|
(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
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
25
|
35
|
21
|
20
|
21
|
16
|
12
|
12
|
10
|
28
|
70
|
29
|
24
|
21
|
12
|
15
|
19
|
21
|
225
|
23
|
25
|
16
|
23
|
16
|
13
|
21
|
20
|
16
|
19
|
19
|
11
|
18
|
17
|
19
|
24
|
88
|
148
|
156
|
45
|
37
|
31
|
44
|
33
|
49
|
39
|
45
|
29
|
38
|
24
|
25
|
18
|
16
|
20
|
40
|
18
|
|
現金 + 有価証券
|
25
|
35
|
21
|
20
|
21
|
16
|
12
|
12
|
10
|
28
|
70
|
29
|
24
|
21
|
12
|
15
|
19
|
21
|
225
|
23
|
25
|
16
|
23
|
16
|
13
|
21
|
20
|
16
|
19
|
19
|
11
|
18
|
17
|
19
|
24
|
88
|
148
|
156
|
45
|
37
|
31
|
44
|
33
|
49
|
39
|
45
|
29
|
38
|
24
|
25
|
18
|
16
|
20
|
40
|
18
|
|
売掛金
|
200
|
229
|
195
|
188
|
208
|
258
|
219
|
206
|
231
|
279
|
213
|
217
|
217
|
289
|
222
|
210
|
227
|
288
|
217
|
204
|
222
|
289
|
229
|
207
|
238
|
302
|
273
|
255
|
313
|
339
|
280
|
262
|
310
|
365
|
348
|
332
|
402
|
500
|
382
|
406
|
429
|
505
|
457
|
475
|
507
|
505
|
377
|
349
|
387
|
463
|
394
|
328
|
365
|
456
|
428
|
|
商品及び製品
|
257
|
251
|
246
|
259
|
318
|
306
|
280
|
288
|
306
|
289
|
289
|
298
|
351
|
318
|
293
|
299
|
348
|
339
|
301
|
319
|
317
|
301
|
289
|
312
|
325
|
285
|
251
|
256
|
284
|
300
|
302
|
335
|
370
|
333
|
256
|
276
|
350
|
383
|
481
|
540
|
606
|
585
|
557
|
613
|
643
|
536
|
455
|
433
|
435
|
426
|
395
|
444
|
469
|
450
|
452
|
|
流動資産合計
|
528
|
540
|
488
|
491
|
574
|
605
|
545
|
539
|
587
|
633
|
615
|
586
|
635
|
668
|
564
|
565
|
633
|
680
|
772
|
560
|
580
|
620
|
556
|
551
|
592
|
622
|
555
|
543
|
636
|
673
|
604
|
635
|
711
|
729
|
682
|
757
|
951
|
1,090
|
971
|
1,056
|
1,091
|
1,164
|
1,082
|
1,176
|
1,237
|
1,122
|
892
|
856
|
888
|
956
|
843
|
831
|
900
|
996
|
931
|
|
有形固定資産
|
85
|
86
|
100
|
100
|
99
|
97
|
101
|
115
|
130
|
130
|
129
|
127
|
131
|
128
|
126
|
125
|
124
|
126
|
130
|
132
|
133
|
133
|
134
|
135
|
134
|
132
|
123
|
123
|
128
|
130
|
130
|
130
|
131
|
131
|
132
|
133
|
137
|
135
|
136
|
134
|
149
|
165
|
205
|
281
|
306
|
335
|
351
|
354
|
336
|
335
|
336
|
334
|
331
|
329
|
330
|
|
固定資産合計
|
754
|
760
|
947
|
941
|
934
|
928
|
928
|
921
|
930
|
925
|
917
|
901
|
1,105
|
1,095
|
1,088
|
1,121
|
1,113
|
1,102
|
1,096
|
1,281
|
1,275
|
1,269
|
1,257
|
1,223
|
1,205
|
1,152
|
1,066
|
1,059
|
1,058
|
1,052
|
1,044
|
1,066
|
1,064
|
1,061
|
1,221
|
1,218
|
1,222
|
1,221
|
1,291
|
1,292
|
1,308
|
1,322
|
1,741
|
1,967
|
1,987
|
2,007
|
2,021
|
2,016
|
2,012
|
1,995
|
1,994
|
1,989
|
1,979
|
1,976
|
2,200
|
|
総資産
|
1,283
|
1,300
|
1,435
|
1,433
|
1,509
|
1,534
|
1,474
|
1,460
|
1,518
|
1,559
|
1,533
|
1,487
|
1,740
|
1,763
|
1,653
|
1,687
|
1,746
|
1,782
|
1,869
|
1,841
|
1,855
|
1,889
|
1,813
|
1,774
|
1,798
|
1,774
|
1,621
|
1,602
|
1,694
|
1,725
|
1,649
|
1,702
|
1,775
|
1,791
|
1,903
|
1,975
|
2,174
|
2,312
|
2,263
|
2,348
|
2,400
|
2,487
|
2,823
|
3,144
|
3,225
|
3,129
|
2,914
|
2,873
|
2,902
|
2,952
|
2,839
|
2,821
|
2,880
|
2,973
|
3,132
|
|
買掛金
|
104
|
96
|
69
|
72
|
106
|
86
|
72
|
86
|
109
|
93
|
75
|
84
|
114
|
101
|
98
|
113
|
143
|
122
|
103
|
110
|
130
|
134
|
111
|
136
|
136
|
109
|
129
|
125
|
151
|
146
|
143
|
139
|
166
|
141
|
152
|
193
|
280
|
301
|
334
|
317
|
337
|
306
|
308
|
323
|
311
|
232
|
190
|
226
|
258
|
293
|
245
|
245
|
323
|
315
|
269
|
|
一年内返済予定の長期借入金
|
3
|
3
|
3
|
3
|
-
|
-
|
20
|
21
|
96
|
96
|
96
|
96
|
21
|
21
|
21
|
23
|
23
|
23
|
23
|
24
|
24
|
24
|
24
|
20
|
20
|
20
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
14
|
20
|
20
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
|
流動負債合計
|
341
|
311
|
378
|
348
|
401
|
388
|
308
|
270
|
360
|
355
|
329
|
541
|
769
|
731
|
261
|
268
|
311
|
293
|
268
|
277
|
296
|
327
|
289
|
290
|
312
|
359
|
297
|
258
|
298
|
335
|
312
|
289
|
317
|
317
|
338
|
365
|
500
|
598
|
614
|
571
|
600
|
625
|
602
|
603
|
583
|
522
|
412
|
440
|
472
|
543
|
450
|
427
|
508
|
517
|
466
|
|
長期借入金
|
175
|
175
|
175
|
175
|
175
|
175
|
155
|
164
|
107
|
113
|
95
|
93
|
93
|
93
|
411
|
415
|
455
|
450
|
600
|
562
|
524
|
540
|
461
|
433
|
423
|
405
|
287
|
298
|
299
|
337
|
318
|
319
|
299
|
242
|
337
|
322
|
298
|
438
|
341
|
509
|
470
|
445
|
811
|
1,090
|
1,148
|
1,059
|
928
|
830
|
838
|
729
|
659
|
741
|
705
|
725
|
907
|
|
固定負債合計
|
215
|
225
|
260
|
257
|
255
|
255
|
238
|
245
|
186
|
194
|
174
|
166
|
170
|
172
|
487
|
486
|
524
|
520
|
670
|
607
|
567
|
581
|
502
|
459
|
448
|
431
|
309
|
320
|
320
|
356
|
340
|
377
|
370
|
311
|
403
|
388
|
365
|
502
|
409
|
574
|
532
|
507
|
893
|
1,184
|
1,243
|
1,149
|
1,012
|
917
|
927
|
822
|
750
|
843
|
804
|
827
|
982
|
|
総負債
|
557
|
536
|
638
|
605
|
656
|
644
|
547
|
516
|
547
|
549
|
503
|
707
|
939
|
904
|
749
|
755
|
835
|
814
|
939
|
885
|
863
|
909
|
792
|
750
|
761
|
790
|
606
|
579
|
618
|
692
|
652
|
666
|
688
|
629
|
742
|
753
|
865
|
1,101
|
1,024
|
1,146
|
1,132
|
1,132
|
1,496
|
1,787
|
1,826
|
1,672
|
1,424
|
1,357
|
1,399
|
1,366
|
1,201
|
1,271
|
1,312
|
1,344
|
1,448
|
|
資本金及び資本剰余金
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
586
|
619
|
648
|
671
|
694
|
730
|
761
|
774
|
798
|
835
|
846
|
607
|
626
|
681
|
721
|
742
|
719
|
766
|
728
|
746
|
775
|
762
|
798
|
803
|
812
|
754
|
780
|
783
|
826
|
780
|
746
|
786
|
832
|
901
|
898
|
958
|
1,045
|
942
|
965
|
928
|
980
|
1,054
|
1,021
|
1,045
|
1,076
|
1,128
|
1,164
|
1,186
|
1,165
|
1,241
|
1,284
|
1,194
|
1,211
|
1,260
|
1,311
|
|
株主資本
|
725
|
764
|
796
|
827
|
852
|
890
|
926
|
944
|
970
|
1,009
|
1,029
|
779
|
801
|
858
|
904
|
932
|
911
|
967
|
930
|
956
|
991
|
979
|
1,020
|
1,024
|
1,037
|
984
|
1,014
|
1,023
|
1,075
|
1,033
|
996
|
1,036
|
1,087
|
1,161
|
1,161
|
1,221
|
1,308
|
1,210
|
1,239
|
1,202
|
1,267
|
1,354
|
1,327
|
1,356
|
1,398
|
1,457
|
1,488
|
1,514
|
1,501
|
1,586
|
1,637
|
1,549
|
1,567
|
1,628
|
1,683
|
|
有利子負債合計
|
178
|
178
|
178
|
178
|
175
|
175
|
175
|
186
|
204
|
210
|
192
|
190
|
115
|
115
|
433
|
438
|
479
|
474
|
619
|
587
|
548
|
564
|
485
|
453
|
444
|
426
|
289
|
300
|
301
|
339
|
320
|
321
|
301
|
244
|
339
|
324
|
300
|
440
|
343
|
510
|
472
|
447
|
813
|
1,105
|
1,169
|
1,080
|
934
|
837
|
844
|
735
|
665
|
748
|
713
|
733
|
916
|
|
純有利子負債
|
152
|
142
|
156
|
157
|
153
|
158
|
162
|
174
|
194
|
181
|
122
|
161
|
90
|
94
|
420
|
423
|
459
|
453
|
394
|
564
|
522
|
548
|
462
|
437
|
430
|
405
|
269
|
283
|
281
|
320
|
308
|
302
|
284
|
224
|
314
|
236
|
151
|
283
|
298
|
473
|
440
|
403
|
779
|
1,056
|
1,130
|
1,035
|
905
|
798
|
820
|
710
|
647
|
732
|
693
|
693
|
898
|
|
DEレシオ(%)
|
24.52
|
23.29
|
22.34
|
21.51
|
20.53
|
19.66
|
18.89
|
19.79
|
21.03
|
20.85
|
18.71
|
24.46
|
14.43
|
13.47
|
47.89
|
47.08
|
52.6
|
49.04
|
66.65
|
61.42
|
55.31
|
57.65
|
47.57
|
44.3
|
42.83
|
43.29
|
28.57
|
29.32
|
27.99
|
32.88
|
32.19
|
30.99
|
27.7
|
21.03
|
29.21
|
26.59
|
22.94
|
36.38
|
27.73
|
42.51
|
37.25
|
33.02
|
61.27
|
81.51
|
83.65
|
74.15
|
62.76
|
55.26
|
56.26
|
46.38
|
40.65
|
48.3
|
45.5
|
45.07
|
54.47
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|