|
(単位:百万ドル)
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
4Q25
|
|
現金同等物
|
36
|
54
|
47
|
39
|
59
|
39
|
46
|
32
|
71
|
59
|
38
|
112
|
89
|
48
|
28
|
133
|
42
|
41
|
30
|
48
|
43
|
43
|
50
|
39
|
30
|
49
|
53
|
167
|
156
|
58
|
55
|
81
|
238
|
299
|
115
|
215
|
258
|
304
|
282
|
320
|
200
|
44
|
32
|
47
|
31
|
37
|
21
|
35
|
19
|
45
|
33
|
34
|
|
現金 + 有価証券
|
36
|
54
|
47
|
39
|
59
|
39
|
46
|
32
|
71
|
59
|
38
|
112
|
89
|
48
|
28
|
133
|
42
|
41
|
30
|
48
|
43
|
43
|
50
|
39
|
30
|
49
|
53
|
167
|
156
|
58
|
55
|
81
|
238
|
299
|
115
|
215
|
258
|
304
|
282
|
320
|
200
|
44
|
32
|
47
|
31
|
37
|
21
|
35
|
19
|
45
|
33
|
34
|
|
売掛金
|
61
|
47
|
45
|
61
|
48
|
44
|
50
|
64
|
53
|
54
|
71
|
55
|
60
|
58
|
82
|
47
|
52
|
46
|
55
|
43
|
54
|
39
|
52
|
43
|
51
|
38
|
48
|
132
|
33
|
26
|
34
|
29
|
55
|
54
|
35
|
31
|
45
|
31
|
36
|
39
|
48
|
42
|
48
|
40
|
54
|
50
|
56
|
53
|
50
|
57
|
52
|
48
|
|
商品及び製品
|
544
|
445
|
555
|
600
|
505
|
509
|
628
|
694
|
587
|
669
|
737
|
598
|
636
|
734
|
779
|
529
|
551
|
663
|
719
|
563
|
578
|
670
|
697
|
542
|
552
|
606
|
666
|
366
|
367
|
444
|
473
|
365
|
391
|
365
|
370
|
290
|
301
|
326
|
339
|
278
|
401
|
507
|
563
|
458
|
470
|
491
|
516
|
378
|
392
|
450
|
523
|
425
|
|
流動資産合計
|
708
|
613
|
729
|
766
|
682
|
657
|
809
|
869
|
795
|
879
|
931
|
847
|
873
|
942
|
987
|
800
|
735
|
849
|
894
|
738
|
739
|
836
|
875
|
693
|
706
|
774
|
843
|
731
|
601
|
574
|
600
|
508
|
735
|
777
|
583
|
667
|
722
|
753
|
744
|
709
|
725
|
694
|
681
|
572
|
598
|
624
|
638
|
507
|
508
|
606
|
659
|
608
|
|
有形固定資産
|
229
|
228
|
231
|
239
|
241
|
241
|
244
|
268
|
280
|
296
|
314
|
305
|
310
|
310
|
322
|
323
|
321
|
321
|
321
|
330
|
342
|
362
|
378
|
382
|
377
|
365
|
361
|
277
|
271
|
261
|
261
|
238
|
227
|
220
|
210
|
207
|
208
|
202
|
207
|
216
|
219
|
220
|
221
|
233
|
239
|
244
|
245
|
240
|
233
|
229
|
230
|
228
|
|
固定資産合計
|
635
|
646
|
651
|
666
|
651
|
649
|
648
|
676
|
687
|
701
|
738
|
735
|
742
|
742
|
756
|
741
|
746
|
732
|
701
|
710
|
739
|
760
|
623
|
622
|
610
|
593
|
587
|
450
|
1,215
|
1,181
|
1,184
|
1,172
|
1,020
|
992
|
952
|
919
|
939
|
904
|
872
|
852
|
822
|
805
|
855
|
883
|
896
|
869
|
854
|
822
|
799
|
777
|
775
|
726
|
|
総資産
|
1,343
|
1,260
|
1,380
|
1,433
|
1,333
|
1,307
|
1,457
|
1,545
|
1,482
|
1,580
|
1,669
|
1,583
|
1,616
|
1,684
|
1,743
|
1,541
|
1,482
|
1,581
|
1,596
|
1,448
|
1,479
|
1,597
|
1,498
|
1,315
|
1,317
|
1,367
|
1,430
|
1,181
|
1,816
|
1,755
|
1,785
|
1,680
|
1,755
|
1,770
|
1,536
|
1,587
|
1,662
|
1,658
|
1,616
|
1,562
|
1,548
|
1,499
|
1,536
|
1,456
|
1,495
|
1,494
|
1,492
|
1,329
|
1,307
|
1,383
|
1,435
|
1,335
|
|
買掛金
|
243
|
153
|
212
|
219
|
118
|
117
|
244
|
265
|
171
|
237
|
248
|
176
|
222
|
271
|
270
|
154
|
166
|
269
|
247
|
170
|
175
|
242
|
244
|
140
|
146
|
215
|
257
|
158
|
121
|
157
|
195
|
135
|
175
|
178
|
151
|
150
|
164
|
186
|
196
|
152
|
243
|
226
|
223
|
144
|
143
|
166
|
186
|
114
|
108
|
187
|
214
|
168
|
|
一年内返済予定の長期借入金
|
5
|
10
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
29
|
35
|
13
|
12
|
18
|
15
|
14
|
14
|
10
|
12
|
9
|
1
|
2
|
2
|
1
|
1
|
1
|
9
|
8
|
13
|
14
|
17
|
-
|
23
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
391
|
299
|
367
|
388
|
276
|
247
|
384
|
409
|
320
|
440
|
484
|
405
|
422
|
425
|
434
|
323
|
311
|
407
|
372
|
309
|
292
|
351
|
379
|
255
|
241
|
318
|
372
|
276
|
363
|
401
|
448
|
361
|
430
|
490
|
432
|
402
|
435
|
477
|
474
|
431
|
464
|
442
|
445
|
360
|
351
|
382
|
397
|
319
|
308
|
395
|
422
|
379
|
|
長期借入金
|
142
|
25
|
95
|
86
|
45
|
47
|
67
|
92
|
25
|
47
|
79
|
16
|
15
|
94
|
199
|
97
|
101
|
124
|
214
|
73
|
136
|
188
|
221
|
86
|
103
|
81
|
72
|
56
|
59
|
60
|
62
|
14
|
198
|
186
|
32
|
32
|
44
|
20
|
15
|
15
|
14
|
48
|
85
|
44
|
118
|
131
|
128
|
34
|
59
|
77
|
100
|
-
|
|
固定負債合計
|
271
|
209
|
275
|
268
|
247
|
242
|
239
|
274
|
220
|
195
|
213
|
178
|
177
|
262
|
378
|
261
|
265
|
286
|
358
|
216
|
273
|
329
|
364
|
229
|
247
|
225
|
216
|
167
|
789
|
769
|
763
|
699
|
849
|
818
|
633
|
617
|
647
|
592
|
550
|
527
|
483
|
496
|
532
|
488
|
561
|
579
|
558
|
439
|
450
|
455
|
496
|
408
|
|
総負債
|
662
|
508
|
643
|
657
|
523
|
489
|
624
|
684
|
541
|
635
|
698
|
584
|
599
|
688
|
813
|
584
|
576
|
694
|
730
|
526
|
566
|
680
|
744
|
484
|
488
|
543
|
588
|
443
|
1,153
|
1,170
|
1,212
|
1,061
|
1,279
|
1,309
|
1,066
|
1,020
|
1,083
|
1,070
|
1,024
|
959
|
948
|
939
|
977
|
849
|
912
|
961
|
955
|
758
|
758
|
851
|
918
|
788
|
|
資本金及び資本剰余金
|
169
|
183
|
188
|
191
|
194
|
198
|
205
|
208
|
220
|
226
|
230
|
233
|
237
|
240
|
242
|
246
|
248
|
251
|
254
|
258
|
261
|
264
|
267
|
271
|
274
|
277
|
281
|
283
|
284
|
285
|
286
|
289
|
291
|
293
|
295
|
297
|
299
|
301
|
303
|
305
|
308
|
311
|
314
|
318
|
321
|
325
|
328
|
331
|
334
|
337
|
340
|
343
|
|
利益剰余金
|
545
|
607
|
593
|
625
|
655
|
663
|
673
|
692
|
748
|
746
|
773
|
820
|
830
|
806
|
739
|
768
|
706
|
697
|
684
|
731
|
716
|
710
|
545
|
603
|
605
|
603
|
617
|
508
|
432
|
364
|
343
|
378
|
243
|
223
|
231
|
320
|
329
|
336
|
339
|
350
|
348
|
307
|
307
|
346
|
318
|
263
|
269
|
296
|
271
|
251
|
231
|
265
|
|
株主資本
|
680
|
751
|
737
|
775
|
810
|
817
|
833
|
861
|
941
|
945
|
970
|
998
|
1,016
|
996
|
930
|
956
|
905
|
886
|
865
|
922
|
912
|
916
|
754
|
830
|
828
|
824
|
841
|
737
|
662
|
584
|
573
|
619
|
475
|
460
|
469
|
566
|
579
|
588
|
592
|
602
|
600
|
560
|
559
|
606
|
582
|
533
|
536
|
571
|
548
|
532
|
516
|
546
|
|
有利子負債合計
|
147
|
35
|
100
|
91
|
50
|
53
|
73
|
97
|
33
|
76
|
115
|
29
|
27
|
113
|
214
|
111
|
115
|
135
|
226
|
82
|
138
|
190
|
223
|
88
|
105
|
83
|
81
|
65
|
73
|
75
|
79
|
14
|
222
|
210
|
32
|
32
|
44
|
20
|
15
|
15
|
14
|
48
|
89
|
44
|
118
|
131
|
128
|
34
|
59
|
77
|
100
|
-
|
|
純有利子負債
|
111
|
-20
|
53
|
52
|
-10
|
13
|
27
|
65
|
-39
|
17
|
77
|
-84
|
-63
|
64
|
186
|
-22
|
73
|
94
|
195
|
34
|
94
|
147
|
172
|
48
|
74
|
33
|
28
|
-102
|
-83
|
17
|
23
|
-68
|
-16
|
-89
|
-83
|
-183
|
-214
|
-285
|
-268
|
-305
|
-186
|
3
|
57
|
-4
|
86
|
94
|
106
|
-1
|
40
|
31
|
66
|
-
|
|
DEレシオ(%)
|
21.74
|
4.74
|
13.62
|
11.85
|
6.25
|
6.52
|
8.78
|
11.37
|
3.51
|
8.08
|
11.85
|
2.92
|
2.71
|
11.35
|
23.08
|
11.68
|
12.8
|
15.29
|
26.13
|
8.99
|
15.12
|
20.82
|
29.64
|
10.64
|
12.75
|
10.11
|
9.72
|
8.91
|
11.11
|
12.85
|
13.87
|
2.32
|
46.8
|
45.76
|
6.99
|
5.82
|
7.63
|
3.4
|
2.63
|
2.6
|
2.45
|
8.72
|
15.98
|
7.39
|
20.28
|
24.68
|
23.87
|
6.07
|
10.84
|
14.61
|
19.37
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|