|
(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
|
3Q25
|
|
現金同等物
|
65
|
76
|
58
|
90
|
104
|
91
|
84
|
101
|
92
|
121
|
77
|
75
|
123
|
137
|
119
|
119
|
145
|
157
|
140
|
173
|
202
|
199
|
175
|
181
|
192
|
165
|
132
|
155
|
144
|
96
|
88
|
98
|
113
|
106
|
115
|
136
|
266
|
303
|
212
|
187
|
198
|
215
|
192
|
194
|
222
|
251
|
281
|
280
|
236
|
252
|
186
|
182
|
140
|
136
|
136
|
145
|
183
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32
|
25
|
23
|
17
|
17
|
25
|
30
|
40
|
46
|
73
|
81
|
67
|
50
|
39
|
26
|
19
|
11
|
8
|
54
|
112
|
91
|
88
|
93
|
99
|
100
|
101
|
116
|
94
|
|
現金 + 有価証券
|
65
|
76
|
58
|
90
|
104
|
91
|
84
|
101
|
92
|
121
|
77
|
75
|
123
|
137
|
119
|
119
|
145
|
157
|
140
|
173
|
202
|
199
|
175
|
181
|
192
|
165
|
132
|
155
|
144
|
129
|
114
|
121
|
131
|
123
|
140
|
167
|
306
|
350
|
286
|
269
|
265
|
265
|
231
|
221
|
242
|
262
|
290
|
334
|
349
|
343
|
274
|
276
|
240
|
236
|
237
|
262
|
277
|
|
商品及び製品
|
167
|
177
|
219
|
179
|
180
|
201
|
239
|
219
|
220
|
217
|
298
|
236
|
230
|
226
|
323
|
281
|
266
|
267
|
322
|
260
|
253
|
282
|
326
|
296
|
279
|
310
|
372
|
314
|
326
|
321
|
380
|
334
|
326
|
331
|
388
|
323
|
268
|
309
|
373
|
339
|
336
|
389
|
500
|
470
|
460
|
464
|
510
|
449
|
442
|
471
|
529
|
502
|
516
|
528
|
585
|
549
|
553
|
|
流動資産合計
|
271
|
292
|
320
|
313
|
324
|
336
|
372
|
367
|
350
|
375
|
420
|
348
|
391
|
402
|
485
|
442
|
474
|
464
|
507
|
464
|
480
|
512
|
534
|
507
|
500
|
510
|
544
|
505
|
509
|
487
|
534
|
499
|
500
|
491
|
571
|
525
|
606
|
699
|
710
|
645
|
639
|
697
|
782
|
741
|
749
|
773
|
853
|
836
|
847
|
877
|
880
|
847
|
822
|
832
|
892
|
875
|
900
|
|
有形固定資産
|
281
|
281
|
272
|
282
|
289
|
297
|
307
|
326
|
329
|
338
|
351
|
374
|
396
|
426
|
432
|
424
|
442
|
433
|
443
|
440
|
456
|
473
|
469
|
535
|
533
|
557
|
567
|
580
|
597
|
594
|
605
|
626
|
629
|
671
|
693
|
706
|
700
|
692
|
700
|
712
|
716
|
730
|
733
|
753
|
765
|
757
|
756
|
774
|
816
|
850
|
873
|
925
|
938
|
936
|
934
|
954
|
968
|
|
固定資産合計
|
366
|
371
|
367
|
384
|
391
|
399
|
407
|
425
|
442
|
450
|
460
|
485
|
507
|
537
|
551
|
543
|
541
|
527
|
540
|
544
|
568
|
584
|
583
|
649
|
643
|
667
|
678
|
686
|
736
|
728
|
742
|
758
|
761
|
804
|
952
|
972
|
968
|
957
|
967
|
985
|
992
|
1,008
|
1,006
|
1,032
|
1,041
|
1,034
|
1,034
|
1,049
|
1,086
|
1,128
|
1,148
|
1,189
|
1,197
|
1,190
|
1,195
|
1,217
|
1,243
|
|
総資産
|
637
|
664
|
688
|
697
|
715
|
735
|
779
|
792
|
792
|
826
|
880
|
834
|
898
|
940
|
1,037
|
986
|
1,016
|
991
|
1,047
|
1,008
|
1,049
|
1,096
|
1,117
|
1,156
|
1,143
|
1,177
|
1,222
|
1,191
|
1,246
|
1,216
|
1,277
|
1,258
|
1,261
|
1,296
|
1,524
|
1,498
|
1,574
|
1,656
|
1,677
|
1,630
|
1,631
|
1,705
|
1,789
|
1,773
|
1,791
|
1,808
|
1,887
|
1,886
|
1,933
|
2,005
|
2,029
|
2,036
|
2,020
|
2,022
|
2,087
|
2,092
|
2,144
|
|
買掛金
|
137
|
163
|
179
|
167
|
164
|
173
|
200
|
196
|
175
|
199
|
230
|
194
|
197
|
225
|
282
|
233
|
240
|
241
|
275
|
237
|
245
|
267
|
280
|
265
|
233
|
272
|
297
|
253
|
268
|
255
|
312
|
274
|
271
|
286
|
328
|
281
|
283
|
373
|
384
|
335
|
341
|
388
|
461
|
380
|
393
|
408
|
446
|
406
|
417
|
453
|
522
|
507
|
491
|
485
|
537
|
497
|
499
|
|
一年内返済予定の長期借入金
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
12
|
16
|
18
|
15
|
11
|
10
|
14
|
26
|
17
|
15
|
16
|
16
|
14
|
14
|
14
|
20
|
18
|
18
|
14
|
14
|
14
|
19
|
26
|
23
|
25
|
13
|
16
|
22
|
19
|
19
|
20
|
20
|
19
|
16
|
28
|
34
|
33
|
33
|
27
|
19
|
20
|
35
|
37
|
36
|
35
|
22
|
18
|
16
|
|
流動負債合計
|
200
|
218
|
231
|
227
|
232
|
234
|
275
|
267
|
250
|
274
|
318
|
284
|
285
|
302
|
379
|
331
|
354
|
337
|
361
|
330
|
348
|
367
|
376
|
366
|
333
|
363
|
393
|
356
|
375
|
349
|
410
|
392
|
390
|
407
|
470
|
421
|
493
|
568
|
558
|
501
|
482
|
533
|
594
|
560
|
577
|
579
|
611
|
586
|
587
|
634
|
705
|
708
|
694
|
680
|
707
|
701
|
701
|
|
長期借入金
|
60
|
60
|
63
|
76
|
73
|
71
|
73
|
71
|
68
|
60
|
46
|
41
|
78
|
79
|
85
|
90
|
74
|
73
|
78
|
75
|
71
|
73
|
69
|
101
|
104
|
87
|
80
|
82
|
91
|
87
|
79
|
69
|
69
|
63
|
98
|
113
|
117
|
112
|
108
|
106
|
101
|
110
|
110
|
120
|
108
|
103
|
118
|
126
|
124
|
119
|
99
|
102
|
98
|
94
|
93
|
88
|
86
|
|
固定負債合計
|
68
|
70
|
73
|
88
|
83
|
82
|
83
|
82
|
77
|
70
|
56
|
51
|
88
|
89
|
96
|
101
|
86
|
88
|
93
|
91
|
88
|
90
|
86
|
119
|
121
|
105
|
97
|
103
|
119
|
108
|
100
|
92
|
92
|
90
|
236
|
257
|
261
|
255
|
252
|
253
|
249
|
256
|
253
|
258
|
245
|
237
|
249
|
255
|
256
|
264
|
241
|
234
|
230
|
219
|
221
|
218
|
228
|
|
総負債
|
269
|
288
|
305
|
316
|
315
|
316
|
358
|
349
|
328
|
344
|
375
|
335
|
374
|
391
|
476
|
432
|
441
|
425
|
455
|
421
|
437
|
458
|
462
|
485
|
454
|
468
|
490
|
460
|
495
|
457
|
511
|
484
|
482
|
498
|
706
|
679
|
754
|
824
|
810
|
755
|
732
|
789
|
847
|
819
|
823
|
817
|
861
|
842
|
843
|
898
|
947
|
942
|
925
|
899
|
929
|
920
|
930
|
|
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
|
|
利益剰余金
|
15
|
28
|
42
|
44
|
60
|
77
|
79
|
104
|
123
|
143
|
165
|
172
|
193
|
215
|
236
|
239
|
261
|
283
|
307
|
311
|
328
|
351
|
375
|
381
|
400
|
420
|
443
|
436
|
454
|
473
|
488
|
491
|
505
|
525
|
545
|
549
|
562
|
582
|
610
|
616
|
639
|
658
|
689
|
694
|
713
|
736
|
769
|
772
|
802
|
817
|
855
|
859
|
861
|
890
|
927
|
932
|
967
|
|
株主資本
|
368
|
375
|
382
|
381
|
400
|
418
|
421
|
443
|
463
|
481
|
505
|
498
|
523
|
548
|
561
|
553
|
574
|
566
|
591
|
586
|
612
|
638
|
655
|
671
|
689
|
708
|
732
|
731
|
750
|
758
|
766
|
773
|
779
|
798
|
817
|
818
|
819
|
832
|
867
|
875
|
899
|
916
|
942
|
953
|
968
|
991
|
1,026
|
1,043
|
1,089
|
1,107
|
1,082
|
1,093
|
1,095
|
1,122
|
1,158
|
1,172
|
1,214
|
|
有利子負債合計
|
67
|
68
|
70
|
83
|
80
|
78
|
80
|
79
|
75
|
73
|
63
|
60
|
94
|
91
|
96
|
105
|
101
|
90
|
94
|
91
|
87
|
88
|
84
|
116
|
124
|
106
|
98
|
96
|
105
|
102
|
99
|
95
|
92
|
89
|
111
|
130
|
139
|
132
|
127
|
126
|
121
|
129
|
127
|
148
|
142
|
137
|
151
|
153
|
144
|
139
|
134
|
139
|
135
|
130
|
115
|
107
|
103
|
|
純有利子負債
|
1
|
-9
|
12
|
-8
|
-25
|
-13
|
-4
|
-23
|
-17
|
-49
|
-14
|
-16
|
-30
|
-46
|
-23
|
-15
|
-44
|
-67
|
-46
|
-82
|
-116
|
-112
|
-91
|
-66
|
-68
|
-60
|
-34
|
-59
|
-39
|
-27
|
-16
|
-26
|
-39
|
-34
|
-29
|
-38
|
-167
|
-219
|
-159
|
-143
|
-144
|
-137
|
-105
|
-74
|
-101
|
-126
|
-139
|
-182
|
-205
|
-204
|
-140
|
-137
|
-106
|
-107
|
-123
|
-156
|
-175
|
|
DEレシオ(%)
|
18.41
|
18.15
|
18.51
|
21.95
|
20.14
|
18.78
|
19.23
|
17.87
|
16.36
|
15.18
|
12.53
|
12.08
|
17.96
|
16.68
|
17.17
|
18.98
|
17.72
|
15.98
|
15.96
|
15.51
|
14.3
|
13.81
|
12.89
|
17.35
|
18.09
|
15.0
|
13.46
|
13.22
|
14.1
|
13.52
|
12.96
|
12.41
|
11.93
|
11.22
|
13.67
|
15.89
|
17.06
|
15.86
|
14.74
|
14.46
|
13.54
|
14.13
|
13.53
|
15.6
|
14.71
|
13.85
|
14.79
|
14.73
|
13.25
|
12.62
|
12.47
|
12.8
|
12.33
|
11.61
|
9.98
|
9.13
|
8.49
|