|
(単位:百万ドル)
|
1Q12
|
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
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
77
|
78
|
82
|
89
|
82
|
94
|
111
|
121
|
110
|
111
|
123
|
112
|
114
|
114
|
102
|
63
|
58
|
48
|
51
|
51
|
43
|
45
|
51
|
77
|
64
|
69
|
64
|
63
|
57
|
57
|
58
|
71
|
55
|
72
|
84
|
114
|
152
|
186
|
187
|
202
|
88
|
105
|
106
|
115
|
85
|
89
|
81
|
133
|
107
|
99
|
103
|
114
|
68
|
55
|
41
|
53
|
|
現金 + 有価証券
|
77
|
78
|
82
|
89
|
82
|
94
|
111
|
121
|
110
|
111
|
123
|
112
|
114
|
114
|
102
|
63
|
58
|
48
|
51
|
51
|
43
|
45
|
51
|
77
|
64
|
69
|
64
|
63
|
57
|
57
|
58
|
71
|
55
|
72
|
84
|
114
|
152
|
186
|
187
|
202
|
88
|
105
|
106
|
115
|
85
|
89
|
81
|
133
|
107
|
99
|
103
|
114
|
68
|
55
|
41
|
53
|
|
売掛金
|
80
|
80
|
79
|
88
|
88
|
82
|
78
|
80
|
76
|
76
|
75
|
93
|
81
|
79
|
70
|
80
|
71
|
92
|
81
|
83
|
79
|
80
|
74
|
111
|
119
|
126
|
123
|
127
|
129
|
132
|
123
|
129
|
135
|
129
|
125
|
123
|
96
|
92
|
94
|
105
|
123
|
125
|
125
|
147
|
133
|
140
|
146
|
151
|
165
|
166
|
173
|
171
|
166
|
170
|
157
|
165
|
|
商品及び製品
|
96
|
95
|
104
|
108
|
109
|
112
|
101
|
94
|
101
|
106
|
105
|
97
|
102
|
100
|
107
|
103
|
110
|
125
|
118
|
118
|
118
|
116
|
109
|
130
|
135
|
139
|
144
|
152
|
155
|
158
|
149
|
146
|
150
|
142
|
135
|
127
|
124
|
112
|
113
|
111
|
138
|
147
|
175
|
172
|
189
|
192
|
200
|
179
|
204
|
204
|
204
|
186
|
200
|
201
|
200
|
198
|
|
流動資産合計
|
269
|
267
|
277
|
296
|
292
|
303
|
301
|
313
|
308
|
314
|
324
|
326
|
321
|
316
|
304
|
274
|
266
|
293
|
276
|
272
|
257
|
256
|
251
|
340
|
339
|
351
|
350
|
360
|
359
|
365
|
347
|
362
|
358
|
361
|
361
|
382
|
392
|
409
|
414
|
441
|
382
|
407
|
441
|
466
|
442
|
459
|
463
|
496
|
514
|
511
|
516
|
514
|
478
|
467
|
440
|
465
|
|
有形固定資産
|
60
|
60
|
61
|
61
|
60
|
59
|
60
|
65
|
67
|
69
|
72
|
78
|
77
|
76
|
85
|
91
|
92
|
99
|
100
|
104
|
101
|
102
|
99
|
113
|
112
|
113
|
111
|
113
|
104
|
102
|
88
|
87
|
85
|
82
|
81
|
79
|
76
|
72
|
72
|
74
|
99
|
97
|
98
|
97
|
95
|
92
|
94
|
94
|
98
|
100
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
25
|
23
|
23
|
25
|
25
|
24
|
23
|
23
|
24
|
22
|
22
|
21
|
22
|
22
|
20
|
19
|
19
|
18
|
18
|
18
|
10
|
9
|
8
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
7
|
10
|
10
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
11
|
10
|
10
|
10
|
10
|
|
固定資産合計
|
218
|
214
|
214
|
218
|
213
|
213
|
214
|
252
|
260
|
262
|
265
|
272
|
267
|
263
|
289
|
292
|
291
|
495
|
494
|
500
|
486
|
483
|
473
|
772
|
787
|
793
|
780
|
782
|
748
|
738
|
714
|
698
|
732
|
710
|
718
|
710
|
709
|
722
|
733
|
708
|
1,198
|
1,178
|
1,230
|
1,219
|
1,192
|
1,169
|
1,185
|
1,202
|
1,345
|
1,316
|
1,340
|
1,311
|
1,303
|
1,309
|
1,270
|
1,273
|
|
総資産
|
488
|
481
|
491
|
515
|
506
|
516
|
515
|
566
|
569
|
576
|
589
|
598
|
588
|
579
|
593
|
566
|
558
|
789
|
770
|
773
|
743
|
739
|
725
|
1,113
|
1,126
|
1,145
|
1,131
|
1,142
|
1,107
|
1,104
|
1,062
|
1,061
|
1,090
|
1,071
|
1,079
|
1,093
|
1,102
|
1,131
|
1,147
|
1,150
|
1,580
|
1,585
|
1,671
|
1,685
|
1,634
|
1,629
|
1,649
|
1,698
|
1,859
|
1,827
|
1,857
|
1,825
|
1,781
|
1,776
|
1,710
|
1,738
|
|
一年内返済予定の長期借入金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
7
|
13
|
13
|
53
|
45
|
43
|
44
|
43
|
13
|
52
|
49
|
49
|
60
|
60
|
60
|
60
|
60
|
65
|
65
|
65
|
65
|
4
|
29
|
29
|
4
|
4
|
60
|
60
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
50
|
50
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
95
|
89
|
96
|
103
|
92
|
92
|
83
|
84
|
81
|
79
|
88
|
89
|
76
|
71
|
82
|
96
|
89
|
145
|
134
|
132
|
124
|
123
|
92
|
190
|
175
|
179
|
193
|
206
|
195
|
197
|
195
|
211
|
204
|
209
|
205
|
155
|
160
|
155
|
144
|
183
|
245
|
236
|
231
|
249
|
219
|
221
|
215
|
241
|
263
|
263
|
269
|
261
|
231
|
229
|
217
|
257
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
108
|
244
|
234
|
223
|
205
|
196
|
220
|
368
|
358
|
342
|
317
|
303
|
293
|
279
|
254
|
235
|
225
|
206
|
186
|
246
|
246
|
245
|
245
|
244
|
398
|
392
|
480
|
470
|
460
|
450
|
440
|
-
|
539
|
514
|
499
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
223
|
221
|
219
|
251
|
250
|
247
|
243
|
242
|
240
|
237
|
232
|
218
|
211
|
205
|
205
|
200
|
187
|
366
|
355
|
354
|
328
|
318
|
340
|
581
|
586
|
579
|
553
|
527
|
502
|
482
|
446
|
419
|
433
|
398
|
389
|
474
|
475
|
496
|
505
|
436
|
610
|
613
|
694
|
663
|
640
|
622
|
623
|
623
|
748
|
709
|
709
|
682
|
664
|
651
|
621
|
598
|
|
総負債
|
318
|
311
|
315
|
354
|
342
|
340
|
326
|
326
|
321
|
317
|
321
|
307
|
288
|
276
|
288
|
297
|
277
|
511
|
489
|
486
|
453
|
441
|
433
|
772
|
762
|
758
|
747
|
734
|
697
|
679
|
642
|
630
|
638
|
607
|
595
|
629
|
635
|
651
|
650
|
620
|
856
|
850
|
925
|
912
|
859
|
844
|
838
|
864
|
1,012
|
973
|
978
|
943
|
895
|
880
|
839
|
856
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
1
|
8
|
16
|
25
|
34
|
42
|
52
|
104
|
111
|
118
|
124
|
133
|
140
|
150
|
157
|
157
|
164
|
163
|
169
|
174
|
180
|
186
|
186
|
179
|
191
|
202
|
191
|
197
|
206
|
221
|
219
|
236
|
255
|
270
|
284
|
290
|
287
|
281
|
287
|
293
|
286
|
300
|
308
|
316
|
324
|
336
|
346
|
356
|
366
|
379
|
387
|
395
|
403
|
386
|
388
|
382
|
|
株主資本
|
169
|
170
|
176
|
160
|
164
|
176
|
189
|
239
|
247
|
258
|
268
|
291
|
299
|
302
|
305
|
268
|
280
|
277
|
281
|
286
|
290
|
298
|
292
|
341
|
363
|
386
|
383
|
408
|
409
|
424
|
420
|
431
|
452
|
463
|
484
|
463
|
466
|
479
|
497
|
530
|
724
|
735
|
745
|
772
|
775
|
784
|
810
|
833
|
846
|
853
|
878
|
882
|
885
|
896
|
871
|
882
|
|
有利子負債合計
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
7
|
125
|
122
|
298
|
280
|
266
|
250
|
239
|
233
|
421
|
407
|
392
|
377
|
363
|
353
|
339
|
314
|
300
|
290
|
271
|
251
|
251
|
275
|
275
|
249
|
248
|
459
|
453
|
521
|
511
|
501
|
491
|
481
|
471
|
579
|
564
|
550
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-77
|
-78
|
-81
|
-89
|
-82
|
-94
|
-111
|
-121
|
-110
|
-111
|
-123
|
-111
|
-113
|
-114
|
-96
|
62
|
64
|
249
|
228
|
215
|
206
|
193
|
182
|
343
|
343
|
322
|
313
|
300
|
296
|
281
|
256
|
228
|
234
|
199
|
167
|
136
|
123
|
88
|
61
|
46
|
370
|
347
|
414
|
395
|
415
|
402
|
399
|
338
|
472
|
465
|
446
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
0.69
|
0.72
|
0.79
|
0.68
|
0.64
|
0.6
|
0.58
|
0.43
|
0.42
|
0.43
|
0.42
|
0.55
|
0.53
|
0.23
|
2.3
|
46.6
|
43.6
|
107.51
|
99.48
|
93.18
|
86.19
|
80.22
|
80.05
|
123.42
|
112.09
|
101.4
|
98.4
|
88.99
|
86.38
|
79.97
|
74.88
|
69.65
|
64.3
|
58.51
|
52.0
|
54.21
|
59.09
|
57.32
|
50.18
|
46.96
|
63.4
|
61.65
|
69.89
|
66.15
|
64.67
|
62.65
|
59.38
|
56.56
|
68.45
|
66.14
|
62.62
|
-
|
-
|
-
|
-
|
-
|