|
(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
|
1Q25
|
|
現金同等物
|
14
|
16
|
22
|
15
|
8
|
9
|
12
|
11
|
9
|
7
|
42
|
10
|
15
|
16
|
21
|
12
|
8
|
5
|
12
|
14
|
6
|
9
|
16
|
8
|
19
|
12
|
10
|
6
|
17
|
20
|
13
|
20
|
22
|
44
|
9
|
31
|
57
|
29
|
34
|
31
|
76
|
61
|
56
|
112
|
56
|
30
|
70
|
189
|
116
|
60
|
79
|
83
|
|
有価証券
|
104
|
84
|
73
|
63
|
61
|
56
|
52
|
133
|
130
|
118
|
108
|
135
|
122
|
102
|
92
|
96
|
102
|
102
|
102
|
84
|
88
|
86
|
156
|
81
|
141
|
153
|
152
|
145
|
134
|
117
|
125
|
111
|
195
|
182
|
186
|
179
|
140
|
147
|
148
|
135
|
143
|
133
|
115
|
267
|
314
|
282
|
263
|
253
|
245
|
279
|
327
|
-
|
|
現金 + 有価証券
|
118
|
100
|
95
|
79
|
70
|
66
|
65
|
145
|
140
|
126
|
151
|
145
|
138
|
119
|
113
|
109
|
110
|
108
|
114
|
99
|
94
|
96
|
173
|
90
|
160
|
166
|
163
|
151
|
152
|
138
|
139
|
132
|
218
|
227
|
196
|
211
|
198
|
176
|
183
|
166
|
219
|
194
|
172
|
380
|
371
|
313
|
333
|
443
|
362
|
339
|
406
|
83
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
28
|
35
|
31
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
20
|
38
|
56
|
|
流動資産合計
|
120
|
103
|
98
|
81
|
72
|
68
|
67
|
147
|
142
|
128
|
153
|
147
|
140
|
122
|
115
|
110
|
111
|
115
|
116
|
106
|
102
|
98
|
95
|
91
|
162
|
168
|
166
|
155
|
154
|
142
|
141
|
134
|
220
|
231
|
199
|
215
|
201
|
179
|
187
|
175
|
227
|
222
|
180
|
387
|
377
|
335
|
341
|
451
|
373
|
398
|
490
|
495
|
|
有形固定資産
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
投資有価証券
|
3
|
5
|
-
|
-
|
-
|
-
|
-
|
7
|
6
|
15
|
18
|
17
|
18
|
31
|
32
|
31
|
25
|
21
|
13
|
22
|
22
|
15
|
14
|
13
|
20
|
18
|
18
|
17
|
9
|
20
|
19
|
1
|
46
|
45
|
63
|
33
|
40
|
39
|
28
|
10
|
-
|
-
|
-
|
28
|
28
|
67
|
43
|
20
|
66
|
37
|
94
|
-
|
|
固定資産合計
|
5
|
7
|
1
|
1
|
0
|
0
|
0
|
7
|
6
|
16
|
19
|
17
|
18
|
32
|
32
|
32
|
25
|
21
|
14
|
22
|
22
|
15
|
14
|
14
|
20
|
19
|
19
|
19
|
11
|
22
|
23
|
8
|
54
|
53
|
70
|
43
|
50
|
49
|
38
|
22
|
10
|
10
|
10
|
37
|
38
|
77
|
52
|
30
|
76
|
46
|
102
|
66
|
|
総資産
|
126
|
111
|
99
|
82
|
73
|
68
|
67
|
155
|
149
|
144
|
172
|
165
|
159
|
154
|
148
|
143
|
137
|
136
|
130
|
128
|
124
|
114
|
110
|
105
|
183
|
187
|
185
|
175
|
166
|
164
|
165
|
142
|
274
|
285
|
270
|
258
|
252
|
229
|
226
|
198
|
238
|
232
|
190
|
424
|
415
|
413
|
394
|
482
|
449
|
444
|
593
|
562
|
|
買掛金
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
3
|
3
|
3
|
6
|
4
|
3
|
4
|
6
|
6
|
4
|
8
|
10
|
3
|
7
|
13
|
6
|
9
|
5
|
13
|
8
|
8
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
12
|
20
|
-
|
10
|
22
|
46
|
71
|
46
|
71
|
-
|
-
|
|
流動負債合計
|
11
|
11
|
14
|
6
|
5
|
6
|
7
|
4
|
4
|
7
|
41
|
40
|
40
|
6
|
6
|
6
|
7
|
7
|
7
|
11
|
11
|
5
|
6
|
4
|
4
|
4
|
7
|
6
|
9
|
11
|
28
|
16
|
19
|
24
|
30
|
28
|
37
|
38
|
45
|
46
|
46
|
82
|
76
|
43
|
72
|
89
|
108
|
123
|
103
|
137
|
88
|
63
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
24
|
34
|
34
|
49
|
50
|
45
|
37
|
30
|
51
|
40
|
29
|
35
|
11
|
36
|
12
|
118
|
118
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
28
|
-
|
-
|
-
|
54
|
-
|
-
|
-
|
33
|
-
|
-
|
-
|
38
|
-
|
-
|
-
|
225
|
-
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52
|
59
|
-
|
-
|
-
|
99
|
-
|
-
|
-
|
110
|
-
|
-
|
-
|
146
|
-
|
-
|
-
|
313
|
-
|
|
資本金及び資本剰余金
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
-823
|
-839
|
-855
|
-867
|
-876
|
-884
|
-893
|
-902
|
-910
|
-920
|
-929
|
-938
|
-948
|
-920
|
-929
|
-938
|
-946
|
-950
|
-958
|
-966
|
-972
|
-979
|
-986
|
-992
|
-999
|
-1,005
|
-1,012
|
-1,022
|
-1,036
|
-1,051
|
-1,081
|
-1,097
|
-1,113
|
-1,132
|
-1,156
|
-1,184
|
-1,214
|
-1,240
|
-1,272
|
-1,302
|
-1,330
|
-1,372
|
-1,414
|
-1,452
|
-1,501
|
-1,546
|
-1,598
|
-1,654
|
-1,721
|
-1,747
|
-1,773
|
-1,793
|
|
株主資本
|
114
|
99
|
85
|
76
|
68
|
61
|
59
|
150
|
144
|
137
|
130
|
125
|
118
|
147
|
142
|
136
|
130
|
128
|
122
|
117
|
113
|
108
|
103
|
101
|
178
|
183
|
177
|
169
|
157
|
152
|
135
|
120
|
250
|
232
|
210
|
201
|
176
|
151
|
126
|
97
|
142
|
108
|
79
|
326
|
298
|
290
|
247
|
344
|
306
|
292
|
280
|
268
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
24
|
34
|
34
|
49
|
50
|
50
|
50
|
51
|
51
|
51
|
51
|
81
|
82
|
83
|
83
|
118
|
118
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-173
|
-187
|
-164
|
-142
|
-134
|
-117
|
-169
|
-145
|
-122
|
-330
|
-320
|
-262
|
-252
|
-361
|
-280
|
-256
|
-289
|
34
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.4
|
12.04
|
19.53
|
22.88
|
39.42
|
51.47
|
35.5
|
46.92
|
63.95
|
15.76
|
17.31
|
17.86
|
33.05
|
23.99
|
27.2
|
28.68
|
42.26
|
44.26
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|