|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
56
|
57
|
59
|
66
|
63
|
66
|
96
|
100
|
118
|
126
|
135
|
138
|
130
|
132
|
149
|
153
|
164
|
164
|
174
|
162
|
155
|
163
|
176
|
175
|
162
|
139
|
78
|
50
|
57
|
42
|
57
|
71
|
51
|
47
|
97
|
128
|
112
|
91
|
91
|
27
|
8
|
0
|
22
|
33
|
44
|
45
|
41
|
89
|
96
|
97
|
87
|
89
|
56
|
43
|
|
現金 + 有価証券
|
56
|
57
|
59
|
66
|
63
|
66
|
96
|
100
|
118
|
126
|
135
|
138
|
130
|
132
|
149
|
153
|
164
|
164
|
174
|
162
|
155
|
163
|
176
|
175
|
162
|
139
|
78
|
50
|
57
|
42
|
57
|
71
|
51
|
47
|
97
|
128
|
112
|
91
|
91
|
27
|
8
|
0
|
22
|
33
|
44
|
45
|
41
|
89
|
96
|
97
|
87
|
89
|
56
|
43
|
|
売掛金
|
30
|
28
|
25
|
32
|
41
|
40
|
39
|
45
|
49
|
48
|
46
|
51
|
54
|
48
|
46
|
53
|
61
|
49
|
55
|
57
|
68
|
59
|
63
|
62
|
66
|
121
|
136
|
131
|
131
|
117
|
125
|
119
|
120
|
122
|
106
|
123
|
149
|
147
|
146
|
130
|
149
|
151
|
156
|
162
|
153
|
117
|
119
|
117
|
120
|
113
|
117
|
117
|
123
|
112
|
|
商品及び製品
|
25
|
24
|
22
|
22
|
28
|
28
|
29
|
30
|
31
|
29
|
31
|
35
|
35
|
34
|
35
|
37
|
37
|
38
|
39
|
39
|
40
|
41
|
42
|
44
|
46
|
108
|
104
|
113
|
116
|
116
|
108
|
115
|
119
|
121
|
111
|
126
|
127
|
144
|
140
|
181
|
190
|
204
|
228
|
247
|
252
|
224
|
190
|
167
|
162
|
163
|
159
|
177
|
183
|
179
|
|
流動資産合計
|
121
|
119
|
115
|
131
|
145
|
149
|
177
|
188
|
210
|
214
|
225
|
235
|
251
|
257
|
281
|
295
|
308
|
294
|
302
|
322
|
332
|
327
|
339
|
342
|
342
|
415
|
364
|
330
|
326
|
292
|
306
|
318
|
309
|
312
|
325
|
387
|
404
|
404
|
392
|
355
|
371
|
383
|
428
|
464
|
476
|
411
|
368
|
394
|
402
|
402
|
402
|
415
|
402
|
379
|
|
有形固定資産
|
97
|
95
|
78
|
75
|
74
|
74
|
74
|
73
|
73
|
73
|
74
|
74
|
76
|
79
|
85
|
94
|
101
|
102
|
99
|
100
|
103
|
103
|
107
|
115
|
121
|
210
|
218
|
216
|
213
|
211
|
208
|
204
|
206
|
208
|
203
|
199
|
198
|
200
|
204
|
206
|
208
|
208
|
213
|
207
|
203
|
203
|
219
|
223
|
235
|
252
|
272
|
252
|
255
|
249
|
|
固定資産合計
|
145
|
143
|
145
|
134
|
123
|
121
|
116
|
115
|
114
|
112
|
104
|
104
|
104
|
105
|
117
|
127
|
141
|
151
|
164
|
167
|
161
|
162
|
162
|
174
|
171
|
1,286
|
1,280
|
1,266
|
1,250
|
1,240
|
1,223
|
1,305
|
1,289
|
1,281
|
1,297
|
1,279
|
1,268
|
1,252
|
1,244
|
1,234
|
1,224
|
1,207
|
1,203
|
1,181
|
1,174
|
1,152
|
1,150
|
1,136
|
1,132
|
1,171
|
1,191
|
1,208
|
1,207
|
1,210
|
|
総資産
|
267
|
262
|
261
|
265
|
269
|
270
|
293
|
303
|
324
|
327
|
330
|
340
|
355
|
363
|
398
|
422
|
450
|
446
|
466
|
490
|
494
|
490
|
501
|
517
|
513
|
1,701
|
1,645
|
1,597
|
1,577
|
1,532
|
1,529
|
1,623
|
1,598
|
1,593
|
1,622
|
1,667
|
1,672
|
1,656
|
1,636
|
1,589
|
1,595
|
1,591
|
1,632
|
1,646
|
1,651
|
1,564
|
1,518
|
1,530
|
1,534
|
1,573
|
1,593
|
1,623
|
1,609
|
1,590
|
|
買掛金
|
18
|
15
|
15
|
19
|
22
|
22
|
23
|
23
|
26
|
24
|
29
|
31
|
31
|
29
|
34
|
34
|
39
|
34
|
35
|
38
|
37
|
32
|
41
|
40
|
38
|
65
|
71
|
60
|
66
|
56
|
61
|
67
|
62
|
66
|
56
|
62
|
78
|
88
|
91
|
87
|
87
|
87
|
111
|
112
|
85
|
58
|
63
|
61
|
59
|
64
|
64
|
69
|
69
|
56
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
14
|
-
|
4
|
4
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
7
|
8
|
|
流動負債合計
|
51
|
47
|
48
|
59
|
61
|
59
|
69
|
67
|
74
|
71
|
76
|
79
|
79
|
78
|
84
|
90
|
101
|
87
|
92
|
96
|
96
|
96
|
101
|
99
|
100
|
182
|
170
|
160
|
166
|
142
|
149
|
180
|
169
|
169
|
155
|
178
|
195
|
210
|
220
|
198
|
195
|
192
|
216
|
236
|
211
|
168
|
178
|
175
|
181
|
188
|
195
|
209
|
208
|
189
|
|
長期借入金
|
24
|
24
|
23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
93
|
94
|
95
|
96
|
98
|
101
|
107
|
112
|
121
|
126
|
127
|
129
|
138
|
142
|
150
|
155
|
159
|
162
|
163
|
166
|
167
|
167
|
168
|
171
|
170
|
360
|
361
|
364
|
361
|
353
|
352
|
356
|
357
|
358
|
359
|
363
|
364
|
365
|
362
|
359
|
360
|
361
|
363
|
364
|
366
|
368
|
370
|
367
|
362
|
360
|
359
|
354
|
355
|
355
|
|
利益剰余金
|
79
|
76
|
67
|
61
|
63
|
65
|
71
|
77
|
83
|
86
|
89
|
95
|
102
|
109
|
120
|
134
|
147
|
155
|
164
|
181
|
194
|
206
|
224
|
241
|
244
|
241
|
269
|
294
|
303
|
302
|
317
|
344
|
366
|
379
|
392
|
408
|
431
|
448
|
434
|
432
|
434
|
384
|
399
|
419
|
448
|
463
|
493
|
515
|
523
|
529
|
543
|
554
|
556
|
562
|
|
株主資本
|
151
|
149
|
134
|
130
|
135
|
140
|
146
|
158
|
172
|
180
|
190
|
198
|
214
|
226
|
229
|
249
|
266
|
277
|
280
|
301
|
315
|
328
|
352
|
372
|
375
|
562
|
581
|
609
|
616
|
607
|
620
|
651
|
674
|
689
|
700
|
721
|
745
|
763
|
742
|
737
|
743
|
750
|
772
|
792
|
829
|
843
|
873
|
894
|
895
|
896
|
910
|
913
|
915
|
919
|
|
有利子負債合計
|
25
|
25
|
24
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
1
|
-
|
1
|
1
|
14
|
-
|
4
|
4
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
2
|
2
|
-
|
2
|
7
|
8
|
|
純有利子負債
|
-31
|
-32
|
-35
|
-66
|
-63
|
-65
|
-96
|
-100
|
-118
|
-125
|
-
|
-137
|
-130
|
-132
|
-
|
-152
|
-164
|
-164
|
-
|
-161
|
-155
|
-162
|
-
|
-174
|
-161
|
-125
|
-
|
-46
|
-54
|
-40
|
-
|
-69
|
-50
|
-45
|
-
|
-126
|
-111
|
-90
|
-
|
-26
|
-6
|
1
|
-
|
-32
|
-43
|
-44
|
-
|
-88
|
-95
|
-96
|
-
|
-87
|
-49
|
-36
|
|
DEレシオ(%)
|
16.8
|
16.86
|
18.47
|
0.67
|
0.71
|
0.74
|
0.79
|
0.78
|
0.76
|
0.8
|
-
|
0.64
|
0.61
|
0.64
|
-
|
0.61
|
0.58
|
0.57
|
-
|
0.53
|
0.51
|
0.48
|
-
|
0.45
|
0.46
|
2.64
|
-
|
0.7
|
0.72
|
0.38
|
-
|
0.36
|
0.34
|
0.33
|
-
|
0.29
|
0.28
|
0.27
|
-
|
0.29
|
0.29
|
0.3
|
-
|
0.3
|
0.3
|
0.3
|
-
|
0.24
|
0.25
|
0.24
|
-
|
0.3
|
0.86
|
0.88
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|