|
(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
|
|
現金同等物
|
0
|
7
|
8
|
8
|
3
|
1
|
1
|
1
|
7
|
4
|
21
|
18
|
16
|
11
|
7
|
6
|
4
|
13
|
11
|
9
|
9
|
5
|
6
|
6
|
5
|
6
|
12
|
8
|
8
|
10
|
11
|
16
|
25
|
33
|
21
|
18
|
32
|
43
|
31
|
84
|
96
|
115
|
127
|
89
|
83
|
79
|
75
|
59
|
58
|
49
|
33
|
35
|
32
|
35
|
|
現金 + 有価証券
|
0
|
7
|
8
|
8
|
3
|
1
|
1
|
1
|
7
|
4
|
21
|
18
|
16
|
11
|
7
|
6
|
4
|
13
|
11
|
9
|
9
|
5
|
6
|
6
|
5
|
6
|
12
|
8
|
8
|
10
|
11
|
16
|
25
|
33
|
21
|
18
|
32
|
43
|
31
|
84
|
96
|
115
|
127
|
89
|
83
|
79
|
75
|
59
|
58
|
49
|
33
|
35
|
32
|
35
|
|
売掛金
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
4
|
5
|
6
|
5
|
5
|
4
|
5
|
12
|
12
|
14
|
16
|
17
|
15
|
17
|
19
|
16
|
20
|
23
|
32
|
17
|
19
|
20
|
24
|
22
|
22
|
25
|
26
|
33
|
43
|
46
|
59
|
61
|
219
|
228
|
291
|
263
|
257
|
255
|
231
|
178
|
203
|
195
|
217
|
191
|
198
|
191
|
199
|
|
流動資産合計
|
2
|
9
|
10
|
9
|
5
|
4
|
3
|
7
|
14
|
11
|
27
|
24
|
21
|
17
|
20
|
19
|
19
|
31
|
29
|
25
|
27
|
25
|
23
|
27
|
30
|
40
|
39
|
33
|
34
|
39
|
37
|
42
|
53
|
64
|
58
|
65
|
81
|
104
|
97
|
323
|
345
|
428
|
410
|
372
|
365
|
342
|
266
|
278
|
269
|
287
|
242
|
252
|
243
|
254
|
|
有形固定資産
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
8
|
9
|
10
|
11
|
13
|
18
|
22
|
25
|
31
|
33
|
36
|
38
|
39
|
41
|
44
|
43
|
45
|
46
|
48
|
49
|
|
固定資産合計
|
10
|
10
|
4
|
4
|
10
|
9
|
8
|
16
|
16
|
15
|
17
|
14
|
14
|
15
|
102
|
100
|
96
|
93
|
92
|
90
|
89
|
86
|
83
|
83
|
83
|
82
|
46
|
46
|
46
|
46
|
45
|
48
|
48
|
49
|
125
|
126
|
127
|
127
|
162
|
1,100
|
1,067
|
1,044
|
1,047
|
1,029
|
1,008
|
1,009
|
1,000
|
983
|
821
|
819
|
623
|
607
|
600
|
585
|
|
総資産
|
13
|
19
|
14
|
13
|
15
|
14
|
12
|
24
|
30
|
27
|
45
|
38
|
35
|
33
|
122
|
120
|
115
|
125
|
122
|
116
|
117
|
112
|
107
|
110
|
113
|
123
|
86
|
80
|
80
|
85
|
82
|
90
|
102
|
113
|
184
|
191
|
208
|
232
|
260
|
1,424
|
1,412
|
1,473
|
1,458
|
1,402
|
1,374
|
1,352
|
1,266
|
1,261
|
1,091
|
1,106
|
865
|
860
|
844
|
839
|
|
買掛金
|
3
|
2
|
3
|
3
|
4
|
3
|
3
|
5
|
5
|
4
|
2
|
3
|
3
|
3
|
8
|
10
|
13
|
13
|
15
|
15
|
20
|
19
|
19
|
20
|
23
|
28
|
19
|
18
|
26
|
22
|
14
|
18
|
22
|
20
|
31
|
29
|
36
|
34
|
34
|
155
|
167
|
171
|
167
|
173
|
171
|
154
|
119
|
138
|
139
|
159
|
159
|
170
|
148
|
147
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
6
|
0
|
0
|
-
|
-
|
-
|
-
|
3
|
3
|
3
|
3
|
10
|
10
|
0
|
0
|
0
|
1
|
2
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
7
|
20
|
6
|
7
|
9
|
8
|
9
|
17
|
11
|
10
|
11
|
9
|
10
|
11
|
23
|
28
|
29
|
30
|
38
|
39
|
31
|
31
|
30
|
35
|
38
|
48
|
46
|
41
|
41
|
44
|
38
|
38
|
51
|
54
|
82
|
79
|
91
|
98
|
111
|
618
|
642
|
609
|
385
|
315
|
312
|
289
|
220
|
228
|
244
|
268
|
236
|
240
|
223
|
240
|
|
長期借入金
|
4
|
5
|
3
|
1
|
1
|
1
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
7
|
7
|
7
|
0
|
-
|
9
|
9
|
9
|
10
|
6
|
5
|
3
|
3
|
3
|
3
|
0
|
-
|
-
|
-
|
18
|
18
|
17
|
17
|
-
|
233
|
244
|
341
|
520
|
472
|
447
|
422
|
410
|
405
|
383
|
374
|
383
|
393
|
407
|
408
|
|
固定負債合計
|
4
|
16
|
3
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
15
|
12
|
14
|
16
|
14
|
15
|
12
|
9
|
6
|
9
|
8
|
14
|
2
|
2
|
23
|
23
|
22
|
21
|
4
|
278
|
282
|
377
|
557
|
507
|
475
|
455
|
438
|
434
|
398
|
392
|
415
|
423
|
438
|
435
|
|
総負債
|
11
|
37
|
9
|
8
|
11
|
11
|
11
|
19
|
11
|
10
|
12
|
9
|
10
|
11
|
31
|
35
|
37
|
38
|
39
|
40
|
47
|
43
|
45
|
52
|
53
|
63
|
58
|
51
|
48
|
54
|
46
|
53
|
53
|
56
|
106
|
102
|
113
|
120
|
115
|
897
|
924
|
987
|
942
|
823
|
788
|
745
|
659
|
662
|
643
|
660
|
651
|
664
|
662
|
676
|
|
資本金及び資本剰余金
|
99
|
87
|
133
|
135
|
137
|
141
|
142
|
152
|
172
|
173
|
193
|
194
|
196
|
197
|
276
|
278
|
279
|
293
|
295
|
296
|
297
|
299
|
299
|
300
|
308
|
311
|
318
|
318
|
320
|
321
|
332
|
335
|
348
|
353
|
360
|
362
|
367
|
370
|
373
|
736
|
741
|
740
|
745
|
798
|
803
|
811
|
822
|
830
|
842
|
850
|
858
|
866
|
875
|
884
|
|
利益剰余金
|
-99
|
-106
|
-128
|
-131
|
-134
|
-139
|
-142
|
-148
|
-154
|
-158
|
-161
|
-165
|
-171
|
-176
|
-185
|
-194
|
-202
|
-208
|
-213
|
-221
|
-228
|
-231
|
-238
|
-242
|
-248
|
-252
|
-291
|
-290
|
-288
|
-290
|
-297
|
-298
|
-300
|
-297
|
-283
|
-273
|
-272
|
-258
|
-228
|
-214
|
-219
|
-212
|
-192
|
-177
|
-166
|
-162
|
-176
|
-184
|
-345
|
-359
|
-596
|
-621
|
-646
|
-669
|
|
株主資本
|
1
|
-18
|
5
|
5
|
3
|
2
|
0
|
4
|
19
|
16
|
32
|
29
|
25
|
21
|
91
|
84
|
78
|
86
|
82
|
76
|
69
|
68
|
62
|
58
|
60
|
59
|
27
|
28
|
32
|
31
|
36
|
37
|
48
|
57
|
77
|
89
|
95
|
112
|
145
|
503
|
486
|
483
|
514
|
576
|
583
|
605
|
605
|
598
|
447
|
445
|
213
|
195
|
182
|
163
|
|
有利子負債合計
|
5
|
5
|
3
|
3
|
4
|
4
|
5
|
7
|
0
|
0
|
-
|
-
|
-
|
-
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
11
|
8
|
7
|
3
|
3
|
3
|
3
|
0
|
-
|
-
|
-
|
18
|
18
|
17
|
17
|
-
|
233
|
244
|
341
|
533
|
472
|
447
|
422
|
410
|
405
|
383
|
374
|
383
|
393
|
407
|
408
|
|
純有利子負債
|
4
|
-2
|
-6
|
-5
|
0
|
2
|
3
|
6
|
-8
|
-5
|
-
|
-
|
-
|
-
|
3
|
4
|
6
|
-4
|
-1
|
1
|
-1
|
3
|
3
|
5
|
2
|
0
|
-9
|
-5
|
-6
|
-8
|
-12
|
-
|
-
|
-
|
-4
|
-1
|
-16
|
-27
|
-
|
149
|
147
|
226
|
406
|
383
|
363
|
342
|
334
|
346
|
325
|
324
|
349
|
358
|
374
|
372
|
|
DEレシオ(%)
|
448.44
|
-33.68
|
55.31
|
67.15
|
107.99
|
154.18
|
682.36
|
160.46
|
0.05
|
0.04
|
-
|
-
|
-
|
-
|
11.68
|
12.54
|
13.52
|
12.2
|
12.68
|
13.75
|
13.41
|
13.81
|
15.61
|
20.38
|
14.47
|
12.41
|
14.0
|
13.87
|
10.63
|
10.39
|
0
|
-
|
-
|
-
|
23.89
|
20.18
|
18.41
|
15.2
|
-
|
46.49
|
50.19
|
70.62
|
103.64
|
82.09
|
76.6
|
69.73
|
67.83
|
67.76
|
85.7
|
83.92
|
179.26
|
200.96
|
223.51
|
249.54
|