|
(単位:百万ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
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
|
23
|
23
|
31
|
29
|
13
|
20
|
22
|
11
|
17
|
12
|
17
|
16
|
15
|
11
|
18
|
11
|
11
|
16
|
21
|
16
|
20
|
16
|
24
|
10
|
13
|
12
|
16
|
5
|
15
|
16
|
13
|
8
|
4
|
30
|
56
|
33
|
37
|
33
|
21
|
26
|
18
|
15
|
15
|
16
|
18
|
19
|
16
|
14
|
15
|
16
|
13
|
9
|
6
|
4
|
|
現金 + 有価証券
|
23
|
23
|
31
|
29
|
13
|
20
|
22
|
11
|
17
|
12
|
17
|
16
|
15
|
11
|
18
|
11
|
11
|
16
|
21
|
16
|
20
|
16
|
24
|
10
|
13
|
12
|
16
|
5
|
15
|
16
|
13
|
8
|
4
|
30
|
56
|
33
|
37
|
33
|
21
|
26
|
18
|
15
|
15
|
16
|
18
|
19
|
16
|
14
|
15
|
16
|
13
|
9
|
6
|
4
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42
|
50
|
73
|
55
|
52
|
68
|
60
|
62
|
65
|
73
|
67
|
74
|
69
|
75
|
67
|
69
|
69
|
68
|
59
|
61
|
60
|
59
|
62
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
-
|
4
|
3
|
3
|
3
|
8
|
8
|
7
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
8
|
10
|
7
|
7
|
7
|
6
|
5
|
5
|
6
|
5
|
|
流動資産合計
|
-
|
-
|
-
|
-
|
113
|
110
|
96
|
88
|
104
|
105
|
96
|
96
|
103
|
85
|
91
|
98
|
88
|
78
|
86
|
77
|
86
|
71
|
82
|
67
|
78
|
65
|
72
|
59
|
-
|
68
|
71
|
60
|
63
|
129
|
140
|
108
|
125
|
112
|
105
|
108
|
108
|
103
|
112
|
109
|
121
|
110
|
109
|
106
|
105
|
102
|
101
|
97
|
92
|
92
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
185
|
181
|
178
|
174
|
168
|
165
|
160
|
157
|
156
|
153
|
148
|
143
|
140
|
136
|
134
|
128
|
125
|
121
|
118
|
114
|
111
|
107
|
104
|
92
|
-
|
87
|
85
|
82
|
81
|
114
|
111
|
105
|
95
|
89
|
86
|
83
|
79
|
78
|
75
|
73
|
70
|
68
|
66
|
61
|
59
|
58
|
56
|
44
|
42
|
41
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
52
|
53
|
52
|
51
|
50
|
50
|
49
|
48
|
47
|
46
|
45
|
44
|
44
|
41
|
40
|
39
|
40
|
39
|
39
|
39
|
39
|
38
|
38
|
40
|
-
|
39
|
39
|
39
|
40
|
39
|
36
|
33
|
34
|
33
|
33
|
32
|
33
|
33
|
33
|
33
|
33
|
34
|
35
|
33
|
33
|
33
|
-
|
33
|
-
|
-
|
|
固定資産合計
|
-
|
-
|
-
|
-
|
947
|
932
|
914
|
900
|
723
|
714
|
731
|
715
|
705
|
693
|
680
|
665
|
654
|
639
|
628
|
611
|
577
|
567
|
558
|
553
|
546
|
537
|
531
|
516
|
-
|
510
|
503
|
494
|
502
|
776
|
761
|
755
|
741
|
722
|
715
|
734
|
723
|
691
|
682
|
634
|
626
|
622
|
613
|
605
|
596
|
582
|
575
|
551
|
540
|
531
|
|
総資産
|
-
|
-
|
-
|
-
|
1,061
|
1,043
|
1,010
|
989
|
827
|
820
|
828
|
811
|
809
|
779
|
772
|
763
|
743
|
717
|
715
|
689
|
663
|
639
|
641
|
620
|
625
|
602
|
604
|
575
|
-
|
579
|
574
|
555
|
565
|
905
|
902
|
864
|
867
|
835
|
820
|
843
|
831
|
795
|
794
|
744
|
747
|
733
|
722
|
711
|
702
|
684
|
677
|
649
|
632
|
623
|
|
買掛金
|
-
|
-
|
-
|
-
|
22
|
21
|
18
|
18
|
22
|
22
|
22
|
27
|
21
|
18
|
18
|
20
|
18
|
16
|
15
|
18
|
16
|
14
|
15
|
17
|
16
|
15
|
17
|
12
|
-
|
13
|
13
|
16
|
14
|
19
|
19
|
17
|
18
|
17
|
17
|
20
|
28
|
27
|
34
|
28
|
39
|
40
|
38
|
36
|
38
|
31
|
31
|
36
|
44
|
44
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
2
|
1
|
-
|
36
|
13
|
17
|
13
|
1
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
110
|
105
|
103
|
100
|
106
|
95
|
122
|
118
|
115
|
105
|
120
|
105
|
107
|
104
|
111
|
99
|
101
|
96
|
107
|
98
|
102
|
94
|
92
|
65
|
-
|
65
|
69
|
61
|
67
|
131
|
169
|
144
|
161
|
151
|
137
|
141
|
141
|
139
|
142
|
131
|
135
|
131
|
124
|
114
|
112
|
108
|
110
|
115
|
118
|
116
|
|
長期借入金
|
-
|
-
|
-
|
-
|
914
|
889
|
867
|
847
|
820
|
812
|
785
|
773
|
756
|
736
|
712
|
700
|
677
|
625
|
609
|
592
|
549
|
530
|
513
|
496
|
480
|
465
|
463
|
460
|
-
|
453
|
442
|
429
|
421
|
576
|
539
|
524
|
506
|
485
|
484
|
476
|
462
|
462
|
462
|
462
|
462
|
459
|
457
|
455
|
454
|
453
|
450
|
445
|
445
|
453
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
1,064
|
1,037
|
1,012
|
990
|
890
|
881
|
870
|
870
|
860
|
838
|
815
|
816
|
783
|
740
|
726
|
717
|
677
|
650
|
634
|
613
|
578
|
561
|
560
|
546
|
-
|
541
|
526
|
530
|
529
|
809
|
769
|
749
|
718
|
696
|
691
|
645
|
627
|
600
|
597
|
595
|
593
|
588
|
583
|
573
|
567
|
565
|
560
|
541
|
538
|
543
|
|
総負債
|
-
|
-
|
-
|
-
|
1,175
|
1,142
|
1,115
|
1,091
|
997
|
977
|
993
|
988
|
976
|
944
|
935
|
922
|
890
|
844
|
837
|
816
|
778
|
746
|
741
|
712
|
681
|
656
|
653
|
611
|
-
|
607
|
595
|
592
|
596
|
941
|
938
|
893
|
879
|
847
|
829
|
786
|
768
|
740
|
740
|
726
|
729
|
720
|
708
|
687
|
680
|
674
|
670
|
656
|
657
|
660
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
241
|
241
|
241
|
242
|
242
|
244
|
244
|
245
|
245
|
246
|
247
|
247
|
247
|
248
|
249
|
249
|
249
|
250
|
251
|
251
|
251
|
252
|
252
|
253
|
-
|
254
|
254
|
255
|
255
|
255
|
256
|
256
|
256
|
257
|
257
|
258
|
257
|
258
|
259
|
259
|
259
|
259
|
260
|
260
|
260
|
261
|
261
|
262
|
262
|
262
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-343
|
-329
|
-335
|
-333
|
-422
|
-410
|
-418
|
-415
|
-405
|
-403
|
-401
|
-391
|
-380
|
-361
|
-357
|
-357
|
-344
|
-338
|
-332
|
-329
|
-294
|
-292
|
-287
|
-280
|
-
|
-273
|
-267
|
-266
|
-261
|
-266
|
-267
|
-269
|
-253
|
-254
|
-251
|
-246
|
-234
|
-241
|
-241
|
-262
|
-261
|
-267
|
-265
|
-267
|
-266
|
-278
|
-283
|
-293
|
-310
|
-322
|
|
株主資本
|
-
|
-
|
-
|
-
|
-115
|
-100
|
-105
|
-103
|
-170
|
-158
|
-165
|
-178
|
-168
|
-166
|
-163
|
-159
|
-147
|
-127
|
-123
|
-128
|
-116
|
-108
|
-101
|
-92
|
-57
|
-54
|
-49
|
-37
|
-
|
-28
|
-22
|
-37
|
-31
|
-36
|
-37
|
-30
|
-13
|
-13
|
-9
|
56
|
63
|
55
|
54
|
17
|
18
|
12
|
14
|
23
|
22
|
10
|
6
|
-8
|
-25
|
-37
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
914
|
889
|
867
|
847
|
820
|
791
|
785
|
773
|
756
|
736
|
712
|
700
|
677
|
625
|
609
|
565
|
549
|
530
|
513
|
496
|
480
|
465
|
463
|
467
|
-
|
453
|
445
|
432
|
423
|
576
|
576
|
538
|
523
|
498
|
485
|
482
|
462
|
462
|
462
|
462
|
462
|
459
|
459
|
455
|
454
|
453
|
452
|
445
|
445
|
453
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
900
|
868
|
844
|
835
|
802
|
778
|
767
|
756
|
740
|
725
|
693
|
689
|
666
|
608
|
587
|
548
|
528
|
514
|
488
|
485
|
466
|
453
|
447
|
462
|
-
|
436
|
432
|
423
|
418
|
545
|
519
|
504
|
486
|
465
|
464
|
456
|
443
|
447
|
446
|
446
|
444
|
440
|
443
|
441
|
438
|
437
|
439
|
436
|
439
|
448
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-801.57
|
-896.34
|
-826.67
|
-825.68
|
-483.34
|
-502.78
|
-476.14
|
-435.58
|
-451.58
|
-446.18
|
-438.23
|
-441.96
|
-461.78
|
-492.49
|
-498.83
|
-443.64
|
-476.98
|
-494.31
|
-509.86
|
-544.2
|
-856.81
|
-872.06
|
-960.25
|
-1290.14
|
-
|
-1624.73
|
-2070.37
|
-1173.86
|
-1366.29
|
-1606.2
|
-1589.62
|
-1816.52
|
-4221.2
|
-3908.77
|
-5732.74
|
851.2
|
732.99
|
835.4
|
846.94
|
2683.49
|
2511.42
|
3551.25
|
3150.86
|
1922.47
|
2046.69
|
4353.17
|
6973.81
|
-6080.49
|
-1844.49
|
-1256.17
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|