|
(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
|
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
|
1Q26
|
|
現金同等物
|
51
|
86
|
66
|
52
|
54
|
22
|
18
|
18
|
14
|
16
|
18
|
20
|
16
|
18
|
22
|
21
|
21
|
20
|
19
|
33
|
21
|
29
|
19
|
38
|
24
|
64
|
30
|
28
|
134
|
38
|
17
|
17
|
59
|
649
|
27
|
17
|
13
|
332
|
263
|
265
|
312
|
187
|
122
|
67
|
225
|
73
|
85
|
17
|
102
|
27
|
21
|
17
|
94
|
17
|
|
現金 + 有価証券
|
51
|
86
|
66
|
52
|
54
|
22
|
18
|
18
|
14
|
16
|
18
|
20
|
16
|
18
|
22
|
21
|
21
|
20
|
19
|
33
|
21
|
29
|
19
|
38
|
24
|
64
|
30
|
28
|
134
|
38
|
17
|
17
|
59
|
649
|
27
|
17
|
13
|
332
|
263
|
265
|
312
|
187
|
122
|
67
|
225
|
73
|
85
|
17
|
102
|
27
|
21
|
17
|
94
|
17
|
|
売掛金
|
140
|
102
|
121
|
141
|
153
|
227
|
234
|
252
|
304
|
231
|
233
|
272
|
296
|
267
|
265
|
315
|
361
|
318
|
355
|
328
|
329
|
308
|
348
|
369
|
347
|
644
|
684
|
849
|
625
|
701
|
796
|
919
|
817
|
870
|
897
|
938
|
858
|
867
|
929
|
959
|
895
|
994
|
1,118
|
1,244
|
1,067
|
1,184
|
1,214
|
1,461
|
1,243
|
1,372
|
1,507
|
1,661
|
1,373
|
1,527
|
|
商品及び製品
|
25
|
30
|
29
|
26
|
25
|
34
|
35
|
35
|
39
|
43
|
42
|
49
|
47
|
43
|
45
|
48
|
57
|
57
|
61
|
73
|
81
|
84
|
88
|
83
|
83
|
84
|
87
|
90
|
94
|
105
|
107
|
104
|
98
|
92
|
77
|
70
|
70
|
71
|
69
|
69
|
81
|
94
|
98
|
107
|
114
|
115
|
117
|
114
|
108
|
103
|
101
|
115
|
127
|
132
|
|
流動資産合計
|
349
|
335
|
352
|
376
|
381
|
469
|
501
|
541
|
615
|
516
|
541
|
605
|
652
|
584
|
620
|
696
|
817
|
766
|
848
|
851
|
966
|
888
|
950
|
938
|
893
|
936
|
1,005
|
1,148
|
1,096
|
1,178
|
1,307
|
1,411
|
1,258
|
1,930
|
1,306
|
1,265
|
1,168
|
1,498
|
1,477
|
1,449
|
1,356
|
1,369
|
1,433
|
1,513
|
1,492
|
1,483
|
1,555
|
1,708
|
1,550
|
1,626
|
1,760
|
1,896
|
1,694
|
1,824
|
|
有形固定資産
|
147
|
156
|
155
|
158
|
154
|
187
|
189
|
202
|
203
|
203
|
205
|
205
|
206
|
207
|
226
|
231
|
265
|
290
|
309
|
326
|
337
|
344
|
378
|
422
|
423
|
416
|
423
|
428
|
424
|
429
|
422
|
394
|
376
|
350
|
315
|
288
|
273
|
273
|
276
|
284
|
294
|
299
|
312
|
337
|
367
|
374
|
393
|
430
|
444
|
458
|
482
|
514
|
541
|
567
|
|
固定資産合計
|
390
|
396
|
394
|
395
|
389
|
603
|
595
|
613
|
608
|
603
|
601
|
606
|
609
|
609
|
636
|
662
|
713
|
736
|
750
|
868
|
871
|
878
|
925
|
960
|
959
|
946
|
947
|
984
|
1,001
|
1,032
|
1,020
|
983
|
959
|
881
|
838
|
799
|
775
|
764
|
764
|
755
|
762
|
762
|
772
|
792
|
820
|
827
|
840
|
955
|
966
|
984
|
1,018
|
1,217
|
1,250
|
1,280
|
|
総資産
|
739
|
732
|
747
|
772
|
771
|
1,072
|
1,097
|
1,154
|
1,224
|
1,119
|
1,142
|
1,212
|
1,262
|
1,193
|
1,257
|
1,358
|
1,531
|
1,503
|
1,599
|
1,719
|
1,838
|
1,766
|
1,876
|
1,899
|
1,852
|
1,883
|
1,952
|
2,133
|
2,097
|
2,211
|
2,328
|
2,396
|
2,218
|
2,813
|
2,144
|
2,065
|
1,944
|
2,263
|
2,242
|
2,205
|
2,118
|
2,132
|
2,206
|
2,305
|
2,313
|
2,312
|
2,396
|
2,664
|
2,517
|
2,612
|
2,779
|
3,115
|
2,945
|
3,105
|
|
買掛金
|
36
|
31
|
33
|
36
|
38
|
64
|
64
|
77
|
68
|
52
|
62
|
63
|
66
|
52
|
64
|
71
|
93
|
70
|
92
|
115
|
114
|
99
|
119
|
132
|
109
|
112
|
125
|
134
|
119
|
138
|
140
|
129
|
119
|
194
|
177
|
183
|
158
|
171
|
173
|
173
|
155
|
176
|
187
|
200
|
207
|
196
|
204
|
215
|
222
|
212
|
233
|
241
|
223
|
259
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
22
|
78
|
-
|
61
|
66
|
13
|
-
|
17
|
17
|
17
|
-
|
17
|
17
|
17
|
-
|
17
|
-
|
5
|
-
|
15
|
|
流動負債合計
|
113
|
99
|
110
|
114
|
116
|
178
|
177
|
199
|
201
|
165
|
188
|
196
|
212
|
178
|
194
|
226
|
252
|
201
|
242
|
322
|
311
|
263
|
288
|
318
|
283
|
275
|
310
|
304
|
284
|
341
|
356
|
364
|
323
|
428
|
411
|
463
|
448
|
436
|
447
|
393
|
381
|
395
|
432
|
471
|
469
|
433
|
459
|
488
|
506
|
513
|
511
|
608
|
587
|
631
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
636
|
612
|
723
|
706
|
774
|
740
|
811
|
738
|
736
|
731
|
727
|
867
|
867
|
867
|
932
|
970
|
844
|
1,363
|
665
|
490
|
501
|
835
|
831
|
827
|
823
|
819
|
815
|
811
|
807
|
803
|
799
|
949
|
791
|
842
|
942
|
1,092
|
933
|
1,017
|
|
固定負債合計
|
258
|
256
|
257
|
264
|
263
|
496
|
511
|
526
|
561
|
502
|
488
|
530
|
540
|
510
|
539
|
624
|
735
|
737
|
855
|
839
|
912
|
888
|
964
|
909
|
879
|
860
|
858
|
1,012
|
1,008
|
1,048
|
1,117
|
1,150
|
1,026
|
1,550
|
859
|
688
|
684
|
1,016
|
1,013
|
1,000
|
977
|
978
|
977
|
975
|
974
|
981
|
972
|
1,121
|
955
|
1,017
|
1,109
|
1,272
|
1,119
|
1,206
|
|
総負債
|
372
|
356
|
368
|
379
|
379
|
674
|
688
|
725
|
763
|
668
|
677
|
727
|
752
|
688
|
734
|
851
|
987
|
939
|
1,097
|
1,162
|
1,224
|
1,151
|
1,253
|
1,227
|
1,162
|
1,136
|
1,169
|
1,316
|
1,293
|
1,390
|
1,474
|
1,515
|
1,349
|
1,978
|
1,270
|
1,151
|
1,132
|
1,453
|
1,461
|
1,393
|
1,359
|
1,373
|
1,409
|
1,446
|
1,444
|
1,414
|
1,431
|
1,610
|
1,462
|
1,530
|
1,620
|
1,881
|
1,706
|
1,838
|
|
資本金及び資本剰余金
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
利益剰余金
|
240
|
243
|
253
|
266
|
278
|
280
|
287
|
301
|
320
|
317
|
325
|
341
|
362
|
372
|
392
|
426
|
457
|
472
|
488
|
537
|
588
|
600
|
608
|
652
|
674
|
726
|
756
|
784
|
772
|
786
|
816
|
840
|
829
|
796
|
833
|
867
|
800
|
797
|
769
|
798
|
748
|
747
|
784
|
838
|
855
|
882
|
942
|
1,026
|
1,040
|
1,063
|
1,131
|
1,201
|
1,220
|
1,247
|
|
株主資本
|
367
|
375
|
378
|
392
|
391
|
398
|
408
|
428
|
460
|
451
|
464
|
484
|
509
|
504
|
522
|
507
|
543
|
564
|
501
|
557
|
613
|
615
|
622
|
671
|
689
|
746
|
783
|
816
|
804
|
821
|
853
|
880
|
868
|
833
|
873
|
913
|
811
|
809
|
780
|
810
|
758
|
758
|
797
|
858
|
868
|
897
|
964
|
1,053
|
1,054
|
1,080
|
1,158
|
1,233
|
1,239
|
1,266
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
636
|
612
|
723
|
706
|
774
|
740
|
811
|
738
|
736
|
731
|
727
|
867
|
867
|
867
|
932
|
970
|
866
|
1,386
|
688
|
568
|
583
|
896
|
897
|
840
|
840
|
836
|
832
|
828
|
824
|
820
|
816
|
966
|
808
|
859
|
942
|
1,097
|
943
|
1,032
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
614
|
592
|
704
|
672
|
752
|
711
|
792
|
699
|
711
|
667
|
696
|
839
|
733
|
828
|
914
|
953
|
807
|
737
|
660
|
550
|
569
|
564
|
634
|
574
|
528
|
649
|
710
|
761
|
598
|
747
|
731
|
949
|
706
|
831
|
921
|
1,080
|
848
|
1,014
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
116.93
|
108.55
|
144.29
|
126.72
|
126.2
|
120.4
|
130.32
|
109.93
|
106.72
|
97.96
|
92.86
|
106.24
|
107.88
|
105.63
|
109.24
|
110.24
|
99.8
|
166.25
|
78.75
|
62.22
|
71.89
|
110.71
|
115.05
|
103.65
|
110.84
|
110.35
|
104.49
|
96.53
|
94.95
|
91.47
|
84.74
|
91.74
|
76.7
|
79.58
|
81.35
|
88.99
|
76.12
|
81.56
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|