|
(単位:百万ドル)
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
26
|
32
|
31
|
33
|
30
|
51
|
46
|
48
|
57
|
74
|
82
|
83
|
96
|
95
|
104
|
113
|
121
|
121
|
121
|
87
|
88
|
75
|
109
|
96
|
109
|
109
|
118
|
96
|
93
|
90
|
98
|
109
|
118
|
93
|
109
|
118
|
136
|
130
|
147
|
133
|
104
|
103
|
113
|
175
|
195
|
126
|
142
|
138
|
154
|
164
|
121
|
109
|
104
|
|
現金 + 有価証券
|
26
|
32
|
31
|
33
|
30
|
51
|
46
|
48
|
57
|
74
|
82
|
83
|
96
|
95
|
104
|
113
|
121
|
121
|
121
|
87
|
88
|
75
|
109
|
96
|
109
|
109
|
118
|
96
|
93
|
90
|
98
|
109
|
118
|
93
|
109
|
118
|
136
|
130
|
147
|
133
|
104
|
103
|
113
|
175
|
195
|
126
|
142
|
138
|
154
|
164
|
121
|
109
|
104
|
|
売掛金
|
91
|
90
|
103
|
90
|
99
|
102
|
101
|
89
|
100
|
107
|
101
|
103
|
110
|
106
|
91
|
99
|
103
|
103
|
99
|
113
|
127
|
134
|
131
|
132
|
134
|
123
|
111
|
115
|
119
|
114
|
110
|
101
|
98
|
103
|
100
|
107
|
109
|
105
|
107
|
115
|
117
|
113
|
119
|
121
|
123
|
127
|
125
|
120
|
121
|
118
|
153
|
169
|
172
|
|
商品及び製品
|
78
|
76
|
91
|
96
|
94
|
84
|
89
|
97
|
96
|
97
|
113
|
115
|
108
|
113
|
108
|
109
|
105
|
106
|
110
|
119
|
119
|
123
|
130
|
131
|
127
|
111
|
109
|
103
|
88
|
98
|
108
|
85
|
85
|
92
|
90
|
90
|
91
|
100
|
102
|
103
|
105
|
109
|
105
|
104
|
98
|
98
|
98
|
95
|
87
|
90
|
103
|
119
|
129
|
|
流動資産合計
|
238
|
227
|
248
|
244
|
250
|
258
|
260
|
265
|
280
|
299
|
320
|
324
|
335
|
336
|
330
|
346
|
355
|
356
|
358
|
348
|
360
|
344
|
382
|
371
|
383
|
396
|
398
|
452
|
333
|
324
|
342
|
360
|
331
|
314
|
327
|
350
|
374
|
376
|
397
|
410
|
378
|
384
|
400
|
460
|
483
|
420
|
435
|
419
|
430
|
447
|
464
|
486
|
480
|
|
有形固定資産
|
84
|
83
|
95
|
96
|
96
|
95
|
94
|
93
|
98
|
96
|
110
|
109
|
108
|
108
|
109
|
110
|
106
|
109
|
110
|
125
|
133
|
143
|
144
|
147
|
144
|
139
|
142
|
139
|
148
|
147
|
146
|
134
|
132
|
132
|
135
|
129
|
133
|
131
|
129
|
128
|
128
|
124
|
129
|
130
|
130
|
129
|
132
|
135
|
134
|
138
|
137
|
146
|
160
|
|
固定資産合計
|
228
|
228
|
261
|
262
|
257
|
252
|
254
|
254
|
260
|
278
|
330
|
325
|
324
|
321
|
329
|
331
|
334
|
336
|
352
|
499
|
506
|
535
|
534
|
544
|
532
|
612
|
615
|
550
|
588
|
624
|
625
|
596
|
598
|
627
|
631
|
595
|
587
|
584
|
573
|
562
|
555
|
536
|
555
|
554
|
541
|
561
|
569
|
574
|
574
|
590
|
1,018
|
1,067
|
1,086
|
|
総資産
|
467
|
455
|
509
|
506
|
508
|
510
|
515
|
519
|
541
|
578
|
650
|
649
|
660
|
657
|
660
|
677
|
690
|
692
|
710
|
847
|
867
|
879
|
916
|
916
|
916
|
1,009
|
1,014
|
1,003
|
921
|
949
|
967
|
956
|
930
|
941
|
958
|
946
|
962
|
960
|
970
|
973
|
934
|
921
|
956
|
1,015
|
1,024
|
981
|
1,005
|
993
|
1,005
|
1,037
|
1,482
|
1,554
|
1,566
|
|
買掛金
|
53
|
51
|
63
|
57
|
56
|
69
|
59
|
56
|
65
|
85
|
67
|
68
|
80
|
70
|
56
|
63
|
77
|
62
|
60
|
74
|
96
|
79
|
93
|
82
|
89
|
63
|
56
|
61
|
72
|
66
|
69
|
54
|
54
|
50
|
55
|
66
|
74
|
79
|
75
|
75
|
74
|
66
|
66
|
67
|
68
|
62
|
63
|
58
|
63
|
66
|
73
|
76
|
88
|
|
一年内返済予定の長期借入金
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
113
|
101
|
120
|
111
|
100
|
118
|
113
|
111
|
118
|
141
|
123
|
120
|
138
|
125
|
115
|
117
|
134
|
118
|
116
|
133
|
159
|
143
|
163
|
148
|
161
|
144
|
144
|
129
|
141
|
134
|
145
|
136
|
122
|
114
|
117
|
131
|
143
|
135
|
138
|
141
|
150
|
124
|
132
|
130
|
140
|
131
|
130
|
122
|
127
|
125
|
138
|
143
|
166
|
|
長期借入金
|
61
|
50
|
66
|
62
|
70
|
50
|
50
|
46
|
45
|
45
|
125
|
129
|
103
|
104
|
108
|
106
|
92
|
104
|
124
|
215
|
191
|
205
|
216
|
204
|
193
|
299
|
314
|
291
|
197
|
188
|
186
|
212
|
199
|
199
|
200
|
200
|
199
|
199
|
199
|
199
|
174
|
198
|
187
|
173
|
173
|
148
|
148
|
148
|
148
|
148
|
534
|
579
|
552
|
|
固定負債合計
|
109
|
96
|
134
|
129
|
134
|
101
|
97
|
93
|
93
|
96
|
180
|
182
|
172
|
173
|
178
|
177
|
186
|
196
|
215
|
326
|
299
|
309
|
332
|
320
|
304
|
404
|
416
|
393
|
315
|
341
|
332
|
353
|
346
|
350
|
342
|
331
|
312
|
312
|
309
|
304
|
284
|
305
|
294
|
278
|
276
|
255
|
253
|
252
|
255
|
253
|
662
|
696
|
660
|
|
資本金及び資本剰余金
|
74
|
76
|
76
|
77
|
78
|
79
|
79
|
80
|
84
|
85
|
87
|
88
|
89
|
91
|
92
|
93
|
94
|
95
|
97
|
98
|
98
|
57
|
100
|
102
|
103
|
105
|
105
|
105
|
107
|
110
|
112
|
112
|
114
|
116
|
118
|
119
|
122
|
124
|
126
|
130
|
133
|
133
|
135
|
139
|
142
|
140
|
143
|
146
|
148
|
150
|
174
|
177
|
178
|
|
利益剰余金
|
483
|
492
|
516
|
526
|
534
|
546
|
554
|
563
|
575
|
584
|
606
|
618
|
632
|
647
|
657
|
667
|
678
|
690
|
698
|
703
|
716
|
728
|
723
|
751
|
761
|
773
|
784
|
808
|
818
|
828
|
837
|
828
|
827
|
834
|
843
|
841
|
852
|
865
|
877
|
891
|
901
|
916
|
933
|
1,010
|
1,027
|
1,042
|
1,058
|
1,070
|
1,086
|
1,100
|
1,097
|
1,115
|
1,126
|
|
株主資本
|
244
|
257
|
255
|
265
|
273
|
290
|
304
|
314
|
329
|
340
|
346
|
346
|
348
|
358
|
366
|
382
|
369
|
378
|
378
|
388
|
408
|
426
|
420
|
446
|
450
|
460
|
452
|
479
|
464
|
472
|
489
|
466
|
461
|
476
|
498
|
482
|
506
|
512
|
523
|
527
|
499
|
491
|
529
|
605
|
607
|
594
|
620
|
618
|
621
|
658
|
656
|
686
|
711
|
|
有利子負債合計
|
64
|
53
|
66
|
62
|
70
|
50
|
50
|
46
|
45
|
45
|
125
|
129
|
101
|
104
|
108
|
106
|
92
|
104
|
124
|
215
|
191
|
205
|
216
|
204
|
193
|
299
|
314
|
291
|
197
|
188
|
186
|
212
|
199
|
199
|
200
|
200
|
199
|
199
|
199
|
199
|
174
|
198
|
187
|
173
|
173
|
148
|
148
|
148
|
148
|
148
|
534
|
579
|
552
|
|
純有利子負債
|
37
|
21
|
34
|
28
|
40
|
-1
|
4
|
-2
|
-13
|
-30
|
43
|
45
|
5
|
9
|
4
|
-8
|
-30
|
-18
|
2
|
127
|
103
|
130
|
106
|
108
|
84
|
190
|
196
|
195
|
104
|
98
|
88
|
102
|
80
|
106
|
90
|
82
|
63
|
68
|
52
|
65
|
69
|
95
|
74
|
-2
|
-23
|
21
|
6
|
9
|
-6
|
-16
|
413
|
469
|
447
|
|
DEレシオ(%)
|
26.3
|
20.69
|
25.86
|
23.35
|
25.85
|
17.21
|
16.46
|
14.65
|
13.69
|
13.22
|
36.33
|
37.49
|
29.19
|
29.1
|
29.76
|
27.73
|
24.9
|
27.52
|
32.82
|
55.48
|
46.98
|
48.28
|
51.35
|
45.86
|
42.98
|
65.09
|
69.49
|
60.82
|
42.56
|
39.94
|
38.19
|
45.43
|
43.14
|
41.96
|
40.15
|
41.46
|
39.39
|
38.92
|
38.14
|
37.86
|
35.01
|
40.46
|
35.42
|
28.62
|
28.55
|
24.98
|
23.96
|
24.03
|
23.95
|
22.64
|
81.44
|
84.35
|
77.64
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|