|
(単位:百万ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
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
|
|
現金同等物
|
163
|
177
|
94
|
106
|
118
|
80
|
71
|
82
|
143
|
125
|
60
|
80
|
161
|
182
|
104
|
129
|
177
|
314
|
82
|
109
|
110
|
126
|
118
|
174
|
277
|
273
|
158
|
265
|
335
|
310
|
219
|
206
|
250
|
289
|
249
|
180
|
143
|
151
|
108
|
200
|
394
|
479
|
433
|
497
|
535
|
405
|
192
|
263
|
231
|
188
|
174
|
151
|
147
|
193
|
198
|
188
|
221
|
199
|
171
|
176
|
|
現金 + 有価証券
|
163
|
177
|
94
|
106
|
118
|
80
|
71
|
82
|
143
|
125
|
60
|
80
|
161
|
182
|
104
|
129
|
177
|
314
|
82
|
109
|
110
|
126
|
118
|
174
|
277
|
273
|
158
|
265
|
335
|
310
|
219
|
206
|
250
|
289
|
249
|
180
|
143
|
151
|
108
|
200
|
394
|
479
|
433
|
497
|
535
|
405
|
192
|
263
|
231
|
188
|
174
|
151
|
147
|
193
|
198
|
188
|
221
|
199
|
171
|
176
|
|
売掛金
|
-
|
128
|
-
|
-
|
-
|
142
|
-
|
-
|
-
|
144
|
-
|
-
|
-
|
147
|
-
|
-
|
-
|
151
|
-
|
-
|
-
|
171
|
-
|
-
|
-
|
157
|
-
|
-
|
-
|
176
|
-
|
-
|
-
|
185
|
-
|
-
|
-
|
242
|
-
|
-
|
-
|
223
|
-
|
-
|
-
|
252
|
-
|
-
|
-
|
290
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
177
|
194
|
239
|
259
|
232
|
223
|
272
|
250
|
234
|
251
|
335
|
309
|
258
|
240
|
304
|
302
|
293
|
274
|
364
|
341
|
350
|
334
|
422
|
369
|
327
|
307
|
402
|
341
|
349
|
328
|
439
|
394
|
364
|
358
|
416
|
611
|
620
|
651
|
738
|
714
|
656
|
652
|
675
|
628
|
665
|
738
|
832
|
891
|
939
|
1,051
|
1,131
|
1,127
|
1,112
|
1,087
|
1,177
|
1,105
|
1,082
|
1,038
|
1,143
|
1,119
|
|
流動資産合計
|
579
|
584
|
578
|
719
|
629
|
532
|
600
|
691
|
661
|
612
|
665
|
791
|
712
|
653
|
682
|
814
|
759
|
824
|
734
|
883
|
771
|
710
|
805
|
950
|
885
|
779
|
781
|
976
|
948
|
859
|
900
|
978
|
873
|
894
|
933
|
1,270
|
1,130
|
1,122
|
1,220
|
1,374
|
1,384
|
1,427
|
1,456
|
1,559
|
1,545
|
1,489
|
1,437
|
1,663
|
1,604
|
1,675
|
1,757
|
1,826
|
1,731
|
1,798
|
1,966
|
2,019
|
1,913
|
1,764
|
1,896
|
1,978
|
|
有形固定資産
|
-
|
173
|
172
|
180
|
187
|
191
|
188
|
184
|
177
|
180
|
173
|
177
|
179
|
185
|
189
|
192
|
202
|
205
|
214
|
219
|
220
|
224
|
221
|
222
|
220
|
222
|
226
|
224
|
226
|
235
|
234
|
245
|
249
|
271
|
279
|
425
|
426
|
437
|
431
|
453
|
457
|
467
|
457
|
453
|
456
|
487
|
507
|
512
|
531
|
571
|
584
|
605
|
624
|
641
|
639
|
637
|
635
|
644
|
637
|
635
|
|
固定資産合計
|
299
|
300
|
318
|
332
|
337
|
337
|
336
|
337
|
324
|
323
|
318
|
323
|
319
|
349
|
356
|
364
|
368
|
368
|
588
|
595
|
588
|
592
|
588
|
592
|
581
|
608
|
621
|
622
|
621
|
633
|
615
|
657
|
661
|
676
|
688
|
1,195
|
1,179
|
1,207
|
1,271
|
1,436
|
1,429
|
1,425
|
1,418
|
1,436
|
1,422
|
1,446
|
1,815
|
1,815
|
1,835
|
1,880
|
1,897
|
1,914
|
1,854
|
1,845
|
1,834
|
1,833
|
1,817
|
1,817
|
1,800
|
1,809
|
|
総資産
|
879
|
885
|
896
|
1,052
|
967
|
870
|
937
|
1,029
|
986
|
935
|
984
|
1,114
|
1,031
|
1,002
|
1,039
|
1,179
|
1,127
|
1,192
|
1,322
|
1,479
|
1,359
|
1,303
|
1,393
|
1,542
|
1,467
|
1,387
|
1,402
|
1,598
|
1,569
|
1,493
|
1,516
|
1,635
|
1,534
|
1,570
|
1,622
|
2,466
|
2,310
|
2,331
|
2,492
|
2,811
|
2,814
|
2,853
|
2,875
|
2,996
|
2,968
|
2,936
|
3,253
|
3,479
|
3,440
|
3,556
|
3,655
|
3,741
|
3,586
|
3,644
|
3,801
|
3,852
|
3,731
|
3,583
|
3,697
|
3,788
|
|
買掛金
|
118
|
125
|
149
|
202
|
126
|
118
|
151
|
196
|
124
|
124
|
168
|
203
|
124
|
136
|
192
|
235
|
168
|
124
|
195
|
256
|
169
|
152
|
211
|
260
|
172
|
174
|
232
|
273
|
211
|
211
|
266
|
303
|
229
|
256
|
281
|
391
|
304
|
319
|
348
|
327
|
268
|
363
|
364
|
421
|
411
|
503
|
474
|
566
|
487
|
578
|
475
|
514
|
407
|
430
|
421
|
512
|
437
|
452
|
447
|
516
|
|
一年内返済予定の長期借入金
|
3
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
-
|
-
|
0
|
0
|
0
|
6
|
20
|
23
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
23
|
23
|
26
|
13
|
13
|
0
|
0
|
-
|
90
|
99
|
79
|
113
|
99
|
108
|
99
|
9
|
99
|
104
|
-
|
100
|
100
|
65
|
-
|
-
|
-
|
-
|
-
|
6
|
13
|
25
|
10
|
15
|
20
|
|
流動負債合計
|
365
|
368
|
387
|
491
|
397
|
359
|
405
|
476
|
404
|
378
|
427
|
498
|
408
|
388
|
443
|
538
|
459
|
400
|
508
|
619
|
498
|
443
|
550
|
600
|
513
|
463
|
519
|
622
|
543
|
521
|
572
|
652
|
511
|
532
|
564
|
841
|
756
|
756
|
824
|
855
|
797
|
855
|
819
|
988
|
958
|
937
|
986
|
1,110
|
1,011
|
1,063
|
987
|
1,024
|
907
|
948
|
921
|
1,048
|
984
|
976
|
993
|
1,091
|
|
長期借入金
|
224
|
223
|
225
|
224
|
225
|
225
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
347
|
364
|
361
|
358
|
354
|
341
|
337
|
334
|
331
|
315
|
311
|
308
|
305
|
302
|
299
|
312
|
312
|
312
|
721
|
620
|
620
|
601
|
790
|
782
|
691
|
691
|
591
|
587
|
691
|
991
|
990
|
990
|
990
|
1,091
|
1,041
|
1,061
|
1,031
|
1,179
|
1,003
|
966
|
911
|
1,091
|
1,077
|
|
資本金及び資本剰余金
|
31
|
31
|
31
|
30
|
61
|
59
|
59
|
58
|
58
|
58
|
57
|
57
|
57
|
56
|
56
|
55
|
55
|
55
|
55
|
55
|
54
|
109
|
108
|
109
|
109
|
108
|
107
|
107
|
107
|
106
|
106
|
105
|
105
|
105
|
105
|
106
|
106
|
106
|
106
|
107
|
107
|
107
|
107
|
107
|
106
|
105
|
104
|
104
|
104
|
104
|
104
|
104
|
103
|
103
|
104
|
104
|
103
|
101
|
100
|
99
|
|
利益剰余金
|
251
|
253
|
243
|
289
|
297
|
243
|
265
|
288
|
289
|
264
|
264
|
324
|
335
|
314
|
298
|
340
|
368
|
368
|
379
|
431
|
439
|
437
|
441
|
539
|
559
|
480
|
443
|
535
|
578
|
534
|
490
|
538
|
568
|
587
|
613
|
723
|
763
|
784
|
837
|
911
|
981
|
1,041
|
1,104
|
1,151
|
1,157
|
1,071
|
1,040
|
1,146
|
1,213
|
1,280
|
1,368
|
1,485
|
1,403
|
1,444
|
1,478
|
1,583
|
1,576
|
1,496
|
1,414
|
1,419
|
|
株主資本
|
271
|
275
|
266
|
318
|
326
|
266
|
288
|
310
|
337
|
312
|
312
|
373
|
378
|
358
|
341
|
385
|
412
|
408
|
413
|
463
|
465
|
462
|
459
|
562
|
577
|
550
|
513
|
607
|
659
|
617
|
580
|
623
|
650
|
668
|
694
|
805
|
843
|
859
|
912
|
984
|
1,054
|
1,114
|
1,179
|
1,229
|
1,237
|
1,151
|
1,119
|
1,223
|
1,286
|
1,351
|
1,444
|
1,559
|
1,477
|
1,510
|
1,547
|
1,651
|
1,636
|
1,551
|
1,467
|
1,476
|
|
有利子負債合計
|
227
|
225
|
227
|
227
|
227
|
227
|
225
|
225
|
225
|
225
|
223
|
223
|
223
|
223
|
223
|
223
|
223
|
353
|
385
|
384
|
381
|
377
|
361
|
358
|
354
|
350
|
338
|
335
|
331
|
331
|
315
|
312
|
312
|
312
|
312
|
811
|
720
|
700
|
714
|
890
|
890
|
791
|
701
|
691
|
691
|
691
|
1,091
|
1,090
|
1,055
|
990
|
1,091
|
1,041
|
1,061
|
1,031
|
1,186
|
1,016
|
991
|
921
|
1,106
|
1,097
|
|
純有利子負債
|
64
|
48
|
133
|
120
|
109
|
146
|
153
|
142
|
82
|
99
|
163
|
143
|
62
|
40
|
119
|
94
|
46
|
39
|
302
|
275
|
270
|
251
|
243
|
183
|
77
|
77
|
179
|
69
|
-4
|
21
|
95
|
106
|
61
|
23
|
62
|
631
|
577
|
548
|
606
|
690
|
496
|
311
|
267
|
193
|
156
|
285
|
898
|
827
|
824
|
802
|
916
|
889
|
913
|
838
|
988
|
828
|
770
|
722
|
935
|
920
|
|
DEレシオ(%)
|
83.76
|
81.78
|
85.52
|
71.38
|
69.82
|
85.15
|
78.19
|
72.63
|
66.71
|
72.13
|
71.52
|
59.98
|
59.04
|
62.31
|
65.6
|
58.1
|
54.26
|
86.6
|
93.03
|
83.12
|
81.98
|
81.78
|
78.57
|
63.65
|
61.31
|
63.81
|
65.94
|
55.13
|
50.29
|
53.78
|
54.32
|
50.1
|
48.06
|
46.72
|
45.01
|
100.72
|
85.41
|
81.53
|
78.39
|
90.44
|
84.52
|
70.96
|
59.45
|
56.24
|
55.9
|
60.05
|
97.48
|
89.17
|
82.05
|
73.3
|
75.55
|
66.74
|
71.85
|
68.27
|
76.66
|
61.57
|
60.61
|
59.4
|
75.42
|
74.3
|
|
運転資本
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|