|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
現金同等物
|
23
|
35
|
27
|
25
|
307
|
146
|
142
|
137
|
125
|
45
|
60
|
50
|
90
|
87
|
76
|
124
|
176
|
151
|
115
|
95
|
161
|
109
|
116
|
108
|
208
|
168
|
145
|
133
|
193
|
156
|
146
|
138
|
192
|
142
|
127
|
133
|
169
|
143
|
149
|
189
|
168
|
110
|
52
|
41
|
-
|
149
|
74
|
79
|
-
|
-
|
-
|
-
|
-
|
-
|
|
有価証券
|
6
|
-
|
-
|
-
|
-
|
166
|
119
|
150
|
181
|
227
|
214
|
196
|
190
|
155
|
151
|
90
|
82
|
95
|
115
|
117
|
94
|
115
|
123
|
122
|
69
|
81
|
77
|
77
|
67
|
71
|
66
|
53
|
119
|
61
|
67
|
70
|
126
|
150
|
148
|
149
|
160
|
155
|
143
|
135
|
150
|
88
|
112
|
103
|
94
|
76
|
37
|
78
|
109
|
75
|
|
現金 + 有価証券
|
29
|
35
|
27
|
25
|
307
|
313
|
261
|
287
|
307
|
272
|
274
|
246
|
280
|
243
|
228
|
214
|
259
|
247
|
231
|
213
|
256
|
225
|
240
|
230
|
278
|
250
|
222
|
210
|
261
|
228
|
213
|
191
|
312
|
204
|
194
|
204
|
296
|
293
|
297
|
338
|
328
|
265
|
195
|
176
|
-
|
237
|
186
|
183
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
167
|
175
|
164
|
167
|
149
|
190
|
124
|
116
|
79
|
100
|
96
|
122
|
90
|
96
|
89
|
130
|
95
|
107
|
101
|
145
|
104
|
139
|
119
|
159
|
120
|
166
|
140
|
164
|
136
|
167
|
147
|
173
|
133
|
133
|
77
|
138
|
124
|
149
|
176
|
193
|
159
|
206
|
192
|
220
|
197
|
241
|
236
|
288
|
247
|
293
|
299
|
354
|
274
|
302
|
|
商品及び製品
|
182
|
164
|
183
|
161
|
142
|
110
|
112
|
110
|
117
|
117
|
125
|
112
|
102
|
104
|
122
|
106
|
98
|
112
|
124
|
105
|
96
|
111
|
136
|
134
|
137
|
141
|
169
|
161
|
160
|
165
|
180
|
167
|
167
|
169
|
194
|
178
|
158
|
148
|
163
|
156
|
198
|
227
|
265
|
283
|
289
|
323
|
360
|
364
|
371
|
400
|
433
|
412
|
371
|
395
|
|
流動資産合計
|
391
|
391
|
390
|
372
|
622
|
627
|
513
|
529
|
525
|
513
|
510
|
497
|
486
|
457
|
456
|
469
|
468
|
484
|
474
|
483
|
480
|
492
|
509
|
535
|
549
|
571
|
543
|
545
|
569
|
570
|
554
|
543
|
573
|
531
|
487
|
541
|
600
|
613
|
679
|
703
|
709
|
734
|
680
|
707
|
787
|
851
|
823
|
876
|
839
|
832
|
857
|
956
|
914
|
911
|
|
有形固定資産
|
14
|
14
|
17
|
15
|
12
|
11
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
10
|
9
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
10
|
11
|
19
|
18
|
135
|
142
|
149
|
157
|
162
|
153
|
166
|
169
|
168
|
163
|
169
|
164
|
161
|
166
|
153
|
158
|
|
固定資産合計
|
130
|
124
|
131
|
124
|
137
|
131
|
131
|
135
|
138
|
137
|
134
|
122
|
117
|
106
|
226
|
224
|
218
|
227
|
221
|
222
|
202
|
211
|
222
|
230
|
228
|
233
|
239
|
237
|
229
|
254
|
260
|
257
|
255
|
249
|
266
|
274
|
289
|
274
|
428
|
422
|
435
|
427
|
422
|
403
|
520
|
528
|
528
|
517
|
530
|
516
|
506
|
524
|
496
|
529
|
|
総資産
|
522
|
516
|
522
|
496
|
759
|
759
|
644
|
664
|
664
|
651
|
645
|
620
|
604
|
563
|
683
|
694
|
687
|
712
|
696
|
705
|
682
|
704
|
732
|
765
|
777
|
805
|
782
|
783
|
799
|
824
|
815
|
800
|
828
|
781
|
753
|
816
|
890
|
887
|
1,108
|
1,126
|
1,145
|
1,162
|
1,102
|
1,111
|
1,308
|
1,380
|
1,351
|
1,394
|
1,369
|
1,349
|
1,363
|
1,480
|
1,411
|
1,440
|
|
買掛金
|
94
|
112
|
96
|
69
|
73
|
60
|
58
|
48
|
56
|
57
|
58
|
51
|
46
|
53
|
53
|
39
|
50
|
58
|
60
|
45
|
49
|
60
|
67
|
54
|
52
|
58
|
66
|
47
|
58
|
62
|
49
|
44
|
54
|
46
|
33
|
27
|
35
|
44
|
59
|
46
|
81
|
72
|
83
|
81
|
88
|
93
|
91
|
87
|
97
|
106
|
108
|
96
|
91
|
98
|
|
一年内返済予定の長期借入金
|
7
|
4
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
21
|
22
|
23
|
22
|
22
|
21
|
21
|
23
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
24
|
17
|
12
|
6
|
5
|
5
|
14
|
1
|
32
|
15
|
15
|
14
|
13
|
12
|
28
|
29
|
29
|
41
|
29
|
29
|
28
|
44
|
41
|
43
|
|
流動負債合計
|
183
|
185
|
163
|
132
|
256
|
230
|
113
|
111
|
126
|
104
|
101
|
105
|
103
|
101
|
114
|
117
|
131
|
133
|
137
|
132
|
142
|
148
|
151
|
157
|
167
|
169
|
171
|
162
|
186
|
183
|
178
|
167
|
184
|
145
|
101
|
119
|
156
|
152
|
218
|
212
|
244
|
250
|
235
|
248
|
344
|
362
|
341
|
363
|
324
|
302
|
332
|
339
|
332
|
306
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
89
|
84
|
76
|
74
|
67
|
61
|
53
|
48
|
45
|
41
|
36
|
31
|
34
|
28
|
22
|
15
|
10
|
10
|
10
|
9
|
18
|
19
|
10
|
9
|
133
|
126
|
132
|
125
|
117
|
107
|
151
|
145
|
138
|
128
|
127
|
115
|
108
|
134
|
115
|
107
|
|
資本金及び資本剰余金
|
50
|
50
|
51
|
52
|
54
|
55
|
56
|
56
|
57
|
58
|
58
|
59
|
60
|
60
|
61
|
61
|
62
|
62
|
62
|
62
|
63
|
63
|
64
|
64
|
66
|
67
|
67
|
68
|
70
|
72
|
68
|
68
|
70
|
73
|
72
|
73
|
75
|
77
|
77
|
83
|
87
|
88
|
84
|
85
|
90
|
95
|
96
|
95
|
98
|
100
|
100
|
101
|
106
|
108
|
|
利益剰余金
|
226
|
228
|
241
|
252
|
349
|
377
|
377
|
382
|
359
|
364
|
367
|
374
|
374
|
380
|
380
|
390
|
388
|
391
|
392
|
403
|
402
|
410
|
412
|
424
|
422
|
432
|
436
|
449
|
448
|
459
|
463
|
476
|
474
|
473
|
471
|
488
|
503
|
523
|
538
|
569
|
560
|
580
|
593
|
618
|
620
|
654
|
669
|
703
|
693
|
711
|
724
|
762
|
763
|
780
|
|
株主資本
|
332
|
324
|
352
|
358
|
499
|
525
|
527
|
549
|
535
|
544
|
540
|
512
|
498
|
459
|
474
|
488
|
476
|
500
|
488
|
507
|
483
|
503
|
530
|
562
|
570
|
600
|
572
|
588
|
585
|
595
|
594
|
593
|
608
|
602
|
609
|
655
|
702
|
706
|
727
|
759
|
738
|
758
|
723
|
730
|
788
|
849
|
846
|
876
|
892
|
907
|
901
|
985
|
942
|
1,007
|
|
有利子負債合計
|
7
|
4
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
111
|
106
|
98
|
97
|
89
|
84
|
74
|
70
|
69
|
65
|
60
|
56
|
58
|
52
|
46
|
39
|
35
|
28
|
23
|
16
|
24
|
25
|
24
|
10
|
165
|
141
|
148
|
139
|
130
|
120
|
180
|
174
|
167
|
170
|
157
|
144
|
137
|
179
|
157
|
150
|
|
純有利子負債
|
-23
|
-32
|
-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-118
|
-109
|
-162
|
-150
|
-142
|
-130
|
-182
|
-156
|
-172
|
-166
|
-218
|
-195
|
-165
|
-159
|
-215
|
-189
|
-179
|
-164
|
-290
|
-188
|
-171
|
-179
|
-272
|
-284
|
-133
|
-197
|
-180
|
-126
|
-66
|
-57
|
-
|
-64
|
-20
|
-13
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
2.28
|
1.38
|
0.89
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23.53
|
21.79
|
20.7
|
19.54
|
18.4
|
16.7
|
15.42
|
13.93
|
13.04
|
11.66
|
10.62
|
9.33
|
10.14
|
8.84
|
7.86
|
6.65
|
5.95
|
4.73
|
3.79
|
2.71
|
4.0
|
3.84
|
3.52
|
1.45
|
22.75
|
18.64
|
20.16
|
18.4
|
18.08
|
16.51
|
22.84
|
20.51
|
19.79
|
19.47
|
17.65
|
15.97
|
15.23
|
18.18
|
16.69
|
14.97
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|