|
(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
|
1Q26
|
2Q26
|
|
現金同等物
|
179
|
112
|
150
|
189
|
173
|
192
|
209
|
256
|
229
|
237
|
378
|
187
|
186
|
192
|
285
|
321
|
306
|
272
|
352
|
323
|
340
|
295
|
307
|
340
|
365
|
312
|
337
|
440
|
412
|
389
|
412
|
455
|
415
|
444
|
411
|
608
|
763
|
545
|
700
|
749
|
320
|
307
|
358
|
285
|
256
|
252
|
282
|
260
|
231
|
211
|
242
|
237
|
208
|
183
|
215
|
180
|
174
|
|
現金 + 有価証券
|
179
|
112
|
150
|
189
|
173
|
192
|
209
|
256
|
229
|
237
|
378
|
187
|
186
|
192
|
285
|
321
|
306
|
272
|
352
|
323
|
340
|
295
|
307
|
340
|
365
|
312
|
337
|
440
|
412
|
389
|
412
|
455
|
415
|
444
|
411
|
608
|
763
|
545
|
700
|
749
|
320
|
307
|
358
|
285
|
256
|
252
|
282
|
260
|
231
|
211
|
242
|
237
|
208
|
183
|
215
|
180
|
174
|
|
売掛金
|
155
|
153
|
154
|
137
|
167
|
157
|
168
|
177
|
164
|
178
|
194
|
238
|
235
|
252
|
262
|
256
|
244
|
254
|
256
|
241
|
265
|
260
|
266
|
265
|
250
|
284
|
296
|
303
|
301
|
311
|
375
|
316
|
349
|
346
|
382
|
308
|
309
|
346
|
381
|
147
|
150
|
161
|
193
|
149
|
148
|
165
|
188
|
157
|
140
|
173
|
190
|
155
|
156
|
152
|
203
|
172
|
153
|
|
商品及び製品
|
19
|
14
|
14
|
15
|
10
|
11
|
15
|
11
|
14
|
14
|
10
|
16
|
22
|
21
|
17
|
19
|
18
|
17
|
18
|
20
|
21
|
20
|
17
|
18
|
18
|
19
|
19
|
17
|
19
|
21
|
24
|
27
|
28
|
24
|
20
|
25
|
20
|
21
|
20
|
5
|
5
|
5
|
5
|
5
|
6
|
10
|
12
|
13
|
15
|
13
|
14
|
16
|
15
|
13
|
14
|
14
|
14
|
|
流動資産合計
|
424
|
352
|
400
|
418
|
418
|
430
|
501
|
606
|
604
|
643
|
694
|
585
|
610
|
627
|
710
|
767
|
727
|
734
|
754
|
712
|
730
|
671
|
672
|
710
|
753
|
771
|
782
|
918
|
913
|
933
|
1,006
|
988
|
960
|
984
|
999
|
1,110
|
1,312
|
1,155
|
1,277
|
998
|
572
|
560
|
655
|
535
|
525
|
544
|
619
|
556
|
516
|
503
|
573
|
530
|
511
|
510
|
578
|
516
|
499
|
|
有形固定資産
|
24
|
27
|
28
|
29
|
32
|
37
|
38
|
37
|
37
|
37
|
40
|
53
|
55
|
59
|
62
|
62
|
63
|
64
|
68
|
79
|
77
|
77
|
77
|
78
|
80
|
85
|
89
|
89
|
92
|
95
|
100
|
102
|
106
|
109
|
116
|
115
|
113
|
108
|
106
|
69
|
67
|
68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
981
|
1,093
|
1,102
|
1,091
|
1,069
|
1,068
|
1,062
|
1,077
|
1,061
|
1,082
|
1,078
|
1,737
|
1,723
|
1,679
|
1,640
|
1,631
|
1,651
|
1,634
|
1,601
|
1,675
|
1,608
|
1,590
|
1,690
|
1,689
|
1,668
|
1,671
|
1,798
|
1,781
|
1,791
|
1,769
|
1,860
|
1,969
|
1,970
|
1,998
|
2,017
|
1,984
|
1,990
|
1,968
|
1,983
|
1,702
|
1,705
|
1,737
|
1,705
|
1,665
|
1,641
|
1,627
|
1,693
|
1,681
|
1,664
|
1,631
|
1,653
|
1,659
|
1,671
|
1,738
|
1,711
|
1,742
|
1,732
|
|
総資産
|
1,406
|
1,446
|
1,502
|
1,510
|
1,487
|
1,498
|
1,564
|
1,684
|
1,666
|
1,726
|
1,772
|
2,323
|
2,334
|
2,307
|
2,351
|
2,398
|
2,380
|
2,369
|
2,356
|
2,388
|
2,339
|
2,262
|
2,363
|
2,400
|
2,422
|
2,443
|
2,581
|
2,700
|
2,704
|
2,704
|
2,867
|
2,958
|
2,932
|
2,982
|
3,016
|
3,095
|
3,303
|
3,125
|
3,261
|
2,701
|
2,278
|
2,298
|
2,361
|
2,201
|
2,167
|
2,172
|
2,314
|
2,238
|
2,181
|
2,134
|
2,226
|
2,190
|
2,184
|
2,248
|
2,290
|
2,259
|
2,232
|
|
買掛金
|
39
|
36
|
49
|
43
|
49
|
45
|
47
|
46
|
48
|
57
|
65
|
71
|
70
|
69
|
72
|
72
|
69
|
66
|
65
|
58
|
56
|
57
|
62
|
64
|
65
|
73
|
84
|
76
|
76
|
79
|
71
|
65
|
73
|
66
|
71
|
70
|
69
|
66
|
76
|
35
|
31
|
32
|
39
|
35
|
44
|
42
|
43
|
33
|
35
|
22
|
26
|
29
|
27
|
28
|
25
|
24
|
23
|
|
一年内返済予定の長期借入金
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
7
|
6
|
6
|
6
|
9
|
0
|
0
|
0
|
0
|
-
|
-
|
2
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
4
|
-
|
380
|
383
|
386
|
386
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
413
|
413
|
|
流動負債合計
|
341
|
347
|
383
|
393
|
369
|
361
|
394
|
408
|
373
|
386
|
413
|
493
|
457
|
444
|
477
|
499
|
439
|
419
|
442
|
461
|
446
|
405
|
462
|
489
|
463
|
461
|
505
|
602
|
582
|
567
|
661
|
660
|
638
|
628
|
702
|
677
|
1,039
|
1,032
|
1,163
|
822
|
391
|
392
|
479
|
439
|
400
|
393
|
471
|
441
|
393
|
370
|
418
|
394
|
364
|
386
|
518
|
804
|
772
|
|
長期借入金
|
591
|
592
|
591
|
589
|
587
|
586
|
570
|
642
|
638
|
637
|
635
|
1,020
|
731
|
734
|
736
|
739
|
741
|
743
|
735
|
737
|
739
|
742
|
744
|
746
|
763
|
766
|
768
|
770
|
772
|
775
|
777
|
780
|
782
|
785
|
832
|
990
|
603
|
403
|
402
|
405
|
405
|
406
|
406
|
407
|
407
|
408
|
408
|
409
|
409
|
410
|
410
|
411
|
411
|
412
|
312
|
-
|
-
|
|
固定負債合計
|
662
|
687
|
689
|
665
|
656
|
654
|
654
|
749
|
743
|
742
|
726
|
1,133
|
846
|
841
|
868
|
869
|
881
|
875
|
845
|
860
|
856
|
860
|
885
|
887
|
902
|
908
|
942
|
934
|
932
|
923
|
944
|
1,022
|
1,004
|
1,019
|
1,070
|
1,224
|
826
|
621
|
609
|
513
|
505
|
504
|
490
|
489
|
492
|
506
|
548
|
537
|
525
|
522
|
539
|
540
|
544
|
543
|
445
|
121
|
123
|
|
総負債
|
1,004
|
1,035
|
1,073
|
1,058
|
1,025
|
1,015
|
1,049
|
1,157
|
1,116
|
1,129
|
1,139
|
1,627
|
1,304
|
1,286
|
1,346
|
1,369
|
1,320
|
1,295
|
1,287
|
1,321
|
1,302
|
1,265
|
1,347
|
1,376
|
1,365
|
1,369
|
1,448
|
1,537
|
1,514
|
1,490
|
1,606
|
1,682
|
1,643
|
1,647
|
1,773
|
1,901
|
1,866
|
1,653
|
1,773
|
1,335
|
897
|
897
|
970
|
929
|
892
|
899
|
1,019
|
978
|
918
|
892
|
957
|
934
|
908
|
930
|
964
|
925
|
896
|
|
資本金及び資本剰余金
|
540
|
547
|
554
|
560
|
569
|
574
|
580
|
887
|
900
|
912
|
924
|
941
|
1,289
|
1,305
|
1,321
|
1,335
|
1,364
|
1,373
|
1,388
|
1,401
|
1,422
|
1,435
|
1,449
|
1,462
|
1,491
|
1,505
|
1,519
|
1,534
|
1,558
|
1,572
|
1,586
|
1,601
|
1,628
|
1,645
|
1,660
|
1,677
|
1,689
|
1,717
|
1,726
|
1,333
|
1,342
|
1,121
|
1,125
|
1,141
|
1,054
|
1,071
|
1,055
|
1,008
|
1,009
|
999
|
979
|
958
|
969
|
980
|
981
|
953
|
968
|
|
利益剰余金
|
-385
|
-375
|
-358
|
-348
|
-336
|
-330
|
-304
|
-313
|
-296
|
-273
|
-251
|
-223
|
-235
|
-224
|
-220
|
-220
|
-231
|
-219
|
-202
|
-219
|
-231
|
-239
|
-231
|
-252
|
-258
|
-256
|
-239
|
-203
|
-181
|
-162
|
-135
|
-133
|
-123
|
-111
|
-106
|
-113
|
-105
|
-94
|
-114
|
-69
|
-64
|
-50
|
-55
|
-55
|
-57
|
-53
|
-46
|
-43
|
-49
|
-36
|
-7
|
8
|
4
|
33
|
57
|
59
|
49
|
|
株主資本
|
116
|
125
|
144
|
166
|
176
|
197
|
229
|
526
|
549
|
597
|
633
|
695
|
1,029
|
1,020
|
1,004
|
1,028
|
1,058
|
1,073
|
1,068
|
1,066
|
1,036
|
996
|
1,015
|
1,023
|
1,056
|
1,073
|
1,132
|
1,163
|
1,189
|
1,213
|
1,260
|
1,274
|
1,287
|
1,334
|
1,242
|
1,192
|
1,235
|
1,270
|
1,282
|
929
|
944
|
964
|
954
|
835
|
838
|
836
|
858
|
823
|
826
|
805
|
832
|
818
|
838
|
881
|
889
|
896
|
899
|
|
有利子負債合計
|
597
|
598
|
597
|
595
|
593
|
592
|
576
|
649
|
645
|
643
|
642
|
1,029
|
731
|
734
|
726
|
739
|
741
|
743
|
738
|
737
|
739
|
742
|
748
|
746
|
763
|
766
|
772
|
770
|
772
|
775
|
782
|
780
|
782
|
785
|
837
|
990
|
984
|
786
|
789
|
792
|
405
|
406
|
406
|
407
|
407
|
408
|
408
|
409
|
409
|
410
|
410
|
411
|
411
|
412
|
412
|
413
|
413
|
|
純有利子負債
|
417
|
486
|
446
|
405
|
420
|
400
|
366
|
393
|
416
|
406
|
263
|
842
|
545
|
542
|
441
|
418
|
435
|
471
|
385
|
413
|
399
|
446
|
441
|
406
|
398
|
453
|
435
|
329
|
360
|
385
|
369
|
324
|
366
|
340
|
425
|
381
|
221
|
240
|
89
|
43
|
85
|
98
|
48
|
122
|
151
|
156
|
126
|
148
|
178
|
199
|
168
|
173
|
203
|
228
|
197
|
232
|
238
|
|
DEレシオ(%)
|
512.64
|
477.94
|
414.0
|
357.93
|
336.61
|
299.88
|
251.09
|
123.45
|
117.42
|
107.79
|
101.46
|
148.1
|
71.1
|
71.96
|
72.27
|
71.86
|
70.05
|
69.23
|
69.1
|
69.21
|
71.4
|
74.5
|
73.78
|
72.95
|
72.32
|
71.36
|
68.26
|
66.25
|
64.96
|
63.89
|
62.03
|
61.22
|
60.76
|
58.83
|
67.37
|
83.02
|
79.65
|
61.91
|
61.56
|
85.25
|
42.96
|
42.13
|
42.63
|
48.76
|
48.64
|
48.84
|
47.65
|
49.75
|
49.63
|
50.97
|
49.36
|
50.23
|
49.09
|
46.75
|
46.41
|
46.08
|
45.99
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|