|
(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
|
246
|
243
|
177
|
164
|
171
|
209
|
150
|
116
|
126
|
178
|
95
|
69
|
87
|
92
|
46
|
42
|
45
|
52
|
49
|
54
|
68
|
72
|
52
|
47
|
69
|
47
|
84
|
236
|
63
|
69
|
81
|
57
|
58
|
72
|
64
|
69
|
71
|
218
|
233
|
175
|
220
|
248
|
151
|
122
|
144
|
120
|
120
|
175
|
151
|
102
|
110
|
123
|
133
|
114
|
151
|
127
|
|
現金 + 有価証券
|
246
|
243
|
177
|
164
|
171
|
209
|
150
|
116
|
126
|
178
|
95
|
69
|
87
|
92
|
46
|
42
|
45
|
52
|
49
|
54
|
68
|
72
|
52
|
47
|
69
|
47
|
84
|
236
|
63
|
69
|
81
|
57
|
58
|
72
|
64
|
69
|
71
|
218
|
233
|
175
|
220
|
248
|
151
|
122
|
144
|
120
|
120
|
175
|
151
|
102
|
110
|
123
|
133
|
114
|
151
|
127
|
|
売掛金
|
253
|
268
|
270
|
289
|
261
|
239
|
237
|
302
|
271
|
256
|
245
|
309
|
269
|
258
|
237
|
286
|
240
|
218
|
205
|
261
|
222
|
233
|
228
|
252
|
227
|
208
|
212
|
271
|
311
|
280
|
253
|
344
|
322
|
264
|
272
|
335
|
359
|
348
|
318
|
399
|
363
|
294
|
334
|
512
|
429
|
361
|
350
|
386
|
359
|
312
|
299
|
349
|
320
|
312
|
268
|
301
|
|
商品及び製品
|
276
|
263
|
296
|
285
|
269
|
257
|
268
|
257
|
219
|
230
|
266
|
256
|
278
|
290
|
319
|
320
|
318
|
325
|
334
|
311
|
314
|
308
|
323
|
316
|
339
|
299
|
359
|
384
|
395
|
398
|
452
|
457
|
436
|
442
|
467
|
462
|
411
|
413
|
445
|
484
|
510
|
472
|
531
|
687
|
708
|
669
|
646
|
574
|
554
|
507
|
478
|
443
|
430
|
425
|
418
|
431
|
|
流動資産合計
|
907
|
899
|
854
|
854
|
820
|
826
|
784
|
826
|
793
|
824
|
770
|
796
|
815
|
815
|
765
|
790
|
756
|
756
|
771
|
789
|
792
|
780
|
753
|
775
|
800
|
1,098
|
1,218
|
1,062
|
938
|
912
|
916
|
989
|
961
|
925
|
945
|
1,003
|
987
|
1,113
|
1,144
|
1,191
|
1,226
|
1,366
|
1,354
|
1,650
|
1,342
|
1,214
|
1,182
|
1,214
|
1,131
|
980
|
962
|
1,007
|
966
|
929
|
895
|
920
|
|
有形固定資産
|
351
|
350
|
352
|
361
|
357
|
356
|
357
|
350
|
348
|
353
|
355
|
357
|
365
|
370
|
367
|
361
|
366
|
379
|
376
|
386
|
388
|
405
|
400
|
408
|
410
|
232
|
280
|
291
|
325
|
342
|
336
|
332
|
331
|
337
|
332
|
335
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
979
|
965
|
981
|
994
|
976
|
979
|
976
|
965
|
954
|
964
|
981
|
986
|
1,015
|
1,005
|
990
|
956
|
965
|
974
|
971
|
988
|
987
|
1,001
|
991
|
999
|
1,004
|
775
|
961
|
1,018
|
1,163
|
1,172
|
1,158
|
1,154
|
1,150
|
1,149
|
1,311
|
1,315
|
1,322
|
1,342
|
1,340
|
1,332
|
1,321
|
1,238
|
1,228
|
2,136
|
2,162
|
1,601
|
1,594
|
1,445
|
1,439
|
1,438
|
1,430
|
1,416
|
1,412
|
1,441
|
1,430
|
1,423
|
|
総資産
|
1,887
|
1,865
|
1,836
|
1,849
|
1,796
|
1,806
|
1,760
|
1,791
|
1,748
|
1,788
|
1,752
|
1,782
|
1,831
|
1,820
|
1,755
|
1,747
|
1,721
|
1,731
|
1,743
|
1,778
|
1,779
|
1,782
|
1,745
|
1,774
|
1,804
|
1,873
|
2,181
|
2,081
|
2,101
|
2,084
|
2,074
|
2,143
|
2,111
|
2,074
|
2,258
|
2,319
|
2,310
|
2,456
|
2,484
|
2,524
|
2,549
|
2,605
|
2,583
|
3,787
|
3,504
|
2,816
|
2,777
|
2,660
|
2,571
|
2,419
|
2,393
|
2,424
|
2,379
|
2,371
|
2,325
|
2,344
|
|
買掛金
|
178
|
183
|
190
|
174
|
145
|
141
|
132
|
160
|
144
|
163
|
158
|
182
|
181
|
218
|
201
|
182
|
175
|
199
|
166
|
161
|
161
|
190
|
161
|
170
|
178
|
183
|
197
|
256
|
228
|
233
|
209
|
223
|
205
|
250
|
220
|
228
|
218
|
232
|
237
|
257
|
258
|
260
|
243
|
227
|
212
|
194
|
160
|
159
|
152
|
116
|
154
|
143
|
156
|
119
|
142
|
140
|
|
一年内返済予定の長期借入金
|
19
|
25
|
21
|
16
|
17
|
17
|
19
|
19
|
13
|
10
|
18
|
13
|
11
|
7
|
6
|
9
|
11
|
16
|
15
|
19
|
17
|
22
|
26
|
16
|
16
|
11
|
12
|
12
|
10
|
13
|
12
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
11
|
14
|
13
|
12
|
15
|
25
|
13
|
12
|
12
|
15
|
10
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
|
流動負債合計
|
294
|
314
|
295
|
290
|
260
|
273
|
234
|
287
|
253
|
284
|
269
|
281
|
299
|
331
|
294
|
278
|
288
|
323
|
280
|
281
|
290
|
318
|
284
|
275
|
294
|
371
|
417
|
433
|
415
|
393
|
367
|
366
|
367
|
390
|
388
|
387
|
436
|
449
|
446
|
458
|
466
|
531
|
512
|
583
|
594
|
423
|
390
|
381
|
382
|
359
|
391
|
361
|
386
|
348
|
356
|
330
|
|
長期借入金
|
674
|
688
|
685
|
689
|
685
|
681
|
679
|
678
|
678
|
678
|
715
|
773
|
797
|
805
|
802
|
858
|
828
|
826
|
886
|
922
|
913
|
913
|
938
|
993
|
980
|
968
|
1,238
|
1,078
|
1,124
|
1,108
|
1,142
|
1,206
|
1,159
|
1,093
|
1,137
|
1,216
|
1,123
|
1,037
|
1,037
|
1,043
|
1,042
|
1,033
|
1,037
|
1,941
|
1,574
|
1,560
|
1,507
|
1,491
|
1,536
|
1,459
|
1,430
|
1,577
|
1,499
|
1,515
|
1,466
|
1,528
|
|
固定負債合計
|
875
|
898
|
891
|
895
|
882
|
878
|
869
|
866
|
862
|
853
|
887
|
943
|
963
|
957
|
949
|
1,004
|
970
|
977
|
1,034
|
1,071
|
1,069
|
1,052
|
1,071
|
1,121
|
1,116
|
1,103
|
1,328
|
1,173
|
1,220
|
1,217
|
1,235
|
1,303
|
1,256
|
1,207
|
1,374
|
1,455
|
1,365
|
1,306
|
1,297
|
1,301
|
1,296
|
1,265
|
1,257
|
2,321
|
2,003
|
1,915
|
1,859
|
1,810
|
1,853
|
1,744
|
1,716
|
1,859
|
1,768
|
1,797
|
1,741
|
1,798
|
|
総負債
|
1,169
|
1,213
|
1,186
|
1,185
|
1,143
|
1,152
|
1,104
|
1,154
|
1,116
|
1,138
|
1,157
|
1,224
|
1,262
|
1,288
|
1,243
|
1,282
|
1,259
|
1,300
|
1,314
|
1,353
|
1,359
|
1,371
|
1,356
|
1,396
|
1,410
|
1,474
|
1,745
|
1,607
|
1,635
|
1,610
|
1,603
|
1,669
|
1,623
|
1,597
|
1,763
|
1,842
|
1,801
|
1,755
|
1,744
|
1,759
|
1,763
|
1,797
|
1,770
|
2,904
|
2,598
|
2,339
|
2,250
|
2,192
|
2,236
|
2,103
|
2,108
|
2,222
|
2,155
|
2,146
|
2,097
|
2,129
|
|
資本金及び資本剰余金
|
-
|
19
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
19
|
-
|
-
|
-
|
20
|
-
|
-
|
-
|
20
|
-
|
-
|
-
|
20
|
-
|
-
|
-
|
20
|
-
|
-
|
-
|
21
|
-
|
-
|
-
|
21
|
-
|
-
|
-
|
21
|
-
|
-
|
-
|
21
|
-
|
-
|
|
利益剰余金
|
-
|
424
|
-
|
-
|
-
|
436
|
-
|
-
|
-
|
434
|
-
|
-
|
-
|
427
|
-
|
-
|
-
|
454
|
-
|
-
|
-
|
475
|
-
|
-
|
-
|
480
|
-
|
-
|
-
|
550
|
-
|
-
|
-
|
568
|
-
|
-
|
-
|
607
|
-
|
-
|
-
|
669
|
-
|
-
|
-
|
344
|
-
|
-
|
-
|
281
|
-
|
-
|
-
|
461
|
-
|
-
|
|
株主資本
|
717
|
651
|
649
|
663
|
653
|
654
|
656
|
637
|
632
|
650
|
595
|
557
|
568
|
532
|
511
|
464
|
462
|
430
|
428
|
425
|
420
|
410
|
389
|
377
|
394
|
398
|
434
|
474
|
466
|
474
|
471
|
474
|
488
|
477
|
494
|
476
|
508
|
700
|
740
|
764
|
785
|
807
|
812
|
883
|
906
|
477
|
526
|
468
|
335
|
315
|
285
|
202
|
223
|
224
|
227
|
214
|
|
有利子負債合計
|
693
|
713
|
706
|
705
|
702
|
699
|
698
|
698
|
691
|
689
|
733
|
786
|
809
|
799
|
809
|
867
|
840
|
843
|
901
|
941
|
931
|
910
|
965
|
1,010
|
997
|
979
|
1,250
|
1,091
|
1,135
|
1,121
|
1,154
|
1,217
|
1,170
|
1,104
|
1,146
|
1,225
|
1,132
|
1,046
|
1,048
|
1,058
|
1,055
|
1,045
|
1,053
|
1,966
|
1,587
|
1,573
|
1,520
|
1,507
|
1,546
|
1,469
|
1,439
|
1,585
|
1,507
|
1,524
|
1,475
|
1,536
|
|
純有利子負債
|
447
|
470
|
529
|
540
|
531
|
489
|
548
|
581
|
565
|
511
|
637
|
717
|
721
|
706
|
762
|
824
|
794
|
791
|
851
|
887
|
862
|
838
|
912
|
962
|
927
|
931
|
1,166
|
854
|
1,071
|
1,051
|
1,073
|
1,159
|
1,112
|
1,031
|
1,081
|
1,156
|
1,060
|
828
|
814
|
883
|
834
|
797
|
902
|
1,844
|
1,443
|
1,453
|
1,399
|
1,331
|
1,394
|
1,366
|
1,328
|
1,462
|
1,373
|
1,409
|
1,323
|
1,409
|
|
DEレシオ(%)
|
96.73
|
109.43
|
108.84
|
106.32
|
107.64
|
106.95
|
106.46
|
109.49
|
109.38
|
105.96
|
123.2
|
141.1
|
142.36
|
150.22
|
158.14
|
186.7
|
181.82
|
195.94
|
210.38
|
221.4
|
221.8
|
221.65
|
248.06
|
267.34
|
253.08
|
245.52
|
287.71
|
230.24
|
243.67
|
236.32
|
244.92
|
256.6
|
239.78
|
231.13
|
231.78
|
257.25
|
222.75
|
149.53
|
141.69
|
138.5
|
134.42
|
129.55
|
129.67
|
222.69
|
175.19
|
329.51
|
288.61
|
321.86
|
460.66
|
466.16
|
505.05
|
784.11
|
674.4
|
677.69
|
647.58
|
715.73
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|