|
(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
|
|
現金同等物
|
8
|
6
|
6
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
5
|
4
|
4
|
5
|
12
|
4
|
6
|
109
|
12
|
11
|
15
|
59
|
23
|
112
|
35
|
12
|
9
|
82
|
56
|
73
|
64
|
87
|
75
|
53
|
80
|
360
|
70
|
186
|
60
|
58
|
39
|
36
|
39
|
43
|
72
|
53
|
60
|
46
|
37
|
46
|
70
|
|
現金 + 有価証券
|
8
|
6
|
6
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
5
|
4
|
4
|
5
|
12
|
4
|
6
|
109
|
12
|
11
|
15
|
59
|
23
|
112
|
35
|
12
|
9
|
82
|
56
|
73
|
64
|
87
|
75
|
53
|
80
|
360
|
70
|
186
|
60
|
58
|
39
|
36
|
39
|
43
|
72
|
53
|
60
|
46
|
37
|
46
|
70
|
|
売掛金
|
311
|
305
|
316
|
313
|
329
|
345
|
378
|
395
|
428
|
473
|
527
|
548
|
583
|
598
|
643
|
653
|
685
|
706
|
743
|
727
|
733
|
688
|
702
|
652
|
644
|
635
|
636
|
618
|
622
|
630
|
652
|
642
|
664
|
666
|
673
|
548
|
514
|
489
|
478
|
457
|
461
|
460
|
455
|
434
|
434
|
423
|
421
|
417
|
426
|
424
|
419
|
|
商品及び製品
|
77
|
96
|
62
|
68
|
70
|
77
|
73
|
88
|
90
|
131
|
120
|
137
|
137
|
168
|
159
|
129
|
173
|
238
|
201
|
181
|
191
|
204
|
164
|
170
|
196
|
235
|
211
|
190
|
195
|
227
|
220
|
213
|
213
|
247
|
219
|
204
|
180
|
216
|
196
|
202
|
223
|
263
|
246
|
255
|
262
|
259
|
240
|
236
|
234
|
231
|
333
|
|
流動資産合計
|
451
|
471
|
452
|
455
|
473
|
491
|
528
|
561
|
591
|
679
|
735
|
774
|
816
|
910
|
925
|
887
|
985
|
1,277
|
1,163
|
1,133
|
1,130
|
1,179
|
1,087
|
1,178
|
1,037
|
1,034
|
1,080
|
981
|
976
|
1,010
|
1,014
|
1,019
|
1,032
|
1,047
|
1,058
|
1,196
|
845
|
969
|
844
|
814
|
833
|
853
|
820
|
807
|
842
|
821
|
831
|
809
|
813
|
808
|
1,204
|
|
有形固定資産
|
42
|
40
|
38
|
40
|
44
|
52
|
46
|
51
|
60
|
75
|
86
|
96
|
112
|
116
|
120
|
122
|
133
|
139
|
151
|
163
|
174
|
171
|
159
|
158
|
154
|
144
|
143
|
141
|
142
|
146
|
148
|
153
|
174
|
172
|
173
|
186
|
192
|
191
|
190
|
186
|
186
|
188
|
-
|
208
|
210
|
218
|
-
|
207
|
221
|
214
|
-
|
|
固定資産合計
|
320
|
315
|
330
|
332
|
346
|
361
|
381
|
396
|
432
|
495
|
562
|
585
|
632
|
645
|
721
|
724
|
766
|
811
|
862
|
863
|
866
|
901
|
853
|
832
|
837
|
840
|
820
|
803
|
820
|
830
|
870
|
1,071
|
1,114
|
1,109
|
1,109
|
1,040
|
995
|
964
|
911
|
868
|
875
|
933
|
933
|
920
|
912
|
915
|
885
|
867
|
888
|
918
|
1,239
|
|
総資産
|
772
|
787
|
783
|
788
|
819
|
852
|
909
|
957
|
1,023
|
1,174
|
1,297
|
1,360
|
1,449
|
1,556
|
1,647
|
1,612
|
1,752
|
2,088
|
2,025
|
1,996
|
1,997
|
2,080
|
1,941
|
2,010
|
1,875
|
1,874
|
1,900
|
1,784
|
1,796
|
1,841
|
1,884
|
2,090
|
2,146
|
2,157
|
2,169
|
2,237
|
1,841
|
1,933
|
1,755
|
1,682
|
1,708
|
1,786
|
1,754
|
1,727
|
1,754
|
1,737
|
1,716
|
1,676
|
1,702
|
1,726
|
2,444
|
|
買掛金
|
50
|
59
|
44
|
60
|
65
|
66
|
69
|
74
|
81
|
106
|
82
|
118
|
95
|
92
|
85
|
89
|
105
|
139
|
86
|
97
|
117
|
116
|
101
|
104
|
100
|
109
|
71
|
82
|
85
|
110
|
71
|
57
|
73
|
85
|
48
|
61
|
63
|
74
|
69
|
64
|
89
|
91
|
74
|
71
|
77
|
79
|
71
|
69
|
72
|
66
|
98
|
|
一年内返済予定の長期借入金
|
0
|
0
|
0
|
103
|
76
|
51
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
65
|
0
|
23
|
1
|
0
|
54
|
25
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
9
|
7
|
-
|
|
流動負債合計
|
105
|
119
|
94
|
212
|
185
|
163
|
151
|
132
|
133
|
167
|
142
|
191
|
158
|
163
|
145
|
146
|
167
|
203
|
146
|
162
|
186
|
193
|
167
|
174
|
178
|
262
|
164
|
193
|
201
|
220
|
237
|
188
|
206
|
212
|
162
|
185
|
193
|
216
|
211
|
217
|
261
|
286
|
258
|
245
|
241
|
246
|
222
|
219
|
247
|
239
|
466
|
|
長期借入金
|
298
|
309
|
320
|
194
|
238
|
279
|
262
|
293
|
334
|
422
|
535
|
517
|
606
|
696
|
774
|
719
|
811
|
1,158
|
1,248
|
1,203
|
1,181
|
1,259
|
1,144
|
1,206
|
1,060
|
973
|
1,090
|
-
|
-
|
-
|
901
|
-
|
-
|
-
|
1,025
|
-
|
457
|
574
|
608
|
342
|
215
|
-
|
-
|
268
|
604
|
477
|
-
|
328
|
247
|
405
|
571
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
755
|
848
|
796
|
896
|
1,249
|
1,340
|
1,304
|
1,291
|
1,370
|
1,255
|
1,318
|
1,170
|
1,082
|
1,201
|
1,041
|
1,024
|
1,033
|
1,027
|
1,254
|
1,303
|
1,313
|
1,379
|
1,556
|
1,129
|
1,188
|
986
|
860
|
805
|
836
|
881
|
928
|
952
|
947
|
991
|
987
|
1,015
|
1,096
|
1,480
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
919
|
993
|
942
|
1,063
|
1,453
|
1,487
|
1,466
|
1,477
|
1,563
|
1,423
|
1,493
|
1,349
|
1,344
|
1,365
|
1,235
|
1,226
|
1,253
|
1,264
|
1,442
|
1,509
|
1,526
|
1,541
|
1,741
|
1,323
|
1,404
|
1,197
|
1,078
|
1,066
|
1,123
|
1,139
|
1,173
|
1,194
|
1,194
|
1,213
|
1,206
|
1,262
|
1,335
|
1,946
|
|
資本金及び資本剰余金
|
133
|
134
|
136
|
139
|
142
|
144
|
204
|
216
|
221
|
223
|
225
|
227
|
228
|
230
|
231
|
232
|
234
|
183
|
85
|
87
|
88
|
89
|
90
|
92
|
96
|
98
|
101
|
102
|
105
|
108
|
111
|
113
|
116
|
120
|
122
|
124
|
126
|
128
|
132
|
133
|
135
|
138
|
140
|
142
|
145
|
153
|
155
|
158
|
161
|
163
|
165
|
|
利益剰余金
|
226
|
209
|
217
|
228
|
240
|
252
|
269
|
292
|
311
|
335
|
363
|
391
|
409
|
406
|
421
|
437
|
454
|
451
|
452
|
443
|
431
|
427
|
427
|
424
|
428
|
430
|
433
|
447
|
464
|
478
|
508
|
534
|
554
|
569
|
570
|
437
|
458
|
465
|
491
|
536
|
573
|
591
|
599
|
605
|
607
|
582
|
539
|
504
|
471
|
420
|
463
|
|
株主資本
|
-
|
343
|
353
|
368
|
382
|
396
|
474
|
508
|
532
|
558
|
589
|
619
|
638
|
636
|
653
|
669
|
688
|
635
|
538
|
530
|
519
|
516
|
517
|
517
|
525
|
529
|
535
|
549
|
569
|
587
|
619
|
647
|
636
|
630
|
627
|
495
|
518
|
528
|
557
|
603
|
642
|
663
|
614
|
554
|
559
|
543
|
502
|
469
|
439
|
390
|
435
|
|
有利子負債合計
|
299
|
310
|
321
|
298
|
315
|
330
|
295
|
293
|
334
|
422
|
536
|
517
|
607
|
696
|
772
|
720
|
812
|
1,159
|
1,249
|
1,204
|
1,182
|
1,259
|
1,145
|
1,207
|
1,061
|
1,038
|
1,091
|
23
|
1
|
0
|
955
|
25
|
2
|
0
|
1,026
|
0
|
458
|
575
|
609
|
343
|
216
|
0
|
-
|
269
|
604
|
478
|
-
|
329
|
256
|
413
|
571
|
|
純有利子負債
|
290
|
304
|
315
|
291
|
310
|
326
|
291
|
289
|
330
|
418
|
530
|
513
|
603
|
690
|
760
|
715
|
805
|
1,050
|
1,237
|
1,192
|
1,167
|
1,200
|
1,121
|
1,094
|
1,026
|
1,026
|
1,081
|
-60
|
-55
|
-73
|
890
|
-63
|
-74
|
-54
|
945
|
-361
|
388
|
389
|
549
|
285
|
177
|
-36
|
-
|
225
|
532
|
424
|
-
|
283
|
219
|
366
|
500
|
|
DEレシオ(%)
|
-
|
90.33
|
91.04
|
80.9
|
82.48
|
83.45
|
62.19
|
57.82
|
62.88
|
75.65
|
90.97
|
83.59
|
95.15
|
109.43
|
118.24
|
107.48
|
117.92
|
182.55
|
232.16
|
227.1
|
227.6
|
243.81
|
221.18
|
233.56
|
202.11
|
196.25
|
203.9
|
4.22
|
0.2
|
0.14
|
154.09
|
3.89
|
0.4
|
0.1
|
163.61
|
0.16
|
88.43
|
108.88
|
109.41
|
56.86
|
33.76
|
0.14
|
-
|
48.53
|
108.05
|
88.1
|
-
|
70.12
|
58.49
|
105.94
|
131.23
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|