|
(単位:百万ドル)
|
3Q10
|
4Q10
|
1Q11
|
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
|
2Q25
|
|
現金同等物
|
20
|
26
|
29
|
32
|
31
|
34
|
28
|
27
|
32
|
30
|
33
|
35
|
31
|
42
|
34
|
36
|
40
|
35
|
38
|
34
|
36
|
39
|
39
|
38
|
40
|
53
|
51
|
53
|
48
|
45
|
41
|
42
|
43
|
30
|
36
|
34
|
38
|
61
|
96
|
100
|
104
|
52
|
57
|
45
|
78
|
56
|
55
|
54
|
61
|
97
|
51
|
48
|
56
|
41
|
51
|
59
|
63
|
66
|
71
|
57
|
|
現金 + 有価証券
|
20
|
26
|
29
|
32
|
31
|
34
|
28
|
27
|
32
|
30
|
33
|
35
|
31
|
42
|
34
|
36
|
40
|
35
|
38
|
34
|
36
|
39
|
39
|
38
|
40
|
53
|
51
|
53
|
48
|
45
|
41
|
42
|
43
|
30
|
36
|
34
|
38
|
61
|
96
|
100
|
104
|
52
|
57
|
45
|
78
|
56
|
55
|
54
|
61
|
97
|
51
|
48
|
56
|
41
|
51
|
59
|
63
|
66
|
71
|
57
|
|
売掛金
|
121
|
141
|
131
|
137
|
144
|
144
|
127
|
136
|
129
|
151
|
132
|
141
|
87
|
91
|
88
|
91
|
92
|
105
|
87
|
95
|
100
|
102
|
101
|
123
|
115
|
121
|
127
|
119
|
135
|
160
|
148
|
153
|
164
|
163
|
146
|
159
|
168
|
174
|
160
|
157
|
138
|
144
|
143
|
124
|
135
|
146
|
135
|
140
|
168
|
164
|
159
|
180
|
192
|
198
|
194
|
187
|
213
|
240
|
202
|
218
|
|
商品及び製品
|
84
|
83
|
88
|
94
|
102
|
96
|
107
|
111
|
116
|
108
|
118
|
117
|
94
|
90
|
93
|
92
|
93
|
94
|
101
|
107
|
110
|
99
|
104
|
103
|
105
|
105
|
116
|
117
|
130
|
124
|
130
|
137
|
145
|
135
|
119
|
124
|
126
|
128
|
133
|
141
|
152
|
136
|
144
|
145
|
141
|
147
|
165
|
175
|
178
|
162
|
181
|
185
|
192
|
184
|
202
|
211
|
219
|
209
|
219
|
231
|
|
流動資産合計
|
274
|
296
|
286
|
308
|
319
|
328
|
318
|
327
|
330
|
343
|
343
|
371
|
376
|
393
|
383
|
276
|
287
|
295
|
283
|
292
|
302
|
298
|
300
|
320
|
321
|
323
|
332
|
343
|
380
|
392
|
373
|
391
|
409
|
396
|
411
|
435
|
450
|
495
|
498
|
511
|
513
|
446
|
452
|
428
|
470
|
466
|
484
|
513
|
553
|
572
|
534
|
570
|
593
|
581
|
603
|
621
|
652
|
668
|
645
|
660
|
|
有形固定資産
|
70
|
72
|
72
|
72
|
73
|
73
|
73
|
73
|
74
|
75
|
79
|
80
|
74
|
75
|
75
|
74
|
74
|
76
|
76
|
77
|
78
|
77
|
-
|
89
|
89
|
92
|
111
|
116
|
130
|
132
|
132
|
135
|
134
|
134
|
129
|
132
|
151
|
161
|
135
|
139
|
141
|
139
|
141
|
143
|
141
|
154
|
155
|
156
|
155
|
156
|
155
|
154
|
155
|
155
|
159
|
161
|
164
|
170
|
168
|
172
|
|
固定資産合計
|
641
|
677
|
676
|
685
|
686
|
683
|
681
|
684
|
687
|
690
|
735
|
734
|
742
|
698
|
700
|
548
|
548
|
549
|
550
|
569
|
565
|
565
|
577
|
607
|
606
|
654
|
736
|
741
|
830
|
867
|
864
|
873
|
868
|
869
|
856
|
858
|
875
|
971
|
933
|
929
|
931
|
926
|
931
|
929
|
937
|
1,111
|
1,119
|
1,112
|
1,099
|
1,081
|
1,101
|
1,112
|
1,109
|
1,102
|
1,169
|
1,162
|
1,158
|
1,169
|
1,149
|
1,154
|
|
総資産
|
915
|
974
|
962
|
994
|
1,006
|
1,011
|
999
|
1,012
|
1,017
|
1,033
|
1,078
|
1,105
|
1,118
|
1,092
|
1,083
|
825
|
835
|
845
|
833
|
861
|
867
|
864
|
878
|
928
|
928
|
978
|
1,069
|
1,085
|
1,211
|
1,260
|
1,237
|
1,265
|
1,278
|
1,265
|
1,268
|
1,293
|
1,326
|
1,466
|
1,431
|
1,441
|
1,444
|
1,373
|
1,383
|
1,357
|
1,408
|
1,577
|
1,604
|
1,625
|
1,652
|
1,654
|
1,635
|
1,682
|
1,703
|
1,683
|
1,772
|
1,784
|
1,811
|
1,838
|
1,795
|
1,815
|
|
買掛金
|
38
|
59
|
39
|
47
|
47
|
54
|
44
|
51
|
52
|
54
|
45
|
50
|
29
|
38
|
25
|
32
|
30
|
40
|
23
|
27
|
28
|
37
|
29
|
34
|
34
|
42
|
37
|
42
|
48
|
54
|
48
|
50
|
49
|
63
|
54
|
58
|
59
|
71
|
53
|
53
|
54
|
50
|
44
|
47
|
50
|
56
|
63
|
71
|
70
|
78
|
73
|
79
|
76
|
86
|
77
|
81
|
83
|
98
|
75
|
81
|
|
一年内返済予定の長期借入金
|
-
|
50
|
-
|
-
|
-
|
50
|
-
|
-
|
-
|
50
|
51
|
51
|
50
|
50
|
50
|
40
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
-
|
20
|
20
|
20
|
|
流動負債合計
|
162
|
186
|
178
|
198
|
200
|
205
|
264
|
270
|
198
|
204
|
194
|
209
|
211
|
230
|
207
|
152
|
127
|
147
|
113
|
128
|
132
|
143
|
128
|
139
|
143
|
158
|
149
|
162
|
175
|
194
|
178
|
185
|
200
|
200
|
194
|
201
|
199
|
251
|
252
|
251
|
242
|
256
|
254
|
246
|
253
|
277
|
265
|
277
|
292
|
318
|
292
|
297
|
308
|
314
|
304
|
288
|
311
|
349
|
316
|
322
|
|
長期借入金
|
114
|
104
|
94
|
92
|
89
|
75
|
-
|
-
|
70
|
65
|
113
|
126
|
137
|
122
|
127
|
0
|
28
|
20
|
40
|
53
|
45
|
30
|
50
|
78
|
65
|
90
|
160
|
150
|
245
|
255
|
240
|
245
|
242
|
200
|
195
|
197
|
197
|
265
|
130
|
130
|
130
|
40
|
34
|
2
|
28
|
134
|
178
|
176
|
181
|
133
|
112
|
141
|
128
|
82
|
152
|
171
|
153
|
102
|
92
|
68
|
|
固定負債合計
|
221
|
231
|
219
|
216
|
213
|
205
|
132
|
129
|
195
|
198
|
262
|
274
|
282
|
260
|
265
|
97
|
125
|
118
|
138
|
150
|
143
|
136
|
158
|
192
|
180
|
205
|
299
|
289
|
391
|
393
|
352
|
359
|
351
|
305
|
296
|
297
|
314
|
388
|
264
|
264
|
258
|
155
|
149
|
115
|
150
|
279
|
323
|
326
|
330
|
288
|
276
|
304
|
287
|
237
|
313
|
328
|
306
|
251
|
242
|
216
|
|
総負債
|
384
|
418
|
397
|
414
|
413
|
411
|
397
|
399
|
394
|
402
|
457
|
484
|
493
|
490
|
472
|
249
|
253
|
265
|
251
|
279
|
275
|
280
|
287
|
331
|
323
|
363
|
448
|
451
|
566
|
588
|
530
|
545
|
551
|
505
|
491
|
499
|
514
|
640
|
516
|
515
|
501
|
411
|
403
|
362
|
403
|
557
|
588
|
604
|
622
|
606
|
569
|
601
|
596
|
552
|
618
|
617
|
617
|
601
|
558
|
538
|
|
資本金及び資本剰余金
|
269
|
271
|
271
|
273
|
274
|
276
|
276
|
277
|
278
|
279
|
280
|
282
|
283
|
284
|
284
|
285
|
284
|
285
|
285
|
286
|
285
|
286
|
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
|
337
|
359
|
367
|
379
|
389
|
403
|
406
|
414
|
426
|
441
|
439
|
439
|
441
|
407
|
416
|
380
|
390
|
399
|
408
|
414
|
424
|
433
|
440
|
446
|
456
|
471
|
479
|
489
|
499
|
516
|
549
|
557
|
574
|
606
|
627
|
643
|
661
|
684
|
769
|
785
|
801
|
778
|
790
|
804
|
812
|
830
|
840
|
854
|
876
|
905
|
917
|
933
|
959
|
989
|
1,002
|
1,023
|
1,050
|
1,082
|
1,104
|
1,133
|
|
株主資本
|
531
|
555
|
565
|
579
|
593
|
600
|
602
|
612
|
622
|
631
|
621
|
621
|
625
|
601
|
611
|
576
|
582
|
580
|
581
|
581
|
592
|
584
|
591
|
597
|
604
|
615
|
620
|
633
|
644
|
671
|
707
|
719
|
727
|
759
|
776
|
794
|
811
|
826
|
915
|
926
|
943
|
961
|
979
|
995
|
1,004
|
1,019
|
1,015
|
1,021
|
1,029
|
1,048
|
1,066
|
1,080
|
1,107
|
1,131
|
1,154
|
1,166
|
1,193
|
1,237
|
1,236
|
1,277
|
|
有利子負債合計
|
114
|
154
|
94
|
92
|
89
|
125
|
-
|
-
|
70
|
115
|
164
|
177
|
187
|
172
|
177
|
40
|
48
|
40
|
60
|
73
|
65
|
50
|
70
|
98
|
86
|
110
|
180
|
170
|
265
|
275
|
260
|
265
|
262
|
220
|
215
|
217
|
217
|
286
|
150
|
150
|
150
|
60
|
54
|
22
|
48
|
154
|
198
|
196
|
201
|
153
|
132
|
161
|
148
|
102
|
172
|
191
|
153
|
122
|
112
|
88
|
|
純有利子負債
|
93
|
127
|
64
|
59
|
57
|
90
|
-
|
-
|
37
|
84
|
131
|
141
|
155
|
129
|
143
|
3
|
7
|
4
|
21
|
38
|
28
|
10
|
30
|
60
|
45
|
56
|
128
|
116
|
216
|
229
|
218
|
222
|
218
|
189
|
178
|
182
|
178
|
224
|
53
|
49
|
45
|
7
|
-4
|
-24
|
-31
|
97
|
142
|
141
|
139
|
55
|
80
|
112
|
91
|
60
|
120
|
131
|
89
|
56
|
40
|
30
|
|
DEレシオ(%)
|
21.46
|
27.7
|
16.63
|
15.88
|
15.01
|
20.81
|
-
|
-
|
11.24
|
18.22
|
26.5
|
28.6
|
29.9
|
28.59
|
29.04
|
6.94
|
8.25
|
6.89
|
10.31
|
12.54
|
11.05
|
8.56
|
11.84
|
16.56
|
14.31
|
17.88
|
29.0
|
26.83
|
41.11
|
40.93
|
36.77
|
36.83
|
36.03
|
28.97
|
27.71
|
27.32
|
26.84
|
34.65
|
16.38
|
16.2
|
15.9
|
6.24
|
5.51
|
2.21
|
4.78
|
15.1
|
19.5
|
19.19
|
19.52
|
14.6
|
12.38
|
14.9
|
13.37
|
9.02
|
14.9
|
16.38
|
12.82
|
9.86
|
9.05
|
6.89
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|