|
(単位:百万ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
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
|
|
現金同等物
|
60
|
44
|
38
|
39
|
35
|
28
|
32
|
23
|
26
|
41
|
37
|
36
|
38
|
33
|
35
|
33
|
42
|
43
|
69
|
66
|
61
|
39
|
46
|
45
|
49
|
42
|
90
|
133
|
140
|
132
|
116
|
108
|
116
|
123
|
111
|
301
|
86
|
100
|
103
|
145
|
152
|
219
|
220
|
202
|
179
|
170
|
136
|
110
|
120
|
261
|
157
|
404
|
88
|
68
|
57
|
50
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48
|
49
|
48
|
45
|
47
|
46
|
46
|
40
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
60
|
44
|
38
|
39
|
35
|
28
|
32
|
23
|
26
|
90
|
86
|
85
|
83
|
80
|
82
|
80
|
83
|
43
|
69
|
66
|
61
|
39
|
46
|
45
|
49
|
42
|
90
|
133
|
140
|
132
|
116
|
108
|
116
|
123
|
111
|
301
|
86
|
100
|
103
|
145
|
152
|
219
|
220
|
202
|
179
|
170
|
136
|
110
|
120
|
261
|
157
|
404
|
88
|
68
|
57
|
50
|
|
売掛金
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
3
|
4
|
5
|
4
|
6
|
5
|
6
|
9
|
14
|
14
|
13
|
15
|
12
|
16
|
15
|
13
|
16
|
11
|
13
|
13
|
13
|
15
|
80
|
20
|
18
|
20
|
18
|
20
|
20
|
15
|
12
|
16
|
16
|
17
|
16
|
13
|
13
|
15
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
5
|
5
|
6
|
5
|
6
|
7
|
8
|
7
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
6
|
8
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
8
|
7
|
|
流動資産合計
|
62
|
49
|
46
|
48
|
43
|
36
|
35
|
28
|
34
|
95
|
90
|
89
|
88
|
83
|
83
|
82
|
88
|
60
|
83
|
82
|
80
|
59
|
69
|
65
|
66
|
68
|
133
|
171
|
179
|
172
|
156
|
156
|
165
|
167
|
160
|
346
|
127
|
143
|
140
|
190
|
263
|
269
|
263
|
257
|
228
|
266
|
244
|
455
|
449
|
507
|
409
|
449
|
130
|
105
|
103
|
96
|
|
有形固定資産
|
4
|
5
|
5
|
5
|
5
|
11
|
13
|
21
|
28
|
29
|
31
|
31
|
33
|
33
|
32
|
28
|
27
|
109
|
114
|
121
|
135
|
136
|
137
|
140
|
142
|
148
|
895
|
883
|
884
|
886
|
894
|
1,023
|
1,030
|
1,038
|
1,046
|
1,040
|
1,018
|
996
|
975
|
954
|
935
|
919
|
904
|
890
|
875
|
841
|
-
|
812
|
815
|
808
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
73
|
79
|
69
|
69
|
73
|
81
|
83
|
92
|
97
|
55
|
56
|
56
|
58
|
39
|
38
|
37
|
31
|
285
|
295
|
318
|
348
|
348
|
349
|
353
|
356
|
367
|
1,232
|
1,218
|
1,217
|
1,217
|
1,209
|
1,534
|
1,529
|
1,523
|
1,580
|
1,555
|
1,496
|
1,465
|
1,430
|
1,425
|
1,401
|
1,375
|
1,351
|
1,346
|
1,318
|
1,281
|
1,264
|
1,044
|
1,044
|
1,037
|
1,042
|
1,052
|
1,051
|
996
|
976
|
961
|
|
総資産
|
136
|
128
|
116
|
117
|
117
|
117
|
119
|
120
|
131
|
150
|
147
|
145
|
146
|
122
|
122
|
120
|
119
|
345
|
378
|
400
|
429
|
408
|
419
|
418
|
422
|
435
|
1,365
|
1,390
|
1,396
|
1,390
|
1,366
|
1,690
|
1,694
|
1,690
|
1,740
|
1,902
|
1,623
|
1,608
|
1,570
|
1,615
|
1,664
|
1,644
|
1,615
|
1,604
|
1,546
|
1,547
|
1,508
|
1,499
|
1,494
|
1,544
|
1,452
|
1,501
|
1,181
|
1,101
|
1,079
|
1,058
|
|
買掛金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
8
|
8
|
10
|
11
|
8
|
10
|
16
|
19
|
16
|
21
|
19
|
27
|
24
|
30
|
28
|
30
|
29
|
39
|
26
|
20
|
20
|
16
|
16
|
19
|
23
|
20
|
18
|
25
|
17
|
18
|
22
|
18
|
28
|
18
|
19
|
21
|
18
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
9
|
11
|
13
|
14
|
15
|
15
|
15
|
13
|
9
|
9
|
9
|
-
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
10
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
21
|
25
|
30
|
55
|
33
|
37
|
34
|
36
|
43
|
77
|
74
|
75
|
69
|
83
|
124
|
122
|
125
|
132
|
132
|
128
|
131
|
118
|
141
|
132
|
139
|
126
|
134
|
119
|
139
|
132
|
161
|
149
|
204
|
174
|
190
|
169
|
94
|
100
|
101
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
12
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
139
|
139
|
147
|
169
|
167
|
167
|
163
|
161
|
158
|
963
|
962
|
961
|
960
|
960
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
13
|
12
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
139
|
142
|
155
|
178
|
176
|
171
|
168
|
165
|
161
|
966
|
965
|
964
|
963
|
967
|
1,250
|
1,268
|
1,269
|
1,318
|
1,511
|
1,313
|
1,298
|
1,290
|
1,302
|
1,255
|
1,199
|
1,169
|
1,136
|
1,092
|
1,056
|
1,023
|
985
|
976
|
794
|
740
|
742
|
472
|
493
|
504
|
495
|
|
総負債
|
15
|
7
|
6
|
6
|
6
|
7
|
7
|
8
|
19
|
18
|
15
|
15
|
15
|
14
|
14
|
14
|
13
|
160
|
168
|
186
|
234
|
210
|
209
|
202
|
202
|
205
|
1,044
|
1,039
|
1,040
|
1,032
|
1,051
|
1,374
|
1,391
|
1,394
|
1,451
|
1,643
|
1,441
|
1,430
|
1,409
|
1,443
|
1,388
|
1,338
|
1,296
|
1,270
|
1,211
|
1,195
|
1,155
|
1,147
|
1,126
|
999
|
914
|
932
|
642
|
588
|
605
|
596
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
0
|
0
|
0
|
284
|
286
|
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
|
-83
|
-83
|
-96
|
-94
|
-94
|
-95
|
-93
|
-93
|
-93
|
-73
|
-74
|
-76
|
-76
|
-99
|
-99
|
-100
|
-101
|
-98
|
-74
|
-72
|
-93
|
-91
|
-81
|
-76
|
-74
|
-66
|
-79
|
-76
|
-73
|
-76
|
-121
|
-141
|
-156
|
-165
|
-173
|
-205
|
-284
|
-291
|
-310
|
-300
|
-197
|
-168
|
-159
|
-138
|
-139
|
-125
|
-128
|
-116
|
-104
|
70
|
61
|
96
|
60
|
32
|
-8
|
-20
|
|
株主資本
|
121
|
121
|
109
|
111
|
111
|
110
|
112
|
111
|
112
|
132
|
132
|
130
|
130
|
107
|
107
|
105
|
105
|
184
|
210
|
214
|
195
|
198
|
209
|
216
|
220
|
230
|
320
|
351
|
356
|
357
|
315
|
315
|
303
|
296
|
289
|
258
|
182
|
178
|
161
|
171
|
276
|
305
|
319
|
333
|
335
|
352
|
352
|
352
|
368
|
545
|
537
|
569
|
539
|
513
|
474
|
462
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
13
|
11
|
11
|
10
|
10
|
10
|
9
|
9
|
146
|
146
|
158
|
183
|
181
|
183
|
178
|
176
|
172
|
972
|
971
|
970
|
960
|
971
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-16
|
-78
|
-76
|
-74
|
-73
|
-71
|
-72
|
-71
|
-74
|
103
|
76
|
92
|
121
|
141
|
136
|
133
|
126
|
129
|
882
|
837
|
830
|
828
|
854
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.05
|
10.37
|
8.76
|
8.65
|
8.39
|
9.89
|
9.58
|
9.42
|
9.1
|
79.33
|
69.41
|
74.02
|
93.94
|
91.66
|
87.59
|
82.63
|
80.22
|
74.96
|
303.11
|
276.56
|
271.98
|
268.71
|
308.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|