|
(単位:百万ドル)
|
2Q12
|
3Q12
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q16
|
1Q17
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
163
|
163
|
164
|
178
|
168
|
207
|
235
|
246
|
257
|
292
|
305
|
319
|
346
|
378
|
297
|
293
|
311
|
336
|
328
|
272
|
179
|
194
|
275
|
277
|
321
|
372
|
429
|
412
|
408
|
498
|
489
|
476
|
474
|
476
|
531
|
620
|
651
|
641
|
687
|
577
|
621
|
695
|
482
|
464
|
812
|
476
|
564
|
427
|
483
|
561
|
557
|
563
|
563
|
631
|
726
|
620
|
|
有価証券
|
-
|
-
|
13
|
19
|
5
|
-
|
-
|
8
|
8
|
8
|
6
|
6
|
6
|
0
|
4
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
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
|
0
|
0
|
|
現金 + 有価証券
|
163
|
163
|
178
|
197
|
174
|
207
|
235
|
255
|
266
|
301
|
312
|
326
|
353
|
378
|
301
|
297
|
315
|
340
|
332
|
277
|
183
|
198
|
278
|
278
|
321
|
372
|
429
|
412
|
408
|
498
|
489
|
476
|
474
|
476
|
531
|
620
|
651
|
641
|
687
|
577
|
621
|
695
|
482
|
464
|
812
|
476
|
565
|
427
|
483
|
561
|
557
|
563
|
564
|
632
|
727
|
621
|
|
売掛金
|
118
|
110
|
92
|
106
|
115
|
109
|
100
|
107
|
131
|
129
|
127
|
136
|
144
|
134
|
135
|
136
|
151
|
145
|
142
|
181
|
197
|
205
|
198
|
212
|
199
|
197
|
182
|
244
|
260
|
251
|
232
|
237
|
245
|
226
|
202
|
207
|
185
|
231
|
232
|
276
|
313
|
325
|
275
|
319
|
343
|
339
|
306
|
324
|
339
|
327
|
287
|
295
|
317
|
338
|
294
|
317
|
|
商品及び製品
|
79
|
82
|
75
|
77
|
80
|
81
|
75
|
71
|
83
|
91
|
92
|
99
|
96
|
99
|
97
|
96
|
97
|
99
|
98
|
133
|
124
|
121
|
114
|
118
|
125
|
136
|
140
|
263
|
239
|
247
|
258
|
261
|
254
|
240
|
237
|
227
|
248
|
243
|
258
|
295
|
325
|
357
|
445
|
470
|
496
|
536
|
547
|
559
|
527
|
483
|
474
|
456
|
451
|
453
|
416
|
417
|
|
流動資産合計
|
393
|
388
|
378
|
416
|
403
|
429
|
445
|
465
|
516
|
557
|
565
|
597
|
629
|
645
|
571
|
566
|
603
|
613
|
583
|
605
|
519
|
555
|
612
|
634
|
704
|
759
|
792
|
973
|
958
|
1,052
|
1,032
|
1,030
|
1,039
|
1,007
|
1,004
|
1,092
|
1,119
|
1,148
|
1,217
|
1,192
|
1,318
|
1,435
|
1,270
|
1,318
|
1,718
|
1,431
|
1,511
|
1,401
|
1,441
|
1,458
|
1,408
|
1,444
|
1,463
|
1,562
|
1,552
|
1,433
|
|
有形固定資産
|
127
|
120
|
118
|
116
|
116
|
118
|
120
|
120
|
141
|
146
|
150
|
158
|
158
|
157
|
158
|
160
|
166
|
162
|
162
|
230
|
224
|
223
|
217
|
223
|
232
|
244
|
250
|
337
|
338
|
343
|
339
|
342
|
338
|
329
|
344
|
334
|
334
|
339
|
344
|
344
|
352
|
364
|
437
|
442
|
435
|
458
|
481
|
492
|
481
|
478
|
493
|
479
|
472
|
481
|
477
|
510
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
31
|
31
|
29
|
25
|
24
|
25
|
26
|
24
|
21
|
23
|
26
|
30
|
37
|
39
|
39
|
39
|
34
|
25
|
23
|
24
|
26
|
25
|
23
|
24
|
24
|
22
|
26
|
23
|
21
|
|
固定資産合計
|
302
|
298
|
300
|
299
|
322
|
333
|
332
|
321
|
443
|
449
|
458
|
498
|
499
|
488
|
499
|
492
|
496
|
478
|
481
|
797
|
821
|
902
|
879
|
909
|
917
|
942
|
947
|
1,654
|
1,629
|
1,610
|
1,581
|
1,594
|
1,582
|
1,543
|
1,555
|
1,520
|
1,491
|
1,505
|
1,530
|
1,594
|
1,608
|
1,602
|
1,881
|
1,874
|
1,825
|
2,347
|
2,392
|
2,560
|
2,534
|
2,545
|
2,587
|
2,499
|
2,461
|
2,500
|
2,340
|
2,455
|
|
総資産
|
696
|
687
|
678
|
716
|
725
|
763
|
777
|
787
|
959
|
1,006
|
1,024
|
1,095
|
1,128
|
1,133
|
1,070
|
1,059
|
1,099
|
1,091
|
1,064
|
1,403
|
1,341
|
1,458
|
1,491
|
1,544
|
1,622
|
1,702
|
1,740
|
2,628
|
2,588
|
2,663
|
2,614
|
2,625
|
2,622
|
2,551
|
2,560
|
2,613
|
2,611
|
2,654
|
2,748
|
2,787
|
2,927
|
3,039
|
3,152
|
3,193
|
3,544
|
3,778
|
3,904
|
3,962
|
3,976
|
4,003
|
3,995
|
3,943
|
3,925
|
4,062
|
3,892
|
3,888
|
|
買掛金
|
30
|
26
|
19
|
28
|
28
|
27
|
27
|
29
|
36
|
38
|
33
|
37
|
36
|
37
|
50
|
47
|
53
|
53
|
51
|
73
|
78
|
81
|
90
|
88
|
100
|
103
|
101
|
120
|
127
|
129
|
126
|
129
|
123
|
107
|
117
|
106
|
113
|
120
|
145
|
179
|
205
|
221
|
222
|
212
|
219
|
219
|
208
|
191
|
173
|
166
|
173
|
172
|
176
|
179
|
188
|
176
|
|
一年内返済予定の長期借入金
|
70
|
93
|
85
|
96
|
85
|
88
|
84
|
94
|
138
|
133
|
126
|
193
|
204
|
186
|
88
|
87
|
82
|
117
|
87
|
6
|
6
|
6
|
6
|
6
|
7
|
9
|
6
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
-
|
-
|
-
|
25
|
25
|
27
|
25
|
-
|
7
|
10
|
134
|
137
|
137
|
135
|
14
|
65
|
67
|
67
|
67
|
17
|
|
流動負債合計
|
148
|
171
|
149
|
164
|
156
|
160
|
155
|
155
|
211
|
221
|
208
|
268
|
283
|
280
|
204
|
190
|
203
|
232
|
209
|
232
|
178
|
187
|
187
|
177
|
202
|
226
|
224
|
264
|
267
|
303
|
295
|
269
|
266
|
248
|
225
|
208
|
209
|
234
|
275
|
326
|
381
|
421
|
434
|
365
|
398
|
448
|
572
|
519
|
495
|
481
|
375
|
404
|
418
|
439
|
433
|
369
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
95
|
95
|
93
|
92
|
91
|
90
|
106
|
102
|
96
|
91
|
84
|
371
|
361
|
434
|
447
|
464
|
473
|
492
|
489
|
743
|
687
|
690
|
684
|
676
|
676
|
668
|
669
|
764
|
776
|
725
|
687
|
623
|
626
|
620
|
611
|
606
|
884
|
975
|
866
|
866
|
864
|
857
|
857
|
800
|
795
|
799
|
788
|
787
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,139
|
1,067
|
1,041
|
1,049
|
1,044
|
1,061
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,514
|
1,472
|
1,459
|
1,489
|
1,478
|
1,431
|
|
資本金及び資本剰余金
|
-
|
-
|
174
|
-
|
-
|
-
|
196
|
-
|
-
|
-
|
223
|
-
|
-
|
-
|
244
|
-
|
-
|
-
|
259
|
-
|
-
|
-
|
291
|
295
|
302
|
306
|
310
|
800
|
816
|
830
|
836
|
842
|
855
|
861
|
868
|
874
|
885
|
892
|
908
|
919
|
930
|
935
|
946
|
951
|
965
|
969
|
974
|
983
|
998
|
1,007
|
1,012
|
1,017
|
1,033
|
1,043
|
1,049
|
1,056
|
|
利益剰余金
|
-
|
-
|
376
|
-
|
-
|
-
|
435
|
-
|
-
|
-
|
445
|
-
|
-
|
-
|
523
|
-
|
-
|
-
|
562
|
-
|
-
|
-
|
634
|
665
|
706
|
741
|
722
|
758
|
791
|
834
|
856
|
882
|
916
|
939
|
950
|
963
|
943
|
986
|
1,034
|
1,079
|
1,150
|
1,229
|
1,268
|
1,372
|
1,446
|
1,507
|
1,585
|
1,659
|
1,714
|
1,755
|
1,782
|
1,814
|
1,844
|
1,884
|
1,815
|
1,841
|
|
株主資本
|
528
|
496
|
501
|
529
|
546
|
580
|
587
|
600
|
622
|
660
|
686
|
706
|
727
|
737
|
727
|
735
|
767
|
733
|
744
|
773
|
774
|
803
|
814
|
855
|
895
|
933
|
927
|
1,441
|
1,470
|
1,519
|
1,478
|
1,505
|
1,509
|
1,472
|
1,496
|
1,476
|
1,462
|
1,529
|
1,608
|
1,660
|
1,742
|
1,821
|
1,893
|
2,000
|
2,051
|
2,088
|
2,211
|
2,307
|
2,357
|
2,405
|
2,480
|
2,471
|
2,465
|
2,573
|
2,414
|
2,457
|
|
有利子負債合計
|
70
|
93
|
85
|
96
|
85
|
88
|
84
|
94
|
233
|
228
|
219
|
285
|
295
|
276
|
195
|
189
|
179
|
209
|
170
|
377
|
367
|
440
|
454
|
470
|
481
|
501
|
495
|
753
|
697
|
700
|
694
|
686
|
686
|
678
|
679
|
774
|
776
|
725
|
687
|
648
|
651
|
647
|
636
|
606
|
892
|
985
|
1,001
|
1,004
|
1,001
|
992
|
871
|
866
|
863
|
867
|
856
|
805
|
|
純有利子負債
|
-94
|
-71
|
-94
|
-102
|
-90
|
-119
|
-152
|
-162
|
-34
|
-74
|
-93
|
-42
|
-59
|
-102
|
-107
|
-108
|
-137
|
-132
|
-163
|
100
|
184
|
242
|
175
|
192
|
159
|
128
|
65
|
341
|
289
|
202
|
204
|
209
|
212
|
202
|
147
|
153
|
124
|
83
|
-1
|
71
|
30
|
-49
|
154
|
141
|
79
|
509
|
436
|
577
|
518
|
430
|
314
|
302
|
299
|
235
|
128
|
184
|
|
DEレシオ(%)
|
13.26
|
18.73
|
16.96
|
18.23
|
15.59
|
15.25
|
14.3
|
15.65
|
37.42
|
34.6
|
31.99
|
40.42
|
40.58
|
37.47
|
26.82
|
25.84
|
23.36
|
28.49
|
22.94
|
48.8
|
47.49
|
54.83
|
55.73
|
54.98
|
53.79
|
53.75
|
53.43
|
52.26
|
47.46
|
46.12
|
46.99
|
45.6
|
45.49
|
46.06
|
45.4
|
52.42
|
53.08
|
47.43
|
42.71
|
39.07
|
37.42
|
35.56
|
33.64
|
30.33
|
43.47
|
47.19
|
45.29
|
43.55
|
42.49
|
41.28
|
35.15
|
35.07
|
35.02
|
33.72
|
35.47
|
32.79
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|