|
(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
|
27
|
19
|
13
|
29
|
33
|
23
|
15
|
30
|
37
|
23
|
15
|
30
|
41
|
27
|
17
|
42
|
47
|
32
|
25
|
43
|
55
|
38
|
37
|
51
|
58
|
41
|
35
|
57
|
62
|
48
|
38
|
63
|
71
|
38
|
35
|
64
|
86
|
155
|
120
|
142
|
200
|
222
|
216
|
219
|
281
|
228
|
177
|
204
|
226
|
201
|
210
|
216
|
242
|
224
|
145
|
203
|
|
現金 + 有価証券
|
27
|
19
|
13
|
29
|
33
|
23
|
15
|
30
|
37
|
23
|
15
|
30
|
41
|
27
|
17
|
42
|
47
|
32
|
25
|
43
|
55
|
38
|
37
|
51
|
58
|
41
|
35
|
57
|
62
|
48
|
38
|
63
|
71
|
38
|
35
|
64
|
86
|
155
|
120
|
142
|
200
|
222
|
216
|
219
|
281
|
228
|
177
|
204
|
226
|
201
|
210
|
216
|
242
|
224
|
145
|
203
|
|
売掛金
|
21
|
16
|
17
|
23
|
21
|
18
|
13
|
21
|
29
|
19
|
13
|
24
|
24
|
12
|
17
|
23
|
23
|
18
|
15
|
31
|
27
|
24
|
22
|
36
|
41
|
24
|
28
|
35
|
42
|
34
|
25
|
45
|
49
|
42
|
36
|
35
|
69
|
40
|
44
|
54
|
60
|
47
|
39
|
62
|
61
|
50
|
68
|
116
|
95
|
85
|
94
|
121
|
105
|
106
|
83
|
119
|
|
商品及び製品
|
200
|
219
|
224
|
206
|
199
|
215
|
226
|
230
|
235
|
228
|
238
|
260
|
234
|
244
|
278
|
277
|
257
|
273
|
326
|
346
|
306
|
321
|
363
|
404
|
385
|
401
|
440
|
423
|
379
|
377
|
445
|
454
|
434
|
477
|
493
|
506
|
314
|
298
|
378
|
302
|
209
|
230
|
325
|
329
|
374
|
454
|
605
|
711
|
739
|
812
|
876
|
932
|
880
|
906
|
1,035
|
973
|
|
流動資産合計
|
254
|
259
|
260
|
261
|
259
|
262
|
260
|
286
|
307
|
276
|
272
|
319
|
305
|
288
|
318
|
346
|
333
|
345
|
388
|
440
|
400
|
391
|
429
|
498
|
491
|
473
|
511
|
521
|
490
|
465
|
520
|
572
|
566
|
568
|
577
|
616
|
481
|
503
|
558
|
515
|
488
|
517
|
597
|
629
|
735
|
753
|
873
|
1,054
|
1,085
|
1,123
|
1,206
|
1,292
|
1,261
|
1,273
|
1,298
|
1,323
|
|
有形固定資産
|
101
|
102
|
101
|
101
|
101
|
98
|
98
|
103
|
100
|
100
|
100
|
100
|
101
|
101
|
107
|
108
|
106
|
98
|
98
|
113
|
115
|
121
|
123
|
126
|
127
|
127
|
127
|
129
|
130
|
138
|
138
|
140
|
143
|
144
|
144
|
143
|
141
|
141
|
149
|
151
|
166
|
175
|
217
|
220
|
226
|
246
|
501
|
499
|
521
|
527
|
532
|
536
|
533
|
532
|
535
|
546
|
|
固定資産合計
|
103
|
103
|
102
|
102
|
101
|
102
|
102
|
107
|
105
|
105
|
105
|
106
|
107
|
113
|
113
|
113
|
111
|
122
|
122
|
134
|
144
|
155
|
156
|
174
|
169
|
166
|
165
|
168
|
165
|
175
|
175
|
176
|
188
|
215
|
258
|
256
|
254
|
271
|
406
|
410
|
468
|
490
|
577
|
576
|
584
|
598
|
1,239
|
1,270
|
1,295
|
1,298
|
1,320
|
1,338
|
1,332
|
1,331
|
1,335
|
1,349
|
|
総資産
|
357
|
363
|
363
|
363
|
361
|
365
|
363
|
393
|
412
|
381
|
378
|
425
|
412
|
402
|
431
|
460
|
444
|
467
|
510
|
575
|
545
|
546
|
586
|
673
|
661
|
639
|
676
|
690
|
655
|
640
|
695
|
749
|
755
|
784
|
835
|
873
|
735
|
775
|
964
|
925
|
956
|
1,007
|
1,175
|
1,205
|
1,320
|
1,352
|
2,113
|
2,325
|
2,380
|
2,421
|
2,527
|
2,631
|
2,594
|
2,605
|
2,634
|
2,673
|
|
買掛金
|
10
|
8
|
5
|
8
|
9
|
8
|
5
|
8
|
9
|
7
|
4
|
9
|
13
|
7
|
4
|
11
|
11
|
13
|
8
|
26
|
19
|
9
|
9
|
24
|
25
|
26
|
10
|
17
|
20
|
23
|
11
|
11
|
31
|
33
|
18
|
15
|
39
|
37
|
22
|
23
|
28
|
25
|
27
|
37
|
56
|
34
|
43
|
44
|
47
|
71
|
43
|
61
|
45
|
54
|
35
|
44
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
32
|
32
|
32
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
|
流動負債合計
|
151
|
162
|
165
|
164
|
155
|
160
|
163
|
190
|
195
|
159
|
156
|
204
|
177
|
162
|
190
|
215
|
185
|
183
|
224
|
288
|
241
|
231
|
268
|
347
|
323
|
334
|
364
|
368
|
311
|
286
|
333
|
379
|
383
|
412
|
414
|
446
|
271
|
272
|
321
|
240
|
221
|
251
|
379
|
369
|
412
|
412
|
649
|
813
|
819
|
847
|
940
|
1,045
|
1,054
|
1,069
|
1,091
|
1,139
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
50
|
49
|
48
|
47
|
46
|
45
|
45
|
45
|
415
|
407
|
399
|
389
|
380
|
372
|
364
|
355
|
347
|
339
|
|
固定負債合計
|
6
|
5
|
5
|
4
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
3
|
3
|
2
|
3
|
2
|
1
|
0
|
0
|
2
|
2
|
39
|
39
|
39
|
47
|
161
|
161
|
161
|
161
|
161
|
161
|
164
|
157
|
649
|
660
|
657
|
655
|
651
|
644
|
562
|
549
|
539
|
530
|
|
総負債
|
158
|
168
|
170
|
168
|
159
|
164
|
165
|
192
|
196
|
160
|
156
|
204
|
178
|
163
|
190
|
215
|
185
|
183
|
225
|
288
|
244
|
234
|
270
|
352
|
326
|
337
|
367
|
371
|
314
|
287
|
334
|
380
|
385
|
415
|
454
|
486
|
310
|
319
|
482
|
401
|
383
|
412
|
541
|
531
|
577
|
570
|
1,298
|
1,473
|
1,477
|
1,502
|
1,591
|
1,690
|
1,616
|
1,618
|
1,631
|
1,669
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
5
|
-1
|
-5
|
-3
|
2
|
0
|
-4
|
-3
|
10
|
15
|
12
|
10
|
22
|
27
|
27
|
27
|
42
|
75
|
76
|
78
|
92
|
103
|
105
|
108
|
122
|
126
|
130
|
137
|
154
|
166
|
171
|
176
|
195
|
202
|
212
|
217
|
252
|
277
|
301
|
340
|
399
|
432
|
468
|
522
|
592
|
630
|
650
|
680
|
724
|
739
|
740
|
742
|
774
|
778
|
796
|
799
|
|
株主資本
|
199
|
195
|
192
|
195
|
201
|
200
|
198
|
200
|
215
|
221
|
221
|
221
|
233
|
239
|
241
|
244
|
258
|
283
|
285
|
286
|
301
|
312
|
315
|
320
|
334
|
302
|
309
|
318
|
341
|
353
|
361
|
368
|
369
|
368
|
380
|
387
|
425
|
455
|
482
|
523
|
572
|
594
|
633
|
674
|
742
|
782
|
814
|
851
|
902
|
918
|
934
|
940
|
976
|
986
|
1,003
|
1,003
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
52
|
52
|
51
|
51
|
50
|
49
|
48
|
48
|
447
|
439
|
431
|
422
|
414
|
406
|
397
|
389
|
381
|
372
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-148
|
-69
|
-91
|
-149
|
-172
|
-167
|
-171
|
-233
|
-181
|
269
|
235
|
205
|
221
|
204
|
189
|
155
|
165
|
236
|
169
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.72
|
10.95
|
9.98
|
9.02
|
8.59
|
7.93
|
7.32
|
6.58
|
6.16
|
54.94
|
51.66
|
47.83
|
46.06
|
44.38
|
43.21
|
40.73
|
39.51
|
37.98
|
37.16
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|