|
(単位:百万ドル)
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
|
現金同等物
|
10,018
|
9,705
|
11,261
|
10,734
|
15,978
|
12,091
|
9,815
|
10,310
|
10,121
|
7,945
|
10,746
|
16,154
|
12,053
|
11,248
|
14,259
|
14,077
|
18,949
|
12,977
|
13,844
|
19,478
|
14,489
|
15,319
|
21,120
|
16,689
|
21,514
|
18,237
|
20,484
|
16,371
|
15,157
|
18,571
|
20,289
|
27,491
|
45,059
|
31,971
|
25,913
|
44,771
|
39,817
|
52,151
|
50,224
|
41,665
|
43,049
|
35,039
|
39,789
|
37,719
|
40,006
|
35,276
|
35,929
|
38,630
|
29,180
|
28,861
|
24,977
|
21,974
|
27,129
|
29,898
|
30,737
|
41,974
|
33,921
|
26,635
|
29,943
|
30,299
|
28,162
|
36,269
|
|
有価証券
|
13,137
|
14,583
|
28,718
|
16,243
|
13,256
|
16,304
|
16,137
|
19,846
|
18,417
|
19,709
|
18,383
|
23,666
|
27,084
|
31,358
|
26,287
|
26,634
|
22,401
|
24,828
|
11,233
|
12,985
|
18,607
|
19,384
|
20,481
|
21,385
|
33,769
|
43,519
|
46,671
|
44,081
|
51,944
|
58,188
|
53,892
|
49,662
|
42,881
|
38,999
|
80,776
|
41,656
|
42,104
|
44,084
|
51,713
|
67,391
|
53,877
|
59,642
|
52,927
|
40,816
|
31,368
|
27,646
|
27,699
|
26,794
|
23,413
|
20,729
|
24,658
|
30,820
|
31,185
|
34,074
|
31,590
|
32,340
|
34,455
|
36,236
|
35,228
|
23,476
|
20,336
|
19,103
|
|
現金 + 有価証券
|
23,155
|
24,288
|
39,979
|
26,977
|
29,234
|
28,395
|
25,952
|
30,156
|
28,538
|
27,654
|
29,129
|
39,820
|
39,137
|
42,606
|
40,546
|
40,711
|
41,350
|
37,805
|
25,077
|
32,463
|
33,096
|
34,703
|
41,601
|
38,074
|
55,283
|
61,756
|
67,155
|
60,452
|
67,101
|
76,759
|
74,181
|
77,153
|
87,940
|
70,970
|
106,689
|
86,427
|
81,921
|
96,235
|
101,937
|
109,056
|
96,926
|
94,681
|
92,716
|
78,535
|
71,374
|
62,922
|
63,628
|
65,424
|
52,593
|
49,590
|
49,635
|
52,794
|
58,314
|
63,972
|
62,327
|
74,314
|
68,376
|
62,871
|
65,171
|
53,775
|
48,498
|
55,372
|
|
売掛金
|
2,886
|
3,447
|
5,510
|
6,027
|
5,798
|
6,102
|
5,369
|
8,930
|
7,042
|
7,657
|
10,930
|
11,598
|
7,084
|
8,839
|
13,102
|
14,200
|
9,700
|
10,788
|
17,460
|
16,709
|
10,905
|
10,370
|
16,849
|
12,953
|
12,229
|
11,714
|
15,754
|
14,057
|
11,579
|
12,399
|
17,874
|
23,440
|
14,324
|
14,104
|
23,186
|
18,077
|
15,085
|
14,148
|
22,926
|
20,970
|
15,722
|
17,882
|
16,120
|
27,101
|
18,503
|
17,475
|
26,278
|
30,213
|
20,815
|
21,803
|
28,184
|
23,752
|
17,936
|
19,549
|
29,508
|
23,194
|
21,837
|
22,795
|
33,410
|
29,639
|
26,136
|
27,557
|
|
商品及び製品
|
638
|
942
|
1,051
|
885
|
930
|
889
|
776
|
1,236
|
1,102
|
1,122
|
791
|
1,455
|
1,245
|
1,697
|
1,764
|
2,122
|
1,829
|
1,594
|
2,111
|
2,283
|
2,396
|
2,042
|
2,349
|
2,451
|
2,281
|
1,831
|
2,132
|
2,712
|
2,910
|
3,146
|
4,855
|
4,421
|
7,662
|
5,936
|
3,956
|
4,988
|
4,884
|
3,355
|
4,106
|
4,097
|
3,334
|
3,978
|
4,061
|
4,973
|
5,219
|
5,178
|
6,580
|
5,876
|
5,460
|
5,433
|
4,946
|
6,820
|
7,482
|
7,351
|
6,331
|
6,511
|
6,232
|
6,165
|
7,286
|
6,911
|
6,269
|
5,925
|
|
流動資産合計
|
32,336
|
36,033
|
41,678
|
43,927
|
46,997
|
46,898
|
44,988
|
54,771
|
50,712
|
51,943
|
57,653
|
72,348
|
63,337
|
68,219
|
73,286
|
80,347
|
70,541
|
67,949
|
68,531
|
83,403
|
67,891
|
70,953
|
89,378
|
76,219
|
87,592
|
93,761
|
106,869
|
103,332
|
101,990
|
112,875
|
128,645
|
143,810
|
130,053
|
115,761
|
131,339
|
140,828
|
123,346
|
134,973
|
162,819
|
163,231
|
143,753
|
140,065
|
143,713
|
154,106
|
121,465
|
114,423
|
134,836
|
153,154
|
118,180
|
112,292
|
135,405
|
128,777
|
112,913
|
122,659
|
143,566
|
143,692
|
128,416
|
125,435
|
152,987
|
133,240
|
118,674
|
122,491
|
|
有形固定資産
|
3,504
|
3,990
|
4,768
|
5,868
|
6,241
|
6,749
|
7,777
|
7,816
|
8,847
|
10,487
|
15,452
|
15,422
|
15,026
|
16,327
|
16,597
|
15,488
|
15,120
|
17,585
|
20,624
|
20,392
|
20,151
|
21,149
|
22,471
|
22,300
|
23,203
|
25,448
|
27,010
|
26,510
|
27,163
|
29,286
|
33,783
|
33,679
|
35,077
|
38,117
|
41,304
|
39,597
|
38,746
|
37,636
|
37,378
|
37,031
|
35,889
|
35,687
|
36,766
|
37,933
|
37,815
|
38,615
|
39,440
|
39,245
|
39,304
|
40,335
|
42,117
|
42,951
|
43,398
|
43,550
|
43,715
|
43,666
|
43,546
|
44,502
|
45,680
|
46,069
|
46,876
|
48,508
|
|
投資有価証券
|
18,549
|
21,551
|
25,391
|
32,730
|
36,533
|
47,761
|
55,618
|
67,445
|
81,638
|
89,567
|
92,122
|
97,292
|
105,550
|
104,014
|
106,215
|
118,131
|
109,239
|
126,685
|
130,162
|
145,492
|
160,443
|
168,145
|
164,065
|
177,665
|
177,645
|
169,764
|
170,430
|
185,638
|
189,740
|
184,757
|
194,714
|
207,944
|
179,286
|
172,773
|
170,799
|
158,608
|
145,319
|
115,996
|
105,341
|
99,899
|
98,793
|
100,592
|
100,887
|
118,745
|
134,539
|
131,948
|
127,877
|
138,683
|
141,219
|
131,077
|
120,805
|
114,095
|
110,461
|
104,061
|
100,544
|
99,475
|
95,187
|
91,240
|
91,479
|
87,593
|
84,424
|
77,614
|
|
固定資産合計
|
24,721
|
28,692
|
33,505
|
42,815
|
47,907
|
59,860
|
71,383
|
83,910
|
100,222
|
110,953
|
118,411
|
123,740
|
131,406
|
131,637
|
133,714
|
144,837
|
135,448
|
154,571
|
163,308
|
178,491
|
193,303
|
202,198
|
201,101
|
217,065
|
217,685
|
211,841
|
214,817
|
227,809
|
232,542
|
232,298
|
246,674
|
262,984
|
237,449
|
233,436
|
234,386
|
232,891
|
218,652
|
187,266
|
175,697
|
177,387
|
176,647
|
177,279
|
180,175
|
199,948
|
215,693
|
215,417
|
216,166
|
228,037
|
232,482
|
224,017
|
217,350
|
217,970
|
219,247
|
212,379
|
209,017
|
209,822
|
208,995
|
206,177
|
211,993
|
210,845
|
212,559
|
209,004
|
|
総資産
|
57,057
|
64,725
|
75,183
|
86,742
|
94,904
|
106,758
|
116,371
|
138,681
|
150,934
|
162,896
|
176,064
|
196,088
|
194,743
|
199,856
|
207,000
|
225,184
|
205,989
|
222,520
|
231,839
|
261,894
|
261,194
|
273,151
|
290,479
|
293,284
|
305,277
|
305,602
|
321,686
|
331,141
|
334,532
|
345,173
|
375,319
|
406,794
|
367,502
|
349,197
|
365,725
|
373,719
|
341,998
|
322,239
|
338,516
|
340,618
|
320,400
|
317,344
|
323,888
|
354,054
|
337,158
|
329,840
|
351,002
|
381,191
|
350,662
|
336,309
|
352,755
|
346,747
|
332,160
|
335,038
|
352,583
|
353,514
|
337,411
|
331,612
|
364,980
|
344,085
|
331,233
|
331,495
|
|
買掛金
|
5,666
|
8,469
|
12,015
|
14,301
|
13,714
|
15,270
|
14,632
|
18,221
|
17,011
|
16,808
|
21,175
|
26,398
|
14,912
|
15,516
|
22,367
|
29,588
|
18,914
|
20,535
|
30,196
|
38,001
|
23,159
|
26,474
|
35,490
|
33,312
|
25,098
|
26,318
|
37,294
|
38,510
|
28,573
|
31,915
|
49,049
|
62,985
|
34,311
|
38,489
|
55,888
|
44,293
|
30,443
|
29,115
|
46,236
|
45,111
|
32,421
|
35,325
|
42,296
|
63,846
|
40,127
|
40,409
|
54,763
|
74,362
|
52,682
|
48,343
|
64,115
|
57,918
|
42,945
|
46,699
|
62,611
|
58,146
|
45,753
|
47,574
|
68,960
|
61,910
|
54,126
|
50,374
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
2,500
|
2,500
|
3,500
|
3,500
|
3,499
|
3,999
|
6,495
|
6,496
|
6,498
|
8,498
|
5,498
|
8,784
|
9,772
|
10,505
|
13,529
|
10,260
|
10,224
|
10,392
|
7,509
|
8,773
|
7,762
|
8,003
|
8,039
|
9,613
|
11,169
|
9,659
|
14,009
|
11,128
|
9,740
|
10,578
|
7,216
|
9,822
|
10,954
|
10,762
|
12,114
|
10,912
|
10,848
|
13,638
|
9,345
|
|
流動負債合計
|
12,229
|
15,612
|
20,722
|
23,795
|
24,327
|
26,859
|
27,970
|
34,607
|
32,036
|
33,060
|
38,542
|
46,879
|
35,508
|
36,319
|
43,658
|
53,769
|
43,208
|
46,205
|
63,448
|
73,611
|
58,729
|
65,285
|
80,610
|
76,092
|
68,265
|
71,486
|
79,006
|
84,130
|
73,342
|
81,302
|
100,814
|
115,788
|
89,320
|
88,548
|
116,866
|
108,283
|
93,772
|
89,704
|
105,718
|
102,161
|
96,094
|
95,318
|
105,392
|
132,507
|
106,385
|
107,754
|
125,481
|
147,574
|
127,508
|
129,873
|
153,982
|
137,286
|
120,075
|
124,963
|
145,308
|
133,973
|
123,822
|
131,624
|
176,392
|
144,365
|
144,571
|
141,120
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,958
|
16,960
|
16,961
|
16,962
|
29,030
|
28,987
|
32,504
|
40,072
|
47,419
|
53,463
|
53,204
|
69,374
|
68,939
|
75,427
|
73,557
|
84,531
|
89,864
|
97,207
|
103,922
|
101,362
|
97,128
|
93,735
|
92,989
|
90,201
|
84,936
|
91,807
|
93,078
|
89,086
|
94,048
|
98,667
|
99,281
|
108,642
|
105,752
|
109,106
|
106,629
|
103,323
|
94,700
|
98,959
|
99,627
|
97,041
|
98,071
|
95,281
|
95,088
|
91,831
|
86,196
|
85,750
|
83,956
|
78,566
|
82,430
|
|
固定負債合計
|
5,480
|
6,002
|
6,670
|
8,281
|
9,100
|
10,556
|
11,786
|
14,020
|
16,400
|
18,090
|
19,312
|
21,863
|
23,745
|
40,183
|
39,793
|
41,731
|
42,602
|
55,375
|
56,844
|
64,955
|
73,459
|
82,189
|
90,514
|
88,925
|
106,555
|
107,575
|
114,431
|
114,621
|
127,108
|
131,446
|
140,458
|
150,807
|
151,304
|
145,700
|
141,712
|
147,544
|
142,366
|
136,079
|
142,310
|
148,926
|
145,881
|
149,744
|
153,157
|
155,323
|
161,595
|
157,806
|
162,431
|
161,685
|
155,755
|
148,329
|
148,101
|
152,734
|
149,927
|
149,801
|
145,129
|
145,441
|
139,395
|
133,280
|
131,638
|
132,962
|
119,866
|
124,545
|
|
総負債
|
17,709
|
21,614
|
27,392
|
32,076
|
33,427
|
37,415
|
39,756
|
48,627
|
48,436
|
51,150
|
57,854
|
68,742
|
59,253
|
76,502
|
83,451
|
95,500
|
85,810
|
101,580
|
120,292
|
138,566
|
132,188
|
147,474
|
171,124
|
165,017
|
174,820
|
179,061
|
193,437
|
198,751
|
200,450
|
212,748
|
241,272
|
266,595
|
240,624
|
234,248
|
258,578
|
255,827
|
236,138
|
225,783
|
248,028
|
251,087
|
241,975
|
245,062
|
258,549
|
287,830
|
267,980
|
265,560
|
287,912
|
309,259
|
283,263
|
278,202
|
302,083
|
290,020
|
270,002
|
274,764
|
290,437
|
279,414
|
263,217
|
264,904
|
308,030
|
277,327
|
264,437
|
265,665
|
|
資本金及び資本剰余金
|
9,553
|
10,133
|
10,668
|
11,502
|
12,326
|
12,715
|
13,331
|
13,961
|
14,850
|
15,573
|
16,422
|
17,167
|
17,954
|
19,024
|
39,528
|
20,559
|
21,496
|
22,139
|
23,313
|
24,187
|
25,376
|
26,327
|
27,416
|
28,253
|
29,484
|
30,106
|
31,251
|
32,144
|
33,579
|
34,445
|
35,867
|
36,447
|
38,044
|
38,624
|
40,201
|
40,970
|
42,801
|
43,371
|
45,174
|
45,972
|
48,032
|
48,696
|
50,779
|
51,744
|
54,203
|
54,989
|
57,365
|
58,424
|
61,181
|
62,115
|
64,849
|
66,399
|
69,568
|
70,667
|
73,812
|
75,236
|
78,815
|
79,850
|
83,276
|
84,768
|
88,711
|
89,806
|
|
利益剰余金
|
29,670
|
32,870
|
37,169
|
43,050
|
49,025
|
56,239
|
62,841
|
75,709
|
87,124
|
95,641
|
101,289
|
109,567
|
116,572
|
104,564
|
104,256
|
109,431
|
98,934
|
98,715
|
87,152
|
97,178
|
100,920
|
98,252
|
92,284
|
101,494
|
102,021
|
96,542
|
96,364
|
100,001
|
100,925
|
98,525
|
98,330
|
104,593
|
91,898
|
79,436
|
70,400
|
80,510
|
64,558
|
53,724
|
45,898
|
43,977
|
33,182
|
24,136
|
14,966
|
14,301
|
15,261
|
9,233
|
5,562
|
14,435
|
12,712
|
5,289
|
-3,068
|
3,240
|
4,336
|
1,408
|
-214
|
8,242
|
4,339
|
-4,726
|
-19,154
|
-11,221
|
-15,552
|
-17,607
|
|
株主資本
|
39,348
|
43,111
|
47,791
|
54,666
|
61,477
|
69,343
|
76,615
|
90,054
|
102,498
|
111,746
|
118,210
|
127,346
|
135,490
|
123,354
|
123,549
|
129,684
|
120,179
|
120,940
|
111,547
|
123,328
|
129,006
|
125,677
|
119,355
|
128,267
|
130,457
|
126,541
|
128,249
|
132,390
|
134,082
|
132,425
|
134,047
|
140,199
|
126,878
|
114,949
|
107,147
|
117,892
|
105,860
|
96,456
|
90,488
|
89,531
|
78,425
|
72,282
|
65,339
|
66,224
|
69,178
|
64,280
|
63,090
|
71,932
|
67,399
|
58,107
|
50,672
|
56,727
|
62,158
|
60,274
|
62,146
|
74,100
|
74,194
|
66,708
|
56,950
|
66,758
|
66,796
|
65,830
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,958
|
16,960
|
16,961
|
16,962
|
29,030
|
28,987
|
32,504
|
40,072
|
49,919
|
55,829
|
55,704
|
71,874
|
72,439
|
78,927
|
77,056
|
88,530
|
96,359
|
103,703
|
110,420
|
109,860
|
102,626
|
102,519
|
102,761
|
100,706
|
98,465
|
102,067
|
103,302
|
99,478
|
101,557
|
107,440
|
107,043
|
116,645
|
113,791
|
118,719
|
117,798
|
112,982
|
108,709
|
110,087
|
109,367
|
107,619
|
105,287
|
105,103
|
106,042
|
102,593
|
98,310
|
96,662
|
94,804
|
92,204
|
91,775
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-25,648
|
-23,586
|
-23,750
|
-24,388
|
-8,775
|
3,910
|
41
|
6,976
|
15,216
|
14,228
|
17,630
|
16,591
|
10,683
|
11,772
|
16,604
|
21,429
|
19,600
|
29,522
|
33,267
|
21,920
|
31,656
|
-4,170
|
16,334
|
18,785
|
2,230
|
130
|
-5,754
|
2,552
|
6,876
|
14,724
|
28,508
|
45,271
|
50,869
|
55,091
|
52,374
|
60,389
|
59,119
|
60,452
|
56,573
|
49,305
|
41,315
|
42,776
|
31,728
|
34,217
|
35,439
|
31,491
|
41,029
|
43,706
|
36,403
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.75
|
13.73
|
13.08
|
14.11
|
24.0
|
25.99
|
26.36
|
31.06
|
39.72
|
46.78
|
43.43
|
55.09
|
57.25
|
61.54
|
58.2
|
66.03
|
72.76
|
77.36
|
78.76
|
86.59
|
89.28
|
95.68
|
87.17
|
95.13
|
102.08
|
112.8
|
115.38
|
126.84
|
140.5
|
164.43
|
161.64
|
168.62
|
177.02
|
188.17
|
163.76
|
167.63
|
187.08
|
217.25
|
192.8
|
173.14
|
174.68
|
169.12
|
143.11
|
138.28
|
147.37
|
169.73
|
142.01
|
138.04
|
139.41
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|