
|
103
|
120
|
142
|
89
|
88
|
128
|
139
|
90
|
88
|
129
|
133
|
96
|
102
|
135
|
141
|
106
|
103
|
124
|
150
|
108
|
110
|
141
|
157
|
137
|
149
|
184
|
186
|
178
|
205
|
216
|
278
|
237
|
245
|
244
|
297
|
241
|
215
|
194
|
225
|
198
|
190
|
212
|
237
|
191
|
212
|
221
|
263
|
|
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
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
流動負債合計
|
208
|
191
|
189
|
225
|
232
|
206
|
214
|
242
|
205
|
182
|
209
|
223
|
179
|
173
|
271
|
223
|
200
|
176
|
218
|
231
|
200
|
202
|
230
|
243
|
218
|
220
|
224
|
267
|
231
|
212
|
249
|
299
|
278
|
278
|
343
|
357
|
385
|
440
|
441
|
536
|
511
|
522
|
513
|
570
|
516
|
465
|
423
|
475
|
496
|
457
|
494
|
556
|
521
|
515
|
543
|
597
|
|
長期借入金
|
450
|
435
|
460
|
566
|
449
|
449
|
450
|
593
|
509
|
472
|
449
|
545
|
449
|
449
|
399
|
514
|
399
|
399
|
435
|
496
|
394
|
394
|
395
|
495
|
435
|
395
|
690
|
691
|
691
|
692
|
692
|
692
|
692
|
693
|
693
|
693
|
693
|
693
|
788
|
978
|
1,183
|
1,184
|
1,185
|
1,185
|
1,185
|
1,186
|
1,186
|
1,212
|
1,187
|
1,187
|
1,189
|
1,188
|
1,189
|
1,189
|
1,190
|
1,190
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
69
|
59
|
45
|
67
|
89
|
79
|
64
|
86
|
100
|
77
|
64
|
85
|
90
|
86
|
80
|
101
|
120
|
115
|
107
|
140
|
166
|
160
|
168
|
202
|
235
|
239
|
265
|
310
|
352
|
362
|
364
|
407
|
444
|
421
|
403
|
431
|
497
|
510
|
516
|
589
|
665
|
646
|
650
|
712
|
771
|
755
|
740
|
786
|
858
|
859
|
858
|
920
|
1,000
|
959
|
936
|
969
|
|
株主資本
|
493
|
456
|
424
|
448
|
474
|
464
|
450
|
475
|
491
|
470
|
458
|
485
|
492
|
486
|
474
|
489
|
511
|
506
|
498
|
532
|
557
|
554
|
559
|
594
|
629
|
637
|
661
|
705
|
744
|
952
|
956
|
999
|
1,034
|
996
|
973
|
993
|
1,060
|
1,077
|
1,087
|
1,161
|
1,241
|
1,223
|
1,228
|
1,294
|
1,352
|
1,334
|
1,323
|
1,372
|
1,447
|
1,452
|
1,452
|
1,512
|
1,595
|
1,557
|
1,519
|
1,543
|
|
有利子負債合計
|
450
|
435
|
460
|
566
|
449
|
449
|
450
|
593
|
509
|
472
|
449
|
545
|
450
|
450
|
445
|
511
|
396
|
396
|
436
|
496
|
395
|
395
|
395
|
496
|
435
|
395
|
691
|
691
|
691
|
692
|
692
|
697
|
693
|
693
|
693
|
693
|
694
|
694
|
789
|
978
|
1,183
|
1,185
|
1,185
|
1,185
|
1,186
|
1,186
|
1,186
|
1,212
|
1,187
|
1,188
|
1,189
|
1,189
|
1,189
|
1,190
|
1,190
|
1,190
|
|
純有利子負債
|
423
|
405
|
432
|
538
|
391
|
378
|
420
|
564
|
471
|
439
|
418
|
514
|
404
|
361
|
355
|
499
|
352
|
349
|
427
|
487
|
355
|
302
|
388
|
490
|
420
|
363
|
407
|
558
|
487
|
210
|
202
|
351
|
236
|
182
|
234
|
349
|
185
|
27
|
167
|
926
|
654
|
746
|
876
|
1,119
|
977
|
994
|
1,084
|
1,138
|
841
|
685
|
833
|
873
|
605
|
421
|
557
|
659
|
|
DEレシオ(%)
|
91.35
|
95.36
|
108.49
|
126.28
|
94.82
|
96.76
|
100.1
|
124.82
|
103.66
|
100.55
|
98.04
|
112.32
|
91.35
|
92.56
|
93.83
|
104.37
|
77.57
|
78.4
|
87.43
|
93.25
|
70.82
|
71.27
|
70.61
|
83.47
|
69.23
|
62.1
|
104.44
|
98.01
|
92.9
|
72.64
|
72.4
|
69.83
|
67.01
|
69.58
|
71.26
|
69.83
|
65.45
|
64.4
|
72.59
|
84.28
|
95.31
|
96.91
|
96.47
|
91.62
|
87.71
|
88.9
|
89.69
|
88.35
|
82.08
|
81.79
|
81.89
|
78.65
|
74.55
|
76.41
|
78.33
|
77.16
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|