|
(単位:百万ドル)
|
1Q12
|
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
|
1Q26
|
|
現金同等物
|
39
|
103
|
102
|
117
|
135
|
160
|
90
|
99
|
102
|
94
|
88
|
102
|
88
|
78
|
106
|
104
|
94
|
215
|
230
|
210
|
210
|
195
|
244
|
304
|
262
|
252
|
332
|
370
|
354
|
332
|
369
|
409
|
354
|
246
|
288
|
340
|
404
|
416
|
478
|
467
|
487
|
468
|
548
|
636
|
332
|
320
|
352
|
386
|
332
|
279
|
297
|
389
|
362
|
363
|
398
|
457
|
489
|
|
有価証券
|
142
|
68
|
61
|
79
|
74
|
69
|
35
|
37
|
46
|
42
|
56
|
75
|
88
|
90
|
87
|
101
|
112
|
103
|
127
|
128
|
108
|
99
|
114
|
137
|
138
|
55
|
47
|
77
|
105
|
119
|
105
|
76
|
84
|
55
|
56
|
47
|
23
|
12
|
12
|
9
|
6
|
7
|
5
|
67
|
42
|
46
|
57
|
32
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
181
|
172
|
163
|
196
|
209
|
229
|
126
|
137
|
149
|
137
|
144
|
177
|
177
|
169
|
194
|
206
|
207
|
318
|
358
|
338
|
319
|
294
|
359
|
442
|
401
|
307
|
380
|
448
|
459
|
452
|
474
|
486
|
439
|
301
|
344
|
388
|
427
|
428
|
491
|
476
|
493
|
475
|
553
|
703
|
374
|
367
|
409
|
418
|
332
|
279
|
297
|
389
|
362
|
363
|
398
|
457
|
489
|
|
売掛金
|
41
|
49
|
49
|
69
|
38
|
28
|
61
|
73
|
50
|
55
|
74
|
60
|
32
|
49
|
83
|
82
|
58
|
165
|
244
|
247
|
196
|
240
|
284
|
294
|
185
|
215
|
249
|
213
|
165
|
184
|
247
|
235
|
160
|
202
|
244
|
213
|
138
|
169
|
208
|
197
|
146
|
162
|
233
|
148
|
112
|
139
|
215
|
143
|
108
|
152
|
221
|
192
|
129
|
118
|
214
|
163
|
92
|
|
商品及び製品
|
9
|
8
|
9
|
8
|
7
|
8
|
7
|
7
|
10
|
10
|
11
|
12
|
11
|
14
|
10
|
12
|
12
|
71
|
63
|
58
|
58
|
52
|
54
|
40
|
41
|
36
|
36
|
34
|
32
|
30
|
28
|
26
|
26
|
26
|
24
|
22
|
27
|
26
|
26
|
22
|
20
|
25
|
21
|
28
|
22
|
24
|
18
|
17
|
18
|
15
|
15
|
14
|
14
|
16
|
14
|
12
|
13
|
|
流動資産合計
|
246
|
242
|
236
|
289
|
270
|
286
|
219
|
237
|
229
|
223
|
248
|
278
|
246
|
264
|
315
|
337
|
307
|
697
|
753
|
740
|
668
|
665
|
745
|
854
|
704
|
636
|
713
|
752
|
718
|
719
|
802
|
801
|
675
|
572
|
654
|
659
|
630
|
669
|
762
|
722
|
696
|
701
|
839
|
921
|
563
|
588
|
681
|
617
|
549
|
540
|
609
|
672
|
590
|
583
|
692
|
713
|
683
|
|
有形固定資産
|
14
|
15
|
15
|
16
|
17
|
16
|
18
|
19
|
20
|
21
|
21
|
23
|
22
|
21
|
23
|
23
|
24
|
60
|
58
|
62
|
64
|
64
|
61
|
61
|
60
|
57
|
53
|
52
|
60
|
63
|
60
|
58
|
56
|
58
|
58
|
57
|
55
|
53
|
51
|
48
|
46
|
45
|
42
|
41
|
40
|
38
|
37
|
34
|
33
|
30
|
27
|
26
|
24
|
23
|
22
|
21
|
21
|
|
投資有価証券
|
27
|
26
|
28
|
16
|
29
|
5
|
10
|
16
|
13
|
22
|
37
|
41
|
56
|
47
|
46
|
58
|
60
|
32
|
17
|
13
|
15
|
8
|
17
|
21
|
9
|
6
|
3
|
0
|
-
|
-
|
1
|
1
|
5
|
7
|
2
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
8
|
5
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
10
|
|
固定資産合計
|
260
|
257
|
294
|
278
|
285
|
275
|
312
|
314
|
310
|
318
|
329
|
329
|
341
|
327
|
323
|
331
|
333
|
2,907
|
2,881
|
2,852
|
2,826
|
2,795
|
2,767
|
2,747
|
2,705
|
2,681
|
2,646
|
2,616
|
2,560
|
2,523
|
2,495
|
2,469
|
2,518
|
2,496
|
2,473
|
2,461
|
2,437
|
2,408
|
2,384
|
2,363
|
2,337
|
2,315
|
2,294
|
2,273
|
2,253
|
2,234
|
2,222
|
2,203
|
2,181
|
2,157
|
1,980
|
1,922
|
1,495
|
1,486
|
1,482
|
1,473
|
1,473
|
|
総資産
|
506
|
500
|
530
|
567
|
556
|
561
|
532
|
552
|
539
|
541
|
577
|
607
|
588
|
591
|
638
|
669
|
641
|
3,604
|
3,635
|
3,593
|
3,494
|
3,460
|
3,513
|
3,602
|
3,410
|
3,318
|
3,359
|
3,369
|
3,278
|
3,243
|
3,297
|
3,270
|
3,194
|
3,069
|
3,127
|
3,121
|
3,068
|
3,078
|
3,146
|
3,085
|
3,033
|
3,016
|
3,134
|
3,195
|
2,817
|
2,822
|
2,904
|
2,821
|
2,731
|
2,698
|
2,590
|
2,595
|
2,085
|
2,070
|
2,175
|
2,187
|
2,157
|
|
買掛金
|
6
|
7
|
6
|
7
|
8
|
8
|
9
|
10
|
12
|
8
|
8
|
11
|
9
|
10
|
10
|
13
|
11
|
37
|
52
|
43
|
45
|
45
|
41
|
37
|
30
|
30
|
32
|
30
|
25
|
22
|
29
|
24
|
25
|
34
|
19
|
20
|
17
|
18
|
19
|
17
|
16
|
17
|
18
|
21
|
19
|
21
|
15
|
16
|
14
|
15
|
15
|
14
|
15
|
13
|
13
|
18
|
14
|
|
一年内返済予定の長期借入金
|
15
|
15
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
118
|
122
|
120
|
134
|
125
|
120
|
140
|
145
|
132
|
128
|
150
|
162
|
141
|
145
|
168
|
187
|
148
|
374
|
433
|
457
|
424
|
422
|
453
|
460
|
402
|
397
|
419
|
413
|
359
|
339
|
386
|
379
|
349
|
350
|
384
|
398
|
357
|
362
|
396
|
411
|
367
|
370
|
431
|
476
|
415
|
402
|
440
|
453
|
383
|
359
|
382
|
395
|
383
|
347
|
381
|
407
|
386
|
|
長期借入金
|
49
|
45
|
62
|
62
|
62
|
62
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
250
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
600
|
600
|
600
|
600
|
550
|
500
|
450
|
450
|
450
|
450
|
450
|
450
|
350
|
350
|
350
|
350
|
350
|
200
|
200
|
200
|
100
|
100
|
100
|
100
|
100
|
75
|
75
|
75
|
-
|
-
|
|
固定負債合計
|
65
|
62
|
85
|
91
|
89
|
89
|
31
|
35
|
33
|
30
|
31
|
35
|
33
|
33
|
37
|
45
|
46
|
656
|
672
|
692
|
678
|
663
|
661
|
705
|
690
|
687
|
608
|
886
|
872
|
867
|
867
|
824
|
832
|
778
|
780
|
783
|
780
|
776
|
771
|
667
|
662
|
646
|
654
|
658
|
494
|
482
|
458
|
337
|
316
|
298
|
303
|
308
|
270
|
264
|
272
|
218
|
222
|
|
総負債
|
183
|
184
|
205
|
225
|
214
|
209
|
171
|
180
|
166
|
158
|
182
|
198
|
175
|
178
|
206
|
233
|
195
|
1,030
|
1,105
|
1,149
|
1,102
|
1,085
|
1,115
|
1,165
|
1,092
|
1,085
|
1,027
|
1,299
|
1,232
|
1,206
|
1,253
|
1,204
|
1,182
|
1,129
|
1,164
|
1,182
|
1,137
|
1,138
|
1,168
|
1,079
|
1,030
|
1,017
|
1,085
|
1,134
|
909
|
884
|
898
|
790
|
699
|
658
|
685
|
703
|
653
|
611
|
654
|
626
|
609
|
|
資本金及び資本剰余金
|
229
|
231
|
233
|
237
|
239
|
245
|
248
|
253
|
256
|
263
|
267
|
273
|
278
|
287
|
292
|
298
|
302
|
2,620
|
2,628
|
2,643
|
2,650
|
2,667
|
2,677
|
2,694
|
2,703
|
2,724
|
2,736
|
2,665
|
2,676
|
2,797
|
2,810
|
2,829
|
2,841
|
2,863
|
2,874
|
2,892
|
2,903
|
2,925
|
2,937
|
2,956
|
2,969
|
2,992
|
3,004
|
3,024
|
2,993
|
3,016
|
3,078
|
3,100
|
3,119
|
3,143
|
3,158
|
3,181
|
3,202
|
3,221
|
3,235
|
3,255
|
3,275
|
|
利益剰余金
|
130
|
137
|
147
|
160
|
165
|
175
|
186
|
201
|
206
|
216
|
233
|
250
|
262
|
273
|
290
|
311
|
319
|
311
|
287
|
283
|
274
|
273
|
294
|
316
|
292
|
289
|
379
|
396
|
368
|
341
|
338
|
358
|
328
|
311
|
348
|
355
|
337
|
334
|
363
|
374
|
363
|
371
|
418
|
410
|
403
|
420
|
473
|
470
|
466
|
487
|
354
|
322
|
-121
|
-112
|
-64
|
-45
|
-49
|
|
株主資本
|
322
|
315
|
325
|
342
|
341
|
352
|
360
|
371
|
373
|
382
|
395
|
409
|
412
|
412
|
432
|
435
|
446
|
2,574
|
2,529
|
2,443
|
2,392
|
2,374
|
2,398
|
2,436
|
2,318
|
2,232
|
2,331
|
2,068
|
2,045
|
2,036
|
2,043
|
2,065
|
2,011
|
1,940
|
1,962
|
1,937
|
1,929
|
1,939
|
1,978
|
2,005
|
2,002
|
1,999
|
2,047
|
2,060
|
1,906
|
1,937
|
2,005
|
2,029
|
2,031
|
2,039
|
1,903
|
1,892
|
1,431
|
1,459
|
1,520
|
1,560
|
1,547
|
|
有利子負債合計
|
64
|
60
|
62
|
62
|
62
|
62
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
250
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
600
|
600
|
600
|
600
|
550
|
500
|
450
|
450
|
450
|
450
|
450
|
450
|
350
|
350
|
350
|
350
|
350
|
200
|
200
|
200
|
100
|
100
|
100
|
100
|
100
|
75
|
75
|
75
|
-
|
-
|
|
純有利子負債
|
-118
|
-112
|
-102
|
-135
|
-148
|
-168
|
-127
|
-138
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-69
|
-109
|
-39
|
-20
|
5
|
-60
|
-143
|
-102
|
-8
|
-81
|
151
|
140
|
147
|
125
|
63
|
60
|
148
|
105
|
61
|
22
|
21
|
-42
|
-127
|
-144
|
-126
|
-204
|
-354
|
-175
|
-168
|
-210
|
-319
|
-233
|
-180
|
-198
|
-290
|
-288
|
-289
|
-324
|
-
|
-
|
|
DEレシオ(%)
|
19.93
|
19.22
|
19.04
|
18.11
|
18.13
|
17.6
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.71
|
9.88
|
12.28
|
12.54
|
12.64
|
12.51
|
12.31
|
12.94
|
13.44
|
12.87
|
29.0
|
29.34
|
29.46
|
29.36
|
26.63
|
24.86
|
23.19
|
22.93
|
23.22
|
23.32
|
23.2
|
22.75
|
17.45
|
17.47
|
17.51
|
17.09
|
16.99
|
10.49
|
10.32
|
9.97
|
4.93
|
4.92
|
4.9
|
5.25
|
5.29
|
5.24
|
5.14
|
4.93
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|