|
(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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
5
|
30
|
24
|
28
|
5
|
26
|
17
|
0
|
3
|
3
|
1
|
5
|
2
|
101
|
52
|
27
|
1
|
108
|
61
|
27
|
6
|
113
|
56
|
149
|
9
|
232
|
173
|
147
|
27
|
257
|
206
|
172
|
34
|
295
|
232
|
240
|
11
|
370
|
256
|
173
|
3
|
271
|
93
|
31
|
9
|
189
|
51
|
126
|
8
|
312
|
183
|
159
|
8
|
247
|
84
|
|
現金 + 有価証券
|
5
|
30
|
24
|
28
|
5
|
26
|
17
|
0
|
3
|
3
|
1
|
5
|
2
|
101
|
52
|
27
|
1
|
108
|
61
|
27
|
6
|
113
|
56
|
149
|
9
|
232
|
173
|
147
|
27
|
257
|
206
|
172
|
34
|
295
|
232
|
240
|
11
|
370
|
256
|
173
|
3
|
271
|
93
|
31
|
9
|
189
|
51
|
126
|
8
|
312
|
183
|
159
|
8
|
247
|
84
|
|
売掛金
|
24
|
30
|
21
|
14
|
26
|
36
|
24
|
14
|
30
|
38
|
17
|
13
|
24
|
59
|
31
|
16
|
28
|
78
|
30
|
19
|
42
|
57
|
21
|
14
|
35
|
44
|
22
|
12
|
30
|
48
|
19
|
12
|
36
|
44
|
26
|
15
|
31
|
72
|
39
|
20
|
30
|
77
|
40
|
23
|
48
|
53
|
36
|
20
|
44
|
46
|
26
|
18
|
41
|
61
|
28
|
|
商品及び製品
|
81
|
59
|
59
|
55
|
85
|
58
|
59
|
55
|
91
|
57
|
61
|
58
|
95
|
70
|
82
|
93
|
188
|
95
|
95
|
103
|
191
|
93
|
63
|
75
|
148
|
60
|
68
|
88
|
160
|
64
|
74
|
92
|
172
|
68
|
74
|
97
|
192
|
89
|
122
|
153
|
282
|
191
|
214
|
247
|
342
|
201
|
191
|
191
|
280
|
161
|
159
|
176
|
275
|
157
|
160
|
|
流動資産合計
|
129
|
134
|
119
|
115
|
137
|
134
|
114
|
92
|
144
|
117
|
94
|
91
|
139
|
268
|
189
|
159
|
269
|
299
|
202
|
166
|
268
|
284
|
251
|
257
|
220
|
359
|
282
|
273
|
244
|
390
|
320
|
303
|
268
|
431
|
353
|
378
|
274
|
563
|
448
|
400
|
385
|
572
|
381
|
348
|
465
|
468
|
319
|
373
|
382
|
544
|
396
|
385
|
385
|
492
|
303
|
|
有形固定資産
|
49
|
48
|
47
|
48
|
49
|
49
|
51
|
52
|
52
|
55
|
55
|
60
|
60
|
153
|
152
|
170
|
167
|
165
|
165
|
171
|
168
|
168
|
154
|
161
|
157
|
154
|
153
|
163
|
160
|
160
|
158
|
166
|
163
|
162
|
166
|
169
|
198
|
197
|
197
|
215
|
216
|
226
|
230
|
236
|
235
|
235
|
231
|
234
|
229
|
227
|
223
|
223
|
225
|
223
|
219
|
|
固定資産合計
|
155
|
146
|
145
|
149
|
150
|
150
|
155
|
157
|
156
|
166
|
166
|
175
|
175
|
325
|
323
|
341
|
336
|
335
|
334
|
339
|
333
|
334
|
288
|
295
|
292
|
289
|
288
|
297
|
296
|
295
|
294
|
303
|
396
|
394
|
394
|
395
|
659
|
658
|
658
|
676
|
704
|
748
|
746
|
746
|
750
|
748
|
679
|
678
|
668
|
647
|
643
|
646
|
648
|
644
|
502
|
|
総資産
|
284
|
281
|
265
|
264
|
288
|
285
|
269
|
250
|
301
|
283
|
260
|
267
|
314
|
594
|
513
|
501
|
605
|
635
|
536
|
506
|
602
|
619
|
539
|
552
|
512
|
648
|
570
|
570
|
540
|
685
|
614
|
606
|
664
|
826
|
748
|
774
|
934
|
1,222
|
1,107
|
1,076
|
1,089
|
1,321
|
1,128
|
1,094
|
1,216
|
1,216
|
998
|
1,051
|
1,051
|
1,191
|
1,039
|
1,032
|
1,034
|
1,137
|
806
|
|
買掛金
|
-
|
-
|
-
|
17
|
18
|
26
|
20
|
26
|
17
|
17
|
18
|
24
|
20
|
54
|
33
|
35
|
36
|
60
|
33
|
35
|
32
|
49
|
19
|
27
|
27
|
55
|
19
|
41
|
33
|
51
|
25
|
25
|
37
|
61
|
37
|
25
|
45
|
104
|
60
|
57
|
65
|
109
|
58
|
57
|
63
|
75
|
21
|
52
|
51
|
92
|
47
|
80
|
63
|
113
|
56
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
143
|
16
|
17
|
19
|
146
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
10
|
11
|
12
|
5
|
5
|
5
|
5
|
5
|
37
|
15
|
17
|
20
|
25
|
20
|
20
|
20
|
160
|
20
|
20
|
10
|
45
|
10
|
10
|
10
|
57
|
-
|
15
|
|
流動負債合計
|
114
|
97
|
83
|
86
|
118
|
106
|
93
|
75
|
132
|
92
|
74
|
74
|
125
|
214
|
142
|
123
|
239
|
223
|
138
|
120
|
242
|
182
|
118
|
125
|
102
|
187
|
120
|
124
|
114
|
203
|
140
|
127
|
135
|
226
|
168
|
180
|
233
|
416
|
303
|
265
|
274
|
420
|
267
|
265
|
419
|
344
|
205
|
220
|
255
|
341
|
210
|
227
|
266
|
325
|
195
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175
|
170
|
166
|
161
|
156
|
151
|
147
|
142
|
138
|
132
|
128
|
186
|
184
|
181
|
179
|
177
|
172
|
157
|
142
|
|
固定負債合計
|
28
|
24
|
21
|
17
|
12
|
7
|
5
|
5
|
5
|
9
|
5
|
7
|
6
|
153
|
150
|
168
|
164
|
153
|
148
|
143
|
134
|
149
|
146
|
145
|
144
|
130
|
127
|
131
|
129
|
125
|
125
|
136
|
200
|
198
|
191
|
194
|
309
|
307
|
303
|
301
|
324
|
335
|
327
|
319
|
319
|
312
|
301
|
359
|
353
|
346
|
344
|
338
|
334
|
317
|
292
|
|
総負債
|
142
|
122
|
105
|
103
|
130
|
114
|
99
|
80
|
137
|
101
|
80
|
81
|
132
|
367
|
293
|
291
|
403
|
377
|
287
|
263
|
376
|
332
|
264
|
270
|
246
|
318
|
248
|
255
|
244
|
329
|
266
|
263
|
335
|
425
|
360
|
374
|
543
|
724
|
607
|
567
|
599
|
756
|
594
|
585
|
738
|
656
|
506
|
579
|
608
|
688
|
554
|
566
|
601
|
642
|
488
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
319
|
-
|
-
|
-
|
331
|
-
|
-
|
-
|
337
|
338
|
339
|
340
|
341
|
343
|
344
|
347
|
349
|
351
|
353
|
356
|
358
|
360
|
364
|
367
|
371
|
374
|
377
|
378
|
379
|
381
|
383
|
385
|
388
|
390
|
392
|
396
|
399
|
401
|
405
|
408
|
|
利益剰余金
|
-116
|
-99
|
-99
|
-97
|
-101
|
-85
|
-83
|
-84
|
-89
|
-71
|
-72
|
-69
|
-73
|
-28
|
-
|
-49
|
-
|
-
|
-
|
-12
|
-
|
-
|
-
|
32
|
19
|
90
|
81
|
73
|
57
|
125
|
116
|
108
|
93
|
167
|
157
|
167
|
157
|
271
|
272
|
286
|
272
|
361
|
338
|
315
|
282
|
364
|
293
|
271
|
239
|
302
|
285
|
264
|
230
|
295
|
116
|
|
株主資本
|
142
|
158
|
159
|
161
|
157
|
170
|
170
|
169
|
164
|
181
|
180
|
186
|
181
|
226
|
219
|
210
|
201
|
258
|
249
|
242
|
225
|
286
|
275
|
282
|
265
|
330
|
322
|
314
|
295
|
356
|
348
|
342
|
329
|
400
|
388
|
399
|
391
|
497
|
500
|
509
|
490
|
564
|
533
|
509
|
477
|
560
|
491
|
471
|
442
|
503
|
485
|
466
|
433
|
495
|
317
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
0
|
-
|
-
|
-
|
-
|
-
|
143
|
16
|
17
|
19
|
146
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
10
|
11
|
12
|
5
|
5
|
5
|
5
|
92
|
213
|
185
|
183
|
181
|
181
|
171
|
167
|
162
|
298
|
152
|
148
|
196
|
229
|
191
|
189
|
187
|
229
|
157
|
157
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-1
|
-
|
-
|
-
|
-
|
-
|
141
|
-93
|
-44
|
-9
|
139
|
-109
|
-51
|
-143
|
-2
|
-224
|
-164
|
-138
|
-17
|
-247
|
-195
|
-168
|
-30
|
-291
|
-228
|
-148
|
202
|
-185
|
-74
|
7
|
178
|
-100
|
74
|
131
|
288
|
-37
|
96
|
69
|
220
|
-121
|
5
|
27
|
221
|
-90
|
72
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.86
|
0.22
|
-
|
-
|
-
|
-
|
-
|
71.03
|
6.21
|
7.15
|
8.08
|
64.85
|
2.01
|
2.35
|
2.55
|
2.97
|
2.61
|
2.9
|
3.2
|
3.64
|
3.23
|
3.5
|
1.46
|
1.52
|
1.25
|
1.29
|
23.15
|
54.41
|
37.36
|
36.73
|
35.66
|
37.08
|
30.42
|
31.32
|
31.9
|
62.47
|
27.26
|
30.1
|
41.62
|
51.72
|
38.09
|
39.03
|
40.12
|
53.02
|
31.81
|
49.5
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|