|
(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
|
3Q25
|
4Q25
|
|
現金同等物
|
24
|
25
|
54
|
23
|
29
|
37
|
37
|
37
|
55
|
19
|
28
|
17
|
24
|
34
|
52
|
28
|
36
|
30
|
60
|
36
|
46
|
51
|
19
|
22
|
29
|
12
|
19
|
21
|
35
|
41
|
29
|
28
|
19
|
10
|
14
|
11
|
19
|
55
|
47
|
36
|
61
|
78
|
37
|
23
|
30
|
25
|
21
|
24
|
18
|
23
|
37
|
30
|
51
|
43
|
41
|
|
有価証券
|
5
|
6
|
23
|
20
|
25
|
25
|
26
|
29
|
15
|
2
|
0
|
0
|
0
|
0
|
0
|
35
|
56
|
60
|
30
|
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
29
|
32
|
77
|
43
|
54
|
62
|
63
|
66
|
70
|
22
|
28
|
17
|
25
|
34
|
52
|
63
|
92
|
91
|
90
|
67
|
77
|
82
|
20
|
23
|
29
|
13
|
19
|
24
|
35
|
41
|
29
|
28
|
19
|
10
|
14
|
11
|
19
|
55
|
47
|
36
|
61
|
78
|
37
|
23
|
30
|
25
|
21
|
24
|
18
|
23
|
37
|
30
|
51
|
43
|
41
|
|
売掛金
|
-
|
-
|
-
|
-
|
117
|
127
|
121
|
117
|
126
|
144
|
154
|
154
|
165
|
174
|
171
|
160
|
150
|
163
|
172
|
186
|
187
|
188
|
185
|
180
|
222
|
246
|
211
|
185
|
200
|
201
|
192
|
209
|
201
|
197
|
196
|
156
|
165
|
172
|
175
|
172
|
160
|
165
|
168
|
-
|
-
|
-
|
223
|
-
|
-
|
-
|
173
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
40
|
36
|
34
|
38
|
39
|
42
|
36
|
40
|
42
|
46
|
47
|
50
|
51
|
55
|
61
|
62
|
59
|
64
|
63
|
69
|
68
|
73
|
73
|
81
|
103
|
98
|
85
|
77
|
81
|
79
|
78
|
77
|
74
|
75
|
71
|
75
|
70
|
73
|
72
|
70
|
76
|
75
|
80
|
98
|
98
|
86
|
78
|
80
|
72
|
70
|
69
|
80
|
79
|
97
|
92
|
|
流動資産合計
|
216
|
221
|
229
|
218
|
233
|
253
|
251
|
234
|
249
|
220
|
242
|
233
|
261
|
276
|
298
|
297
|
311
|
328
|
336
|
331
|
358
|
365
|
297
|
297
|
368
|
374
|
336
|
344
|
361
|
372
|
371
|
392
|
391
|
396
|
381
|
330
|
311
|
345
|
350
|
332
|
343
|
366
|
337
|
371
|
424
|
396
|
383
|
393
|
376
|
372
|
358
|
372
|
393
|
431
|
442
|
|
有形固定資産
|
167
|
161
|
159
|
162
|
162
|
162
|
168
|
164
|
163
|
175
|
193
|
197
|
195
|
192
|
193
|
192
|
196
|
194
|
202
|
214
|
218
|
229
|
246
|
250
|
299
|
302
|
304
|
304
|
308
|
302
|
315
|
317
|
319
|
326
|
324
|
320
|
314
|
302
|
298
|
292
|
272
|
254
|
249
|
237
|
232
|
231
|
248
|
246
|
245
|
246
|
244
|
242
|
240
|
269
|
268
|
|
投資有価証券
|
12
|
13
|
7
|
10
|
9
|
10
|
12
|
11
|
11
|
11
|
11
|
10
|
6
|
10
|
10
|
9
|
7
|
11
|
12
|
12
|
12
|
10
|
9
|
7
|
10
|
9
|
8
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
286
|
273
|
263
|
277
|
273
|
270
|
268
|
262
|
259
|
325
|
322
|
324
|
317
|
316
|
313
|
310
|
310
|
312
|
320
|
335
|
343
|
351
|
487
|
482
|
670
|
668
|
686
|
691
|
712
|
708
|
696
|
739
|
747
|
752
|
747
|
740
|
742
|
740
|
664
|
658
|
632
|
615
|
549
|
535
|
524
|
521
|
532
|
527
|
532
|
522
|
525
|
516
|
523
|
749
|
733
|
|
総資産
|
502
|
494
|
493
|
495
|
507
|
523
|
520
|
497
|
508
|
545
|
565
|
558
|
578
|
592
|
612
|
607
|
621
|
640
|
657
|
667
|
701
|
717
|
784
|
779
|
1,039
|
1,043
|
1,022
|
1,035
|
1,073
|
1,080
|
1,068
|
1,132
|
1,138
|
1,149
|
1,128
|
1,071
|
1,054
|
1,085
|
1,015
|
990
|
976
|
982
|
887
|
906
|
948
|
918
|
915
|
921
|
908
|
894
|
884
|
888
|
917
|
1,180
|
1,175
|
|
買掛金
|
39
|
38
|
34
|
33
|
40
|
39
|
34
|
32
|
39
|
50
|
47
|
47
|
46
|
55
|
56
|
52
|
54
|
59
|
64
|
60
|
61
|
65
|
63
|
63
|
63
|
62
|
68
|
72
|
75
|
79
|
72
|
73
|
68
|
66
|
69
|
62
|
66
|
69
|
76
|
74
|
79
|
80
|
92
|
88
|
86
|
70
|
86
|
77
|
78
|
83
|
84
|
82
|
86
|
96
|
98
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
155
|
-
|
5
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
103
|
104
|
105
|
99
|
107
|
118
|
122
|
96
|
105
|
125
|
136
|
129
|
137
|
143
|
149
|
135
|
141
|
159
|
177
|
170
|
177
|
188
|
186
|
167
|
197
|
209
|
208
|
204
|
209
|
212
|
227
|
214
|
371
|
399
|
276
|
379
|
361
|
211
|
217
|
188
|
199
|
217
|
232
|
207
|
233
|
232
|
242
|
233
|
224
|
236
|
244
|
227
|
238
|
263
|
285
|
|
長期借入金
|
21
|
20
|
20
|
30
|
30
|
30
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
20
|
21
|
21
|
20
|
20
|
22
|
20
|
20
|
65
|
71
|
257
|
231
|
215
|
214
|
224
|
232
|
245
|
293
|
117
|
95
|
212
|
55
|
15
|
166
|
163
|
162
|
162
|
162
|
162
|
261
|
250
|
203
|
169
|
170
|
145
|
100
|
62
|
77
|
62
|
272
|
285
|
|
資本金及び資本剰余金
|
120
|
120
|
122
|
123
|
125
|
127
|
129
|
132
|
134
|
135
|
140
|
143
|
144
|
146
|
148
|
153
|
156
|
156
|
155
|
156
|
159
|
157
|
159
|
161
|
162
|
163
|
162
|
163
|
165
|
163
|
160
|
159
|
160
|
162
|
162
|
162
|
164
|
164
|
163
|
166
|
166
|
166
|
157
|
148
|
148
|
151
|
154
|
155
|
154
|
156
|
160
|
160
|
163
|
165
|
163
|
|
利益剰余金
|
201
|
203
|
203
|
201
|
204
|
209
|
211
|
210
|
213
|
220
|
225
|
224
|
232
|
243
|
256
|
262
|
272
|
281
|
282
|
295
|
313
|
323
|
341
|
351
|
355
|
375
|
373
|
386
|
402
|
400
|
367
|
360
|
374
|
385
|
388
|
382
|
394
|
414
|
357
|
352
|
336
|
336
|
254
|
208
|
240
|
258
|
273
|
286
|
308
|
329
|
340
|
348
|
373
|
388
|
359
|
|
株主資本
|
321
|
320
|
321
|
320
|
323
|
330
|
333
|
335
|
338
|
347
|
352
|
356
|
366
|
374
|
382
|
390
|
401
|
406
|
406
|
423
|
446
|
452
|
470
|
481
|
501
|
518
|
511
|
524
|
538
|
530
|
496
|
484
|
503
|
514
|
516
|
504
|
526
|
547
|
492
|
497
|
476
|
473
|
386
|
327
|
356
|
377
|
396
|
410
|
432
|
455
|
471
|
479
|
506
|
522
|
487
|
|
有利子負債合計
|
21
|
21
|
21
|
30
|
30
|
30
|
30
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
20
|
21
|
21
|
20
|
20
|
22
|
20
|
20
|
65
|
71
|
257
|
231
|
215
|
214
|
224
|
232
|
245
|
293
|
272
|
95
|
217
|
55
|
15
|
166
|
165
|
162
|
162
|
162
|
163
|
261
|
250
|
203
|
169
|
170
|
145
|
100
|
62
|
77
|
62
|
272
|
285
|
|
純有利子負債
|
-9
|
-12
|
-57
|
-13
|
-24
|
-32
|
-33
|
-47
|
-51
|
-2
|
-8
|
3
|
-4
|
-12
|
-32
|
-42
|
-71
|
-71
|
-71
|
-46
|
-58
|
-62
|
45
|
48
|
227
|
217
|
196
|
190
|
188
|
191
|
216
|
264
|
253
|
85
|
202
|
43
|
-4
|
111
|
117
|
125
|
100
|
83
|
125
|
237
|
220
|
178
|
148
|
146
|
127
|
77
|
24
|
46
|
10
|
228
|
243
|
|
DEレシオ(%)
|
6.6
|
6.61
|
6.55
|
9.66
|
9.56
|
9.35
|
9.24
|
6.2
|
6.12
|
5.97
|
5.87
|
5.81
|
5.87
|
6.03
|
5.39
|
5.57
|
5.35
|
5.13
|
5.02
|
5.27
|
4.57
|
4.51
|
13.9
|
14.82
|
51.42
|
44.59
|
42.21
|
40.9
|
41.73
|
43.84
|
49.51
|
60.48
|
54.22
|
18.61
|
42.17
|
11.01
|
2.98
|
30.41
|
33.49
|
32.56
|
33.99
|
34.19
|
42.21
|
79.75
|
70.31
|
53.95
|
42.84
|
41.61
|
33.7
|
22.09
|
13.16
|
16.04
|
12.24
|
52.1
|
58.41
|
|
運転資本
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|