|
(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
|
|
現金同等物
|
202
|
189
|
201
|
191
|
197
|
218
|
217
|
210
|
197
|
215
|
189
|
191
|
196
|
192
|
168
|
176
|
191
|
205
|
231
|
193
|
291
|
314
|
329
|
345
|
340
|
308
|
348
|
321
|
332
|
329
|
235
|
169
|
199
|
209
|
221
|
240
|
263
|
281
|
281
|
258
|
286
|
279
|
317
|
332
|
383
|
322
|
337
|
370
|
451
|
501
|
511
|
496
|
540
|
601
|
644
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38
|
39
|
45
|
27
|
12
|
12
|
65
|
69
|
42
|
-
|
|
現金 + 有価証券
|
202
|
189
|
201
|
191
|
197
|
218
|
217
|
210
|
197
|
215
|
189
|
191
|
196
|
192
|
168
|
176
|
191
|
205
|
231
|
193
|
291
|
314
|
329
|
345
|
340
|
308
|
348
|
321
|
332
|
329
|
235
|
169
|
199
|
209
|
221
|
240
|
263
|
281
|
281
|
258
|
286
|
279
|
317
|
332
|
383
|
361
|
376
|
415
|
478
|
514
|
524
|
562
|
609
|
643
|
644
|
|
売掛金
|
97
|
85
|
84
|
89
|
82
|
75
|
74
|
82
|
82
|
73
|
72
|
97
|
102
|
94
|
99
|
97
|
104
|
110
|
99
|
104
|
107
|
92
|
86
|
91
|
91
|
105
|
104
|
124
|
118
|
120
|
131
|
123
|
134
|
134
|
141
|
135
|
146
|
134
|
139
|
143
|
151
|
174
|
170
|
190
|
206
|
198
|
220
|
214
|
206
|
194
|
203
|
197
|
199
|
200
|
188
|
|
商品及び製品
|
30
|
22
|
21
|
20
|
22
|
17
|
18
|
18
|
17
|
18
|
19
|
21
|
23
|
22
|
23
|
23
|
23
|
24
|
21
|
24
|
24
|
22
|
23
|
24
|
25
|
23
|
26
|
31
|
31
|
29
|
27
|
34
|
39
|
48
|
49
|
56
|
54
|
57
|
56
|
56
|
53
|
55
|
61
|
57
|
50
|
50
|
52
|
54
|
55
|
49
|
50
|
54
|
55
|
56
|
57
|
|
流動資産合計
|
341
|
305
|
315
|
309
|
310
|
319
|
322
|
321
|
312
|
318
|
292
|
340
|
353
|
336
|
320
|
321
|
340
|
364
|
372
|
347
|
441
|
441
|
450
|
472
|
468
|
449
|
492
|
500
|
504
|
502
|
453
|
371
|
420
|
427
|
440
|
472
|
510
|
500
|
506
|
495
|
530
|
550
|
597
|
630
|
678
|
644
|
700
|
720
|
772
|
785
|
807
|
844
|
892
|
931
|
920
|
|
有形固定資産
|
397
|
368
|
359
|
382
|
384
|
380
|
395
|
410
|
420
|
422
|
434
|
534
|
547
|
550
|
593
|
602
|
568
|
547
|
519
|
523
|
522
|
506
|
496
|
503
|
501
|
535
|
548
|
563
|
546
|
571
|
656
|
654
|
636
|
632
|
619
|
604
|
623
|
631
|
672
|
717
|
699
|
696
|
692
|
659
|
640
|
643
|
710
|
699
|
701
|
709
|
742
|
729
|
722
|
745
|
749
|
|
固定資産合計
|
535
|
512
|
504
|
529
|
536
|
529
|
545
|
559
|
567
|
567
|
578
|
680
|
691
|
692
|
732
|
741
|
705
|
681
|
650
|
654
|
559
|
546
|
536
|
543
|
539
|
571
|
589
|
601
|
583
|
607
|
692
|
713
|
693
|
691
|
684
|
661
|
685
|
688
|
725
|
770
|
751
|
743
|
737
|
701
|
671
|
671
|
740
|
730
|
731
|
740
|
775
|
759
|
752
|
780
|
783
|
|
総資産
|
876
|
817
|
819
|
839
|
847
|
849
|
867
|
880
|
879
|
885
|
870
|
1,021
|
1,045
|
1,029
|
1,052
|
1,063
|
1,046
|
1,045
|
1,023
|
1,001
|
1,000
|
988
|
987
|
1,015
|
1,008
|
1,020
|
1,081
|
1,102
|
1,088
|
1,110
|
1,145
|
1,085
|
1,114
|
1,118
|
1,125
|
1,133
|
1,195
|
1,188
|
1,232
|
1,265
|
1,281
|
1,294
|
1,335
|
1,331
|
1,349
|
1,315
|
1,441
|
1,451
|
1,503
|
1,526
|
1,582
|
1,603
|
1,645
|
1,712
|
1,704
|
|
買掛金
|
89
|
54
|
54
|
55
|
64
|
53
|
65
|
79
|
84
|
59
|
84
|
82
|
81
|
77
|
125
|
119
|
110
|
79
|
69
|
65
|
62
|
48
|
47
|
58
|
54
|
50
|
54
|
64
|
62
|
89
|
89
|
80
|
87
|
91
|
84
|
76
|
94
|
75
|
70
|
83
|
75
|
81
|
94
|
78
|
82
|
79
|
84
|
92
|
101
|
84
|
86
|
94
|
89
|
78
|
85
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57
|
0
|
2
|
2
|
7
|
7
|
8
|
8
|
21
|
25
|
25
|
22
|
18
|
12
|
10
|
10
|
6
|
7
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
138
|
95
|
95
|
89
|
98
|
85
|
96
|
114
|
120
|
104
|
115
|
131
|
149
|
139
|
176
|
170
|
161
|
192
|
166
|
114
|
97
|
81
|
75
|
91
|
79
|
81
|
88
|
166
|
158
|
191
|
194
|
139
|
159
|
151
|
157
|
153
|
175
|
142
|
145
|
159
|
167
|
176
|
191
|
186
|
197
|
193
|
199
|
185
|
190
|
185
|
185
|
195
|
191
|
183
|
162
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
35
|
43
|
41
|
36
|
35
|
38
|
54
|
79
|
88
|
92
|
89
|
78
|
70
|
46
|
32
|
27
|
21
|
20
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
162
|
162
|
160
|
181
|
179
|
177
|
176
|
179
|
193
|
193
|
174
|
179
|
176
|
150
|
147
|
138
|
138
|
90
|
89
|
85
|
84
|
81
|
80
|
78
|
74
|
73
|
74
|
17
|
15
|
14
|
38
|
47
|
54
|
55
|
55
|
58
|
63
|
82
|
108
|
115
|
119
|
117
|
104
|
95
|
72
|
59
|
59
|
61
|
60
|
65
|
50
|
39
|
40
|
47
|
47
|
|
総負債
|
300
|
258
|
255
|
270
|
277
|
263
|
273
|
293
|
313
|
298
|
289
|
311
|
325
|
289
|
324
|
309
|
300
|
283
|
255
|
199
|
181
|
162
|
156
|
170
|
153
|
155
|
163
|
184
|
174
|
205
|
232
|
186
|
213
|
207
|
212
|
212
|
239
|
225
|
253
|
275
|
287
|
293
|
296
|
281
|
269
|
253
|
258
|
246
|
251
|
250
|
235
|
235
|
231
|
231
|
210
|
|
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
|
541
|
543
|
545
|
546
|
548
|
550
|
553
|
554
|
556
|
557
|
559
|
560
|
524
|
529
|
530
|
532
|
507
|
509
|
511
|
490
|
485
|
487
|
489
|
492
|
494
|
495
|
498
|
500
|
502
|
503
|
507
|
510
|
515
|
516
|
|
利益剰余金
|
4
|
13
|
17
|
26
|
37
|
41
|
43
|
48
|
54
|
59
|
61
|
76
|
81
|
85
|
89
|
99
|
111
|
130
|
151
|
162
|
171
|
176
|
178
|
180
|
184
|
189
|
195
|
205
|
218
|
231
|
236
|
245
|
251
|
253
|
264
|
270
|
281
|
279
|
287
|
297
|
302
|
317
|
339
|
367
|
398
|
435
|
449
|
489
|
516
|
561
|
587
|
623
|
657
|
691
|
731
|
|
株主資本
|
576
|
559
|
564
|
568
|
569
|
586
|
593
|
587
|
565
|
587
|
581
|
709
|
720
|
739
|
728
|
753
|
746
|
762
|
767
|
802
|
819
|
825
|
831
|
844
|
855
|
865
|
918
|
918
|
913
|
904
|
913
|
898
|
900
|
911
|
912
|
921
|
956
|
962
|
978
|
990
|
994
|
1,000
|
1,039
|
1,050
|
1,079
|
1,062
|
1,182
|
1,204
|
1,251
|
1,275
|
1,347
|
1,368
|
1,413
|
1,480
|
1,494
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82
|
36
|
45
|
44
|
44
|
43
|
46
|
63
|
101
|
114
|
117
|
111
|
96
|
82
|
57
|
42
|
33
|
28
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-153
|
-134
|
-155
|
-166
|
-177
|
-198
|
-217
|
-218
|
-180
|
-145
|
-169
|
-168
|
-221
|
-250
|
-327
|
-319
|
-344
|
-388
|
-452
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.02
|
4.05
|
5.02
|
4.83
|
4.87
|
4.73
|
4.89
|
6.65
|
10.39
|
11.52
|
11.86
|
11.16
|
9.32
|
7.86
|
5.31
|
3.99
|
2.86
|
2.35
|
2.13
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|