|
(単位:百万ドル)
|
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
|
12
|
9
|
3
|
6
|
4
|
9
|
12
|
4
|
16
|
4
|
7
|
4
|
8
|
6
|
8
|
8
|
7
|
8
|
9
|
5
|
5
|
15
|
6
|
8
|
23
|
13
|
6
|
11
|
10
|
14
|
16
|
18
|
42
|
23
|
144
|
152
|
6
|
10
|
8
|
24
|
70
|
27
|
65
|
126
|
267
|
255
|
250
|
280
|
328
|
275
|
302
|
354
|
353
|
269
|
297
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
295
|
5
|
115
|
115
|
115
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
12
|
9
|
3
|
6
|
4
|
9
|
12
|
4
|
16
|
4
|
7
|
4
|
8
|
6
|
8
|
8
|
7
|
8
|
9
|
5
|
5
|
15
|
6
|
8
|
23
|
13
|
6
|
11
|
10
|
14
|
16
|
18
|
42
|
23
|
144
|
152
|
6
|
10
|
8
|
319
|
75
|
142
|
180
|
241
|
267
|
255
|
250
|
280
|
328
|
275
|
302
|
354
|
353
|
269
|
297
|
|
商品及び製品
|
303
|
299
|
301
|
316
|
329
|
343
|
330
|
334
|
329
|
335
|
333
|
337
|
329
|
338
|
337
|
334
|
338
|
341
|
340
|
341
|
343
|
352
|
348
|
348
|
349
|
361
|
358
|
363
|
372
|
374
|
365
|
368
|
374
|
371
|
315
|
355
|
366
|
373
|
386
|
380
|
389
|
389
|
397
|
418
|
457
|
464
|
474
|
481
|
493
|
501
|
479
|
483
|
462
|
490
|
491
|
|
流動資産合計
|
389
|
396
|
383
|
400
|
426
|
445
|
438
|
439
|
434
|
423
|
430
|
421
|
413
|
432
|
425
|
429
|
432
|
441
|
429
|
429
|
418
|
456
|
430
|
431
|
445
|
455
|
453
|
489
|
496
|
488
|
480
|
475
|
497
|
481
|
556
|
596
|
470
|
497
|
496
|
800
|
575
|
649
|
701
|
779
|
838
|
858
|
853
|
896
|
952
|
910
|
917
|
962
|
925
|
890
|
909
|
|
有形固定資産
|
1,133
|
1,158
|
1,175
|
1,193
|
1,197
|
1,200
|
1,199
|
1,198
|
1,212
|
1,207
|
1,205
|
1,206
|
1,218
|
1,218
|
1,208
|
1,207
|
1,211
|
1,226
|
1,231
|
1,240
|
1,247
|
1,247
|
1,251
|
1,252
|
1,265
|
1,292
|
1,296
|
1,297
|
1,303
|
1,341
|
1,333
|
1,335
|
1,344
|
1,345
|
1,342
|
1,341
|
1,354
|
1,354
|
1,359
|
1,372
|
1,370
|
1,358
|
1,343
|
1,357
|
1,374
|
1,399
|
1,403
|
1,421
|
1,431
|
1,462
|
1,480
|
1,497
|
1,526
|
1,526
|
1,521
|
|
固定資産合計
|
1,228
|
1,221
|
1,218
|
1,212
|
1,215
|
1,216
|
1,214
|
1,220
|
1,234
|
1,230
|
1,229
|
1,232
|
1,243
|
1,242
|
1,232
|
1,235
|
1,239
|
1,246
|
1,251
|
1,259
|
1,267
|
1,268
|
1,272
|
1,274
|
1,287
|
1,318
|
1,320
|
1,321
|
1,328
|
1,366
|
1,361
|
1,363
|
1,370
|
1,416
|
1,408
|
1,414
|
1,429
|
1,430
|
1,435
|
1,447
|
1,442
|
1,428
|
1,422
|
1,436
|
1,457
|
1,486
|
1,487
|
1,510
|
1,521
|
1,547
|
1,569
|
1,583
|
1,602
|
1,603
|
1,597
|
|
総資産
|
1,618
|
1,617
|
1,601
|
1,612
|
1,642
|
1,661
|
1,653
|
1,659
|
1,669
|
1,653
|
1,660
|
1,654
|
1,656
|
1,675
|
1,658
|
1,665
|
1,671
|
1,688
|
1,681
|
1,689
|
1,686
|
1,724
|
1,703
|
1,706
|
1,733
|
1,773
|
1,774
|
1,810
|
1,824
|
1,855
|
1,842
|
1,839
|
1,867
|
1,897
|
1,964
|
2,011
|
1,899
|
1,928
|
1,932
|
2,247
|
2,018
|
2,077
|
2,124
|
2,215
|
2,296
|
2,345
|
2,341
|
2,407
|
2,474
|
2,459
|
2,486
|
2,546
|
2,528
|
2,493
|
2,506
|
|
一年内返済予定の長期借入金
|
34
|
22
|
30
|
33
|
49
|
50
|
49
|
20
|
18
|
19
|
13
|
13
|
12
|
13
|
13
|
13
|
12
|
11
|
10
|
10
|
10
|
10
|
10
|
37
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
20
|
38
|
168
|
19
|
19
|
19
|
314
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
流動負債合計
|
290
|
247
|
280
|
274
|
306
|
296
|
295
|
235
|
251
|
218
|
227
|
225
|
250
|
220
|
231
|
237
|
253
|
231
|
231
|
235
|
241
|
244
|
240
|
265
|
245
|
252
|
250
|
249
|
260
|
254
|
248
|
231
|
247
|
235
|
294
|
428
|
323
|
318
|
294
|
585
|
306
|
307
|
287
|
319
|
333
|
321
|
292
|
313
|
330
|
282
|
286
|
322
|
320
|
274
|
285
|
|
長期借入金
|
820
|
859
|
803
|
812
|
785
|
826
|
810
|
913
|
893
|
905
|
897
|
895
|
924
|
956
|
914
|
904
|
882
|
913
|
896
|
887
|
866
|
890
|
866
|
833
|
865
|
877
|
876
|
874
|
852
|
867
|
844
|
841
|
839
|
829
|
803
|
650
|
586
|
568
|
628
|
586
|
571
|
568
|
560
|
557
|
554
|
546
|
539
|
535
|
532
|
529
|
521
|
518
|
515
|
511
|
504
|
|
固定負債合計
|
895
|
934
|
881
|
890
|
878
|
919
|
903
|
1,025
|
1,007
|
1,018
|
1,009
|
995
|
1,023
|
1,061
|
1,020
|
1,012
|
989
|
1,017
|
1,000
|
995
|
974
|
999
|
976
|
945
|
976
|
968
|
964
|
981
|
969
|
986
|
968
|
962
|
957
|
983
|
963
|
818
|
756
|
738
|
792
|
747
|
728
|
722
|
715
|
707
|
702
|
698
|
688
|
686
|
684
|
680
|
673
|
669
|
661
|
657
|
649
|
|
総負債
|
1,186
|
1,181
|
1,162
|
1,164
|
1,184
|
1,215
|
1,199
|
1,260
|
1,258
|
1,237
|
1,237
|
1,220
|
1,274
|
1,281
|
1,252
|
1,249
|
1,242
|
1,249
|
1,231
|
1,230
|
1,216
|
1,243
|
1,216
|
1,211
|
1,222
|
1,220
|
1,215
|
1,230
|
1,229
|
1,241
|
1,216
|
1,193
|
1,204
|
1,218
|
1,258
|
1,246
|
1,079
|
1,056
|
1,086
|
1,333
|
1,035
|
1,030
|
1,003
|
1,026
|
1,035
|
1,020
|
980
|
999
|
1,014
|
963
|
960
|
991
|
982
|
931
|
934
|
|
資本金及び資本剰余金
|
116
|
114
|
114
|
114
|
114
|
114
|
114
|
77
|
77
|
77
|
77
|
77
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
313
|
320
|
323
|
332
|
341
|
330
|
338
|
320
|
332
|
338
|
345
|
355
|
369
|
381
|
392
|
402
|
415
|
425
|
436
|
445
|
456
|
467
|
473
|
481
|
497
|
539
|
545
|
566
|
582
|
600
|
612
|
632
|
650
|
665
|
702
|
761
|
816
|
866
|
848
|
917
|
985
|
1,048
|
1,114
|
1,179
|
1,246
|
1,312
|
1,350
|
1,395
|
1,444
|
1,485
|
1,513
|
1,542
|
1,538
|
1,551
|
1,563
|
|
株主資本
|
431
|
436
|
438
|
447
|
457
|
445
|
454
|
398
|
410
|
416
|
423
|
433
|
382
|
394
|
405
|
415
|
428
|
438
|
449
|
459
|
470
|
480
|
486
|
494
|
511
|
552
|
558
|
580
|
595
|
614
|
625
|
645
|
662
|
679
|
705
|
764
|
819
|
871
|
846
|
914
|
983
|
1,047
|
1,120
|
1,188
|
1,259
|
1,324
|
1,360
|
1,407
|
1,458
|
1,495
|
1,525
|
1,553
|
1,545
|
1,561
|
1,571
|
|
有利子負債合計
|
855
|
882
|
833
|
846
|
835
|
876
|
860
|
934
|
912
|
925
|
911
|
909
|
937
|
970
|
928
|
918
|
886
|
924
|
907
|
898
|
876
|
900
|
876
|
870
|
877
|
890
|
888
|
887
|
865
|
879
|
857
|
854
|
852
|
850
|
842
|
819
|
605
|
587
|
647
|
901
|
589
|
586
|
578
|
575
|
571
|
564
|
556
|
553
|
550
|
546
|
539
|
535
|
532
|
529
|
521
|
|
純有利子負債
|
842
|
872
|
829
|
839
|
830
|
867
|
847
|
929
|
895
|
920
|
903
|
905
|
928
|
964
|
919
|
909
|
878
|
916
|
898
|
892
|
870
|
885
|
870
|
862
|
853
|
876
|
881
|
876
|
855
|
865
|
840
|
836
|
810
|
827
|
697
|
667
|
598
|
577
|
638
|
581
|
514
|
443
|
397
|
333
|
304
|
308
|
306
|
272
|
221
|
271
|
237
|
181
|
178
|
259
|
224
|
|
DEレシオ(%)
|
197.97
|
202.27
|
189.97
|
188.87
|
182.59
|
196.64
|
189.4
|
234.4
|
222.21
|
222.07
|
215.2
|
209.7
|
244.97
|
246.04
|
229.01
|
220.72
|
206.55
|
210.79
|
201.79
|
195.59
|
186.41
|
187.26
|
180.1
|
175.93
|
171.78
|
161.05
|
159.02
|
153.0
|
145.38
|
143.16
|
136.99
|
132.43
|
128.6
|
125.13
|
119.3
|
107.21
|
73.9
|
67.43
|
76.57
|
98.57
|
59.96
|
55.94
|
51.61
|
48.38
|
45.4
|
42.61
|
40.93
|
39.33
|
37.71
|
36.57
|
35.34
|
34.49
|
34.46
|
33.9
|
33.18
|