|
(単位:百万ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
89
|
85
|
83
|
85
|
132
|
135
|
96
|
116
|
173
|
156
|
188
|
136
|
224
|
209
|
196
|
222
|
181
|
199
|
196
|
202
|
186
|
181
|
158
|
165
|
191
|
186
|
155
|
216
|
266
|
225
|
195
|
261
|
203
|
176
|
189
|
240
|
272
|
205
|
258
|
310
|
337
|
282
|
254
|
263
|
292
|
321
|
665
|
647
|
457
|
420
|
535
|
396
|
291
|
399
|
|
有価証券
|
126
|
128
|
106
|
78
|
67
|
73
|
124
|
112
|
165
|
395
|
450
|
436
|
407
|
538
|
579
|
549
|
353
|
425
|
459
|
347
|
310
|
295
|
317
|
284
|
242
|
218
|
277
|
251
|
272
|
356
|
374
|
325
|
331
|
319
|
343
|
328
|
362
|
335
|
280
|
249
|
198
|
246
|
326
|
316
|
315
|
279
|
163
|
241
|
316
|
324
|
340
|
512
|
460
|
484
|
|
現金 + 有価証券
|
215
|
213
|
190
|
164
|
199
|
209
|
221
|
228
|
339
|
552
|
638
|
572
|
631
|
747
|
776
|
771
|
534
|
625
|
655
|
549
|
497
|
476
|
475
|
450
|
433
|
404
|
433
|
467
|
539
|
582
|
570
|
587
|
534
|
495
|
532
|
569
|
635
|
540
|
538
|
560
|
536
|
528
|
580
|
580
|
608
|
600
|
829
|
889
|
773
|
745
|
876
|
908
|
751
|
884
|
|
商品及び製品
|
47
|
46
|
39
|
41
|
40
|
45
|
43
|
39
|
40
|
55
|
57
|
50
|
51
|
49
|
38
|
36
|
38
|
44
|
49
|
54
|
62
|
63
|
77
|
85
|
93
|
84
|
87
|
88
|
90
|
92
|
94
|
100
|
101
|
109
|
116
|
122
|
125
|
134
|
136
|
138
|
150
|
154
|
155
|
166
|
181
|
184
|
189
|
192
|
186
|
198
|
194
|
191
|
182
|
183
|
|
流動資産合計
|
355
|
375
|
339
|
352
|
354
|
387
|
408
|
422
|
523
|
776
|
886
|
812
|
876
|
1,003
|
1,016
|
1,000
|
754
|
838
|
929
|
807
|
790
|
758
|
795
|
781
|
808
|
776
|
840
|
869
|
983
|
962
|
994
|
997
|
961
|
912
|
947
|
1,024
|
1,110
|
1,006
|
1,037
|
1,053
|
1,062
|
1,014
|
1,045
|
1,053
|
1,130
|
1,110
|
1,397
|
1,464
|
1,485
|
1,468
|
1,542
|
1,564
|
1,415
|
1,479
|
|
有形固定資産
|
304
|
302
|
302
|
299
|
295
|
292
|
288
|
281
|
274
|
268
|
264
|
262
|
265
|
268
|
239
|
242
|
254
|
256
|
258
|
262
|
264
|
264
|
266
|
270
|
284
|
289
|
296
|
303
|
309
|
320
|
326
|
341
|
362
|
362
|
361
|
355
|
350
|
346
|
343
|
340
|
341
|
336
|
337
|
326
|
325
|
321
|
323
|
327
|
226
|
224
|
222
|
225
|
227
|
233
|
|
投資有価証券
|
24
|
20
|
55
|
67
|
8
|
29
|
82
|
96
|
55
|
149
|
75
|
143
|
170
|
58
|
55
|
43
|
264
|
93
|
21
|
75
|
121
|
112
|
85
|
118
|
157
|
137
|
127
|
111
|
80
|
43
|
23
|
21
|
79
|
53
|
7
|
27
|
24
|
86
|
131
|
187
|
229
|
229
|
179
|
166
|
131
|
92
|
78
|
106
|
39
|
62
|
86
|
18
|
73
|
32
|
|
固定資産合計
|
1,148
|
1,130
|
1,096
|
1,093
|
1,015
|
1,024
|
1,061
|
1,055
|
988
|
1,058
|
970
|
1,024
|
1,044
|
921
|
897
|
880
|
1,100
|
956
|
856
|
900
|
935
|
970
|
935
|
966
|
988
|
960
|
911
|
890
|
841
|
793
|
757
|
760
|
843
|
913
|
854
|
851
|
838
|
872
|
899
|
942
|
962
|
963
|
911
|
888
|
833
|
812
|
789
|
814
|
650
|
655
|
664
|
591
|
640
|
602
|
|
総資産
|
1,504
|
1,505
|
1,435
|
1,445
|
1,370
|
1,411
|
1,470
|
1,477
|
1,512
|
1,835
|
1,857
|
1,837
|
1,921
|
1,924
|
1,914
|
1,880
|
1,855
|
1,794
|
1,785
|
1,707
|
1,726
|
1,729
|
1,731
|
1,748
|
1,797
|
1,736
|
1,751
|
1,760
|
1,825
|
1,756
|
1,751
|
1,757
|
1,805
|
1,825
|
1,802
|
1,876
|
1,949
|
1,878
|
1,937
|
1,995
|
2,024
|
1,977
|
1,957
|
1,941
|
1,963
|
1,922
|
2,187
|
2,279
|
2,136
|
2,123
|
2,207
|
2,155
|
2,055
|
2,081
|
|
一年内返済予定の長期借入金
|
2
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
66
|
65
|
64
|
63
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
-
|
-
|
|
流動負債合計
|
90
|
97
|
89
|
71
|
68
|
77
|
85
|
72
|
73
|
92
|
102
|
110
|
130
|
114
|
134
|
200
|
236
|
224
|
236
|
190
|
211
|
210
|
224
|
256
|
291
|
274
|
287
|
304
|
339
|
327
|
334
|
370
|
391
|
339
|
321
|
378
|
438
|
365
|
383
|
452
|
471
|
462
|
438
|
469
|
497
|
492
|
487
|
503
|
520
|
458
|
515
|
453
|
465
|
443
|
|
長期借入金
|
441
|
441
|
441
|
441
|
363
|
362
|
362
|
360
|
359
|
355
|
354
|
352
|
351
|
349
|
348
|
286
|
284
|
283
|
283
|
282
|
280
|
280
|
279
|
278
|
278
|
278
|
277
|
277
|
276
|
275
|
275
|
274
|
274
|
273
|
273
|
272
|
272
|
294
|
294
|
293
|
292
|
292
|
291
|
290
|
290
|
289
|
289
|
288
|
287
|
287
|
286
|
285
|
-
|
-
|
|
固定負債合計
|
504
|
503
|
492
|
491
|
416
|
414
|
431
|
423
|
421
|
403
|
403
|
394
|
393
|
390
|
381
|
313
|
305
|
305
|
305
|
307
|
304
|
302
|
304
|
305
|
303
|
306
|
305
|
305
|
313
|
326
|
326
|
319
|
328
|
423
|
419
|
414
|
444
|
461
|
456
|
446
|
440
|
440
|
436
|
429
|
422
|
424
|
419
|
420
|
413
|
410
|
407
|
409
|
125
|
126
|
|
総負債
|
594
|
600
|
581
|
563
|
485
|
491
|
517
|
495
|
495
|
495
|
505
|
504
|
524
|
504
|
515
|
514
|
541
|
529
|
541
|
497
|
516
|
513
|
529
|
561
|
594
|
580
|
593
|
609
|
653
|
654
|
660
|
689
|
719
|
762
|
740
|
792
|
882
|
827
|
839
|
899
|
911
|
902
|
875
|
899
|
920
|
917
|
906
|
923
|
933
|
869
|
922
|
863
|
590
|
570
|
|
資本金及び資本剰余金
|
1
|
-
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
利益剰余金
|
-447
|
-462
|
-525
|
-503
|
-520
|
-503
|
-500
|
-493
|
-501
|
-507
|
-503
|
-543
|
-513
|
-543
|
-590
|
-671
|
-740
|
-817
|
-865
|
-927
|
-948
|
-956
|
-999
|
-1,035
|
-1,045
|
-1,109
|
-1,142
|
-1,176
|
-1,186
|
-1,282
|
-1,324
|
-1,377
|
-1,382
|
-1,421
|
-1,451
|
-1,451
|
-1,493
|
-1,516
|
-1,513
|
-1,542
|
-1,542
|
-1,577
|
-1,608
|
-1,672
|
-1,700
|
-1,742
|
-1,505
|
-1,457
|
-1,344
|
-1,307
|
-1,216
|
-1,123
|
-977
|
-954
|
|
株主資本
|
909
|
904
|
853
|
882
|
885
|
919
|
952
|
981
|
1,016
|
1,339
|
1,351
|
1,333
|
1,396
|
1,420
|
1,398
|
1,366
|
1,314
|
1,265
|
1,243
|
1,209
|
1,209
|
1,216
|
1,202
|
1,187
|
1,202
|
1,155
|
1,158
|
1,150
|
1,171
|
1,102
|
1,091
|
1,068
|
1,085
|
1,063
|
1,061
|
1,084
|
1,066
|
1,051
|
1,097
|
1,096
|
1,112
|
1,075
|
1,082
|
1,042
|
1,043
|
1,005
|
1,280
|
1,355
|
1,202
|
1,254
|
1,284
|
1,292
|
1,464
|
1,511
|
|
有利子負債合計
|
444
|
444
|
444
|
444
|
370
|
369
|
369
|
367
|
365
|
362
|
361
|
359
|
355
|
356
|
354
|
353
|
349
|
348
|
347
|
285
|
283
|
283
|
282
|
281
|
281
|
280
|
280
|
279
|
279
|
278
|
278
|
277
|
277
|
276
|
276
|
275
|
274
|
297
|
297
|
296
|
295
|
295
|
294
|
293
|
293
|
292
|
292
|
291
|
290
|
290
|
289
|
288
|
-
|
-
|
|
純有利子負債
|
228
|
231
|
254
|
279
|
171
|
159
|
147
|
138
|
26
|
-190
|
-278
|
-214
|
-276
|
-392
|
-422
|
-419
|
-185
|
-277
|
-309
|
-264
|
-214
|
-194
|
-193
|
-169
|
-153
|
-124
|
-154
|
-188
|
-260
|
-304
|
-293
|
-310
|
-258
|
-220
|
-257
|
-294
|
-361
|
-244
|
-242
|
-264
|
-241
|
-234
|
-287
|
-287
|
-316
|
-308
|
-538
|
-598
|
-483
|
-455
|
-587
|
-621
|
-
|
-
|
|
DEレシオ(%)
|
48.83
|
49.15
|
52.05
|
50.33
|
41.87
|
40.12
|
38.75
|
37.42
|
35.98
|
27.08
|
26.71
|
26.96
|
25.47
|
25.09
|
25.36
|
25.84
|
26.63
|
27.55
|
27.91
|
23.61
|
23.45
|
23.27
|
23.51
|
23.75
|
23.4
|
24.3
|
24.21
|
24.32
|
23.85
|
25.29
|
25.5
|
26.0
|
25.53
|
26.02
|
26.0
|
25.41
|
25.77
|
28.32
|
27.06
|
27.04
|
26.59
|
27.45
|
27.21
|
28.18
|
28.1
|
29.1
|
22.8
|
21.49
|
24.17
|
23.12
|
22.54
|
22.35
|
-
|
-
|