|
(単位:百万ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
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
|
1
|
5
|
7
|
6
|
10
|
12
|
12
|
4
|
6
|
5
|
9
|
6
|
6
|
5
|
6
|
8
|
8
|
5
|
3
|
10
|
8
|
6
|
16
|
13
|
18
|
12
|
21
|
13
|
16
|
12
|
25
|
131
|
87
|
16
|
14
|
12
|
15
|
14
|
24
|
24
|
63
|
16
|
24
|
12
|
48
|
40
|
59
|
20
|
37
|
33
|
44
|
15
|
|
現金 + 有価証券
|
1
|
5
|
7
|
6
|
10
|
12
|
12
|
4
|
6
|
5
|
9
|
6
|
6
|
5
|
6
|
8
|
8
|
5
|
3
|
10
|
8
|
6
|
16
|
13
|
18
|
12
|
21
|
13
|
16
|
12
|
25
|
131
|
87
|
16
|
14
|
12
|
15
|
14
|
24
|
24
|
63
|
16
|
24
|
12
|
48
|
40
|
59
|
20
|
37
|
33
|
44
|
15
|
|
流動資産合計
|
28
|
30
|
29
|
33
|
36
|
40
|
39
|
31
|
36
|
36
|
42
|
35
|
45
|
61
|
47
|
45
|
43
|
41
|
36
|
40
|
62
|
62
|
76
|
57
|
67
|
57
|
68
|
56
|
63
|
54
|
79
|
173
|
157
|
91
|
67
|
63
|
75
|
83
|
99
|
64
|
109
|
61
|
63
|
52
|
91
|
86
|
101
|
61
|
90
|
87
|
92
|
59
|
|
有形固定資産
|
572
|
612
|
617
|
614
|
625
|
623
|
625
|
627
|
647
|
645
|
653
|
659
|
680
|
657
|
662
|
673
|
688
|
691
|
789
|
802
|
822
|
838
|
860
|
853
|
852
|
847
|
840
|
934
|
935
|
932
|
923
|
912
|
895
|
-
|
848
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
656
|
697
|
701
|
699
|
710
|
708
|
710
|
712
|
732
|
731
|
736
|
742
|
763
|
743
|
752
|
761
|
772
|
775
|
875
|
887
|
906
|
921
|
941
|
934
|
934
|
929
|
920
|
1,286
|
1,287
|
1,285
|
1,279
|
1,268
|
1,247
|
1,224
|
1,186
|
1,162
|
1,148
|
1,105
|
1,088
|
1,074
|
1,064
|
1,054
|
1,000
|
988
|
976
|
967
|
963
|
956
|
961
|
959
|
952
|
958
|
|
総資産
|
685
|
727
|
731
|
733
|
746
|
749
|
750
|
743
|
768
|
767
|
778
|
778
|
809
|
804
|
799
|
806
|
816
|
816
|
911
|
928
|
968
|
983
|
1,017
|
992
|
1,002
|
986
|
989
|
1,342
|
1,351
|
1,340
|
1,359
|
1,441
|
1,405
|
1,316
|
1,254
|
1,225
|
1,224
|
1,189
|
1,188
|
1,139
|
1,174
|
1,116
|
1,064
|
1,041
|
1,067
|
1,053
|
1,065
|
1,018
|
1,052
|
1,046
|
1,044
|
1,017
|
|
買掛金
|
16
|
16
|
17
|
18
|
25
|
19
|
21
|
20
|
30
|
23
|
23
|
19
|
36
|
24
|
21
|
22
|
25
|
20
|
31
|
42
|
43
|
40
|
51
|
30
|
37
|
23
|
37
|
35
|
47
|
37
|
49
|
27
|
11
|
15
|
13
|
13
|
19
|
21
|
35
|
23
|
38
|
24
|
32
|
29
|
40
|
29
|
37
|
29
|
47
|
39
|
50
|
25
|
|
一年内返済予定の長期借入金
|
17
|
14
|
29
|
97
|
11
|
32
|
32
|
32
|
7
|
7
|
8
|
8
|
17
|
18
|
19
|
42
|
36
|
36
|
12
|
12
|
11
|
11
|
12
|
12
|
10
|
10
|
9
|
10
|
9
|
9
|
9
|
9
|
2
|
12
|
10
|
11
|
11
|
11
|
10
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
|
流動負債合計
|
86
|
79
|
99
|
171
|
91
|
113
|
116
|
117
|
102
|
91
|
96
|
95
|
125
|
109
|
114
|
141
|
135
|
126
|
130
|
136
|
135
|
132
|
159
|
130
|
137
|
120
|
149
|
144
|
162
|
150
|
174
|
138
|
205
|
220
|
217
|
210
|
176
|
188
|
213
|
186
|
212
|
143
|
156
|
140
|
163
|
146
|
164
|
141
|
179
|
161
|
176
|
142
|
|
長期借入金
|
178
|
190
|
176
|
106
|
231
|
202
|
201
|
200
|
233
|
232
|
234
|
233
|
229
|
229
|
217
|
196
|
202
|
196
|
271
|
276
|
308
|
317
|
289
|
290
|
275
|
262
|
228
|
263
|
239
|
235
|
206
|
345
|
257
|
199
|
193
|
227
|
283
|
236
|
204
|
203
|
203
|
212
|
170
|
178
|
169
|
159
|
159
|
159
|
164
|
162
|
149
|
189
|
|
資本金及び資本剰余金
|
49
|
50
|
50
|
50
|
74
|
52
|
52
|
75
|
53
|
54
|
54
|
54
|
55
|
55
|
56
|
57
|
57
|
58
|
58
|
59
|
60
|
60
|
61
|
62
|
63
|
63
|
63
|
143
|
144
|
144
|
145
|
146
|
147
|
152
|
153
|
138
|
140
|
143
|
145
|
149
|
150
|
152
|
153
|
157
|
158
|
159
|
160
|
162
|
174
|
176
|
177
|
180
|
|
利益剰余金
|
293
|
294
|
292
|
296
|
278
|
289
|
290
|
292
|
294
|
304
|
306
|
307
|
307
|
319
|
321
|
327
|
334
|
345
|
351
|
357
|
364
|
371
|
403
|
405
|
420
|
433
|
439
|
436
|
449
|
458
|
461
|
437
|
410
|
370
|
331
|
304
|
281
|
282
|
289
|
274
|
283
|
285
|
274
|
263
|
275
|
285
|
281
|
267
|
245
|
266
|
265
|
246
|
|
株主資本
|
346
|
346
|
345
|
343
|
316
|
326
|
328
|
324
|
329
|
340
|
343
|
344
|
346
|
358
|
361
|
364
|
371
|
385
|
391
|
399
|
407
|
416
|
445
|
449
|
467
|
483
|
490
|
597
|
612
|
622
|
621
|
598
|
572
|
538
|
498
|
457
|
437
|
442
|
453
|
441
|
452
|
457
|
456
|
448
|
461
|
472
|
471
|
459
|
449
|
462
|
464
|
441
|
|
有利子負債合計
|
195
|
205
|
206
|
204
|
242
|
234
|
234
|
232
|
240
|
239
|
243
|
242
|
247
|
247
|
237
|
239
|
239
|
232
|
283
|
288
|
320
|
329
|
301
|
302
|
285
|
272
|
238
|
273
|
249
|
245
|
216
|
355
|
259
|
212
|
203
|
239
|
295
|
248
|
215
|
214
|
214
|
223
|
180
|
189
|
180
|
170
|
169
|
169
|
175
|
173
|
159
|
198
|
|
純有利子負債
|
194
|
200
|
198
|
198
|
232
|
222
|
222
|
228
|
233
|
234
|
234
|
235
|
240
|
241
|
231
|
230
|
230
|
227
|
280
|
277
|
312
|
323
|
285
|
289
|
266
|
259
|
216
|
260
|
233
|
233
|
190
|
223
|
171
|
195
|
189
|
226
|
279
|
233
|
191
|
190
|
151
|
206
|
155
|
176
|
131
|
130
|
110
|
149
|
137
|
140
|
114
|
183
|
|
DEレシオ(%)
|
56.5
|
59.3
|
59.66
|
59.4
|
76.66
|
71.92
|
71.46
|
71.69
|
72.91
|
70.34
|
70.81
|
70.23
|
71.46
|
69.07
|
65.59
|
65.63
|
64.36
|
60.48
|
72.36
|
72.28
|
78.55
|
79.21
|
67.81
|
67.33
|
61.1
|
56.36
|
48.73
|
45.77
|
40.81
|
39.47
|
34.81
|
59.34
|
45.33
|
39.39
|
40.82
|
52.23
|
67.44
|
56.14
|
47.43
|
48.66
|
47.44
|
48.91
|
39.49
|
42.21
|
39.05
|
35.97
|
36.05
|
36.96
|
39.09
|
37.44
|
34.23
|
45.02
|