|
(単位:百万ドル)
|
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
|
2
|
4
|
1
|
1
|
0
|
4
|
3
|
5
|
6
|
9
|
2
|
3
|
2
|
4
|
1
|
3
|
6
|
5
|
2
|
15
|
11
|
13
|
68
|
43
|
9
|
7
|
234
|
190
|
5
|
7
|
15
|
137
|
96
|
117
|
57
|
32
|
20
|
26
|
71
|
34
|
33
|
7
|
34
|
12
|
8
|
11
|
13
|
15
|
29
|
17
|
33
|
16
|
8
|
|
現金 + 有価証券
|
2
|
4
|
1
|
1
|
0
|
4
|
3
|
5
|
6
|
9
|
2
|
3
|
2
|
4
|
1
|
3
|
6
|
5
|
2
|
15
|
11
|
13
|
68
|
43
|
9
|
7
|
234
|
190
|
5
|
7
|
15
|
137
|
96
|
117
|
57
|
32
|
20
|
26
|
71
|
34
|
33
|
7
|
34
|
12
|
8
|
11
|
13
|
15
|
29
|
17
|
33
|
16
|
8
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
-
|
-
|
-
|
33
|
-
|
-
|
-
|
38
|
-
|
-
|
-
|
32
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
60
|
42
|
23
|
47
|
49
|
52
|
68
|
94
|
92
|
81
|
81
|
85
|
79
|
66
|
55
|
63
|
66
|
47
|
43
|
28
|
34
|
30
|
31
|
29
|
28
|
32
|
-
|
29
|
28
|
23
|
20
|
20
|
20
|
19
|
18
|
27
|
24
|
22
|
20
|
26
|
24
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
83
|
70
|
63
|
74
|
71
|
149
|
171
|
190
|
183
|
175
|
175
|
179
|
183
|
152
|
152
|
157
|
143
|
144
|
138
|
130
|
159
|
239
|
274
|
178
|
167
|
174
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
有形固定資産
|
832
|
843
|
838
|
862
|
875
|
1,009
|
1,273
|
1,271
|
1,266
|
1,263
|
1,301
|
1,296
|
1,286
|
1,288
|
1,269
|
1,337
|
1,275
|
1,256
|
1,231
|
1,226
|
1,235
|
1,212
|
1,147
|
1,317
|
1,321
|
1,322
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,341
|
1,368
|
1,373
|
1,415
|
1,447
|
1,695
|
2,113
|
2,105
|
2,099
|
2,120
|
2,154
|
2,109
|
2,086
|
2,092
|
2,091
|
2,161
|
2,096
|
2,079
|
2,018
|
2,030
|
2,018
|
1,968
|
1,956
|
2,132
|
2,105
|
2,101
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総資産
|
1,424
|
1,438
|
1,437
|
1,490
|
1,518
|
1,845
|
2,285
|
2,296
|
2,284
|
2,295
|
2,330
|
2,288
|
2,270
|
2,246
|
2,244
|
2,319
|
2,239
|
2,224
|
2,156
|
2,161
|
2,177
|
2,208
|
2,231
|
2,311
|
2,272
|
2,276
|
-
|
2,250
|
2,185
|
2,121
|
2,084
|
2,175
|
2,106
|
2,114
|
2,036
|
1,991
|
1,956
|
1,963
|
1,879
|
1,854
|
1,854
|
1,847
|
1,787
|
1,756
|
1,784
|
1,785
|
1,646
|
1,636
|
1,641
|
1,650
|
1,670
|
1,648
|
1,642
|
|
買掛金
|
27
|
20
|
26
|
24
|
23
|
22
|
32
|
31
|
32
|
37
|
37
|
32
|
35
|
30
|
35
|
28
|
27
|
30
|
35
|
31
|
32
|
36
|
43
|
32
|
40
|
33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48
|
44
|
41
|
46
|
42
|
35
|
37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
83
|
56
|
69
|
69
|
76
|
87
|
218
|
162
|
148
|
149
|
183
|
148
|
136
|
127
|
184
|
186
|
184
|
181
|
165
|
130
|
128
|
129
|
926
|
123
|
120
|
120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金
|
223
|
244
|
220
|
270
|
285
|
587
|
605
|
634
|
630
|
637
|
631
|
589
|
568
|
546
|
497
|
591
|
532
|
523
|
472
|
511
|
530
|
584
|
585
|
795
|
755
|
741
|
-
|
775
|
727
|
732
|
704
|
819
|
768
|
763
|
687
|
654
|
597
|
627
|
532
|
522
|
475
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
459
|
476
|
453
|
499
|
513
|
823
|
892
|
924
|
916
|
916
|
932
|
900
|
884
|
862
|
820
|
901
|
826
|
816
|
767
|
804
|
820
|
844
|
645
|
854
|
812
|
798
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
948
|
974
|
1,572
|
977
|
933
|
919
|
-
|
1,036
|
984
|
985
|
949
|
1,057
|
995
|
998
|
933
|
885
|
847
|
863
|
806
|
776
|
710
|
712
|
743
|
728
|
752
|
747
|
643
|
629
|
640
|
651
|
666
|
643
|
629
|
|
資本金及び資本剰余金
|
928
|
938
|
939
|
940
|
942
|
943
|
1,140
|
1,144
|
1,146
|
1,147
|
1,147
|
1,147
|
1,149
|
1,150
|
1,151
|
1,153
|
1,154
|
1,156
|
1,157
|
1,157
|
1,158
|
1,160
|
1,161
|
1,789
|
1,790
|
1,792
|
-
|
1,794
|
1,795
|
1,797
|
1,800
|
1,801
|
1,803
|
1,804
|
1,805
|
1,806
|
1,807
|
1,809
|
1,810
|
1,809
|
1,811
|
1,809
|
1,808
|
1,807
|
1,810
|
1,809
|
1,809
|
1,808
|
1,809
|
1,810
|
1,811
|
1,811
|
1,813
|
|
利益剰余金
|
-
|
13
|
21
|
26
|
31
|
36
|
53
|
83
|
91
|
99
|
101
|
123
|
131
|
134
|
117
|
106
|
103
|
98
|
95
|
95
|
96
|
99
|
-473
|
-429
|
-426
|
-411
|
-
|
-542
|
-554
|
-618
|
-627
|
-639
|
-644
|
-641
|
-650
|
-651
|
-650
|
-656
|
-664
|
-667
|
-678
|
-687
|
-775
|
-786
|
-789
|
-790
|
-810
|
-806
|
-813
|
-811
|
-815
|
-810
|
-801
|
|
株主資本
|
881
|
905
|
914
|
921
|
927
|
934
|
1,174
|
1,208
|
1,219
|
1,229
|
1,214
|
1,239
|
1,249
|
1,245
|
1,227
|
1,219
|
1,217
|
1,214
|
1,213
|
1,214
|
1,217
|
1,223
|
651
|
1,325
|
1,330
|
1,348
|
-
|
1,205
|
1,192
|
1,128
|
1,128
|
1,110
|
1,104
|
1,110
|
1,096
|
1,099
|
1,102
|
1,093
|
1,066
|
1,070
|
1,136
|
1,127
|
1,035
|
1,020
|
1,023
|
1,028
|
1,003
|
1,006
|
1,001
|
998
|
1,003
|
1,005
|
1,013
|
|
有利子負債合計
|
223
|
244
|
220
|
270
|
285
|
587
|
605
|
634
|
630
|
637
|
631
|
589
|
568
|
546
|
496
|
591
|
532
|
523
|
515
|
560
|
574
|
625
|
631
|
838
|
790
|
778
|
-
|
775
|
727
|
732
|
704
|
819
|
768
|
763
|
687
|
654
|
597
|
627
|
532
|
522
|
475
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
221
|
239
|
218
|
268
|
284
|
583
|
602
|
629
|
623
|
628
|
628
|
586
|
566
|
542
|
495
|
588
|
525
|
518
|
512
|
544
|
563
|
612
|
562
|
795
|
781
|
770
|
-
|
584
|
722
|
725
|
689
|
681
|
672
|
646
|
629
|
622
|
577
|
601
|
461
|
487
|
442
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
25.39
|
26.95
|
24.06
|
29.31
|
30.78
|
62.85
|
51.54
|
52.52
|
51.69
|
51.88
|
51.98
|
47.59
|
45.52
|
43.88
|
40.47
|
48.51
|
43.71
|
43.13
|
42.46
|
46.11
|
47.22
|
51.17
|
96.94
|
63.28
|
59.44
|
57.72
|
-
|
64.29
|
61.02
|
64.91
|
62.43
|
73.78
|
69.58
|
68.78
|
62.69
|
59.52
|
54.24
|
57.41
|
49.94
|
48.79
|
41.89
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|