|
(単位:百万ドル)
|
1Q10
|
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
|
|
現金同等物
|
1,844
|
1,629
|
1,539
|
3,777
|
2,641
|
2,047
|
2,823
|
5,269
|
2,288
|
2,335
|
2,980
|
8,084
|
4,481
|
3,704
|
3,872
|
8,658
|
5,074
|
5,057
|
5,258
|
14,557
|
10,237
|
10,269
|
10,709
|
15,890
|
12,470
|
12,521
|
13,656
|
19,334
|
15,440
|
13,203
|
12,767
|
20,522
|
17,616
|
20,536
|
21,032
|
32,173
|
23,507
|
22,965
|
23,554
|
36,410
|
27,505
|
37,842
|
30,202
|
42,377
|
34,155
|
40,667
|
30,177
|
36,477
|
36,599
|
37,700
|
35,178
|
54,253
|
49,734
|
50,067
|
50,081
|
73,890
|
73,332
|
71,673
|
78,677
|
82,312
|
69,893
|
61,453
|
|
有価証券
|
3,219
|
3,479
|
4,346
|
4,985
|
4,240
|
4,308
|
3,503
|
4,307
|
3,427
|
2,635
|
2,268
|
3,364
|
3,414
|
3,759
|
3,817
|
3,789
|
3,592
|
2,929
|
1,625
|
2,859
|
3,544
|
3,732
|
3,719
|
3,918
|
3,389
|
4,019
|
4,691
|
6,647
|
6,091
|
8,248
|
11,543
|
10,464
|
8,287
|
7,227
|
9,340
|
9,500
|
13,905
|
18,847
|
20,146
|
18,929
|
22,091
|
33,925
|
38,472
|
42,274
|
39,436
|
49,514
|
49,044
|
59,829
|
29,992
|
23,232
|
23,715
|
16,138
|
15,062
|
14,441
|
14,564
|
13,393
|
12,222
|
17,914
|
12,960
|
22,423
|
28,358
|
35,439
|
|
現金 + 有価証券
|
5,063
|
5,108
|
5,885
|
8,762
|
6,881
|
6,355
|
6,326
|
9,576
|
5,715
|
4,970
|
5,248
|
11,448
|
7,895
|
7,463
|
7,689
|
12,447
|
8,666
|
7,986
|
6,883
|
17,416
|
13,781
|
14,001
|
14,428
|
19,808
|
15,859
|
16,540
|
18,347
|
25,981
|
21,531
|
21,451
|
24,310
|
30,986
|
25,903
|
27,763
|
30,372
|
41,673
|
37,412
|
41,812
|
43,700
|
55,339
|
49,596
|
71,767
|
68,674
|
84,651
|
73,591
|
90,181
|
79,221
|
96,306
|
66,591
|
60,932
|
58,893
|
70,391
|
64,796
|
64,508
|
64,645
|
87,283
|
85,554
|
89,587
|
91,637
|
104,735
|
98,251
|
96,892
|
|
売掛金
|
815
|
805
|
959
|
1,587
|
1,304
|
1,438
|
1,496
|
2,571
|
1,813
|
2,035
|
2,392
|
3,364
|
2,516
|
2,861
|
3,057
|
4,767
|
3,945
|
4,125
|
4,373
|
5,612
|
4,772
|
4,920
|
5,440
|
6,423
|
5,072
|
6,092
|
6,566
|
8,339
|
7,329
|
8,046
|
10,557
|
13,164
|
12,026
|
12,607
|
14,258
|
16,677
|
15,979
|
16,747
|
16,887
|
20,816
|
17,836
|
19,918
|
20,832
|
24,542
|
24,289
|
26,835
|
28,610
|
32,891
|
32,504
|
34,804
|
36,154
|
42,360
|
37,646
|
39,925
|
43,420
|
52,253
|
47,768
|
50,106
|
51,638
|
55,451
|
54,216
|
57,415
|
|
商品及び製品
|
1,820
|
1,940
|
2,515
|
3,202
|
2,888
|
3,229
|
3,770
|
4,992
|
4,255
|
4,380
|
5,065
|
6,031
|
5,395
|
5,420
|
6,068
|
7,411
|
6,716
|
6,644
|
7,316
|
8,299
|
7,369
|
7,470
|
8,981
|
10,243
|
9,582
|
9,588
|
10,696
|
11,461
|
10,600
|
11,510
|
13,711
|
16,047
|
13,840
|
14,824
|
15,862
|
17,174
|
16,432
|
18,580
|
18,766
|
20,497
|
18,857
|
19,599
|
23,735
|
23,795
|
23,849
|
24,119
|
30,933
|
32,640
|
34,987
|
38,153
|
36,647
|
34,405
|
34,170
|
36,587
|
35,406
|
33,318
|
31,147
|
34,109
|
36,103
|
34,214
|
35,864
|
40,825
|
|
流動資産合計
|
7,964
|
8,118
|
9,559
|
13,747
|
11,288
|
11,279
|
11,904
|
17,490
|
12,154
|
11,793
|
13,118
|
21,296
|
16,313
|
16,285
|
17,334
|
24,625
|
19,327
|
18,755
|
18,572
|
31,327
|
25,922
|
26,391
|
28,849
|
36,474
|
30,513
|
32,220
|
35,609
|
45,781
|
39,460
|
41,007
|
48,578
|
60,197
|
50,829
|
54,481
|
59,885
|
75,101
|
69,431
|
76,790
|
79,054
|
96,334
|
85,985
|
110,908
|
112,969
|
132,733
|
121,408
|
140,848
|
138,531
|
161,580
|
133,876
|
133,667
|
131,463
|
146,791
|
136,221
|
140,482
|
142,995
|
172,351
|
163,989
|
173,307
|
175,792
|
190,867
|
184,645
|
191,420
|
|
有形固定資産
|
1,436
|
1,704
|
2,099
|
2,414
|
2,902
|
3,470
|
3,999
|
4,417
|
4,653
|
5,097
|
5,662
|
7,060
|
7,674
|
8,789
|
9,991
|
10,949
|
12,267
|
14,089
|
15,702
|
16,967
|
17,736
|
19,479
|
20,636
|
21,838
|
23,308
|
25,190
|
27,177
|
29,114
|
32,632
|
37,083
|
45,335
|
48,866
|
52,331
|
54,768
|
58,019
|
61,797
|
61,048
|
64,723
|
67,662
|
72,705
|
77,779
|
86,517
|
99,981
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
4,078
|
4,279
|
4,603
|
5,050
|
5,594
|
6,662
|
7,150
|
7,788
|
8,185
|
9,229
|
9,716
|
11,259
|
12,064
|
13,338
|
14,527
|
15,534
|
17,037
|
19,143
|
21,847
|
23,178
|
24,153
|
26,049
|
27,381
|
28,970
|
30,615
|
32,856
|
35,288
|
37,621
|
41,509
|
46,774
|
66,689
|
71,113
|
75,533
|
79,619
|
83,810
|
87,547
|
108,671
|
114,561
|
120,045
|
128,914
|
135,253
|
147,406
|
169,210
|
188,462
|
201,669
|
219,471
|
243,875
|
258,969
|
276,891
|
286,061
|
296,899
|
315,884
|
328,157
|
337,125
|
343,888
|
355,503
|
366,980
|
381,511
|
408,834
|
434,027
|
458,611
|
490,750
|
|
総資産
|
12,042
|
12,397
|
14,162
|
18,797
|
16,882
|
17,941
|
19,054
|
25,278
|
20,339
|
21,022
|
22,834
|
32,555
|
28,377
|
29,623
|
31,861
|
40,159
|
36,364
|
37,898
|
40,419
|
54,505
|
50,075
|
52,440
|
56,230
|
65,444
|
61,128
|
65,076
|
70,897
|
83,402
|
80,969
|
87,781
|
115,267
|
131,310
|
126,362
|
134,100
|
143,695
|
162,648
|
178,102
|
191,351
|
199,099
|
225,248
|
221,238
|
258,314
|
282,179
|
321,195
|
323,077
|
360,319
|
382,406
|
420,549
|
410,767
|
419,728
|
428,362
|
462,675
|
464,378
|
477,607
|
486,883
|
527,854
|
530,969
|
554,818
|
584,626
|
624,894
|
643,256
|
682,170
|
|
買掛金
|
3,619
|
3,545
|
4,614
|
8,051
|
5,540
|
5,721
|
6,552
|
11,145
|
6,886
|
7,072
|
8,369
|
13,318
|
8,916
|
8,990
|
10,037
|
15,133
|
10,590
|
10,457
|
11,811
|
16,459
|
11,917
|
12,391
|
14,437
|
20,397
|
14,990
|
16,123
|
18,801
|
25,309
|
18,891
|
21,439
|
26,075
|
34,616
|
25,172
|
27,657
|
30,904
|
38,192
|
31,809
|
36,063
|
35,794
|
47,183
|
40,056
|
51,036
|
58,334
|
72,539
|
63,926
|
66,090
|
71,474
|
78,664
|
68,547
|
71,219
|
67,760
|
79,600
|
66,907
|
69,481
|
72,004
|
84,981
|
73,068
|
81,817
|
84,570
|
94,363
|
89,241
|
98,285
|
|
流動負債合計
|
5,193
|
5,250
|
6,375
|
10,372
|
7,730
|
8,045
|
8,978
|
14,896
|
10,488
|
10,964
|
12,605
|
19,002
|
14,332
|
14,735
|
16,135
|
22,980
|
18,357
|
18,751
|
20,842
|
28,089
|
23,177
|
23,912
|
26,657
|
33,899
|
28,187
|
29,587
|
33,498
|
43,816
|
37,399
|
40,520
|
47,072
|
57,883
|
48,045
|
50,801
|
55,324
|
68,391
|
63,695
|
69,678
|
72,136
|
87,812
|
79,711
|
93,896
|
101,912
|
126,385
|
115,404
|
117,792
|
123,994
|
142,266
|
139,508
|
140,291
|
140,363
|
155,393
|
147,570
|
148,238
|
145,214
|
164,917
|
152,965
|
158,172
|
161,477
|
179,431
|
176,171
|
186,921
|
|
長期借入金
|
131
|
132
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,084
|
3,040
|
3,042
|
3,043
|
3,191
|
3,147
|
3,119
|
3,099
|
8,265
|
8,257
|
8,250
|
8,243
|
8,235
|
8,219
|
8,212
|
8,205
|
7,694
|
7,691
|
7,683
|
24,710
|
24,743
|
24,640
|
24,638
|
24,684
|
23,495
|
23,322
|
23,329
|
22,472
|
23,414
|
23,437
|
33,128
|
32,929
|
31,816
|
31,868
|
50,279
|
50,055
|
48,744
|
47,556
|
58,053
|
58,919
|
67,150
|
67,084
|
63,092
|
61,098
|
58,314
|
57,634
|
54,889
|
54,890
|
52,623
|
53,374
|
50,718
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
1,805
|
2,131
|
2,310
|
2,625
|
2,580
|
2,553
|
2,676
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
5,892
|
6,061
|
6,220
|
6,330
|
6,488
|
6,680
|
6,829
|
6,995
|
7,197
|
7,578
|
7,868
|
8,352
|
8,590
|
8,898
|
9,180
|
9,578
|
10,024
|
10,410
|
10,832
|
11,140
|
11,570
|
12,238
|
12,879
|
13,399
|
14,149
|
15,031
|
15,973
|
17,191
|
17,981
|
19,134
|
20,217
|
21,394
|
22,568
|
24,033
|
25,380
|
26,796
|
28,064
|
30,040
|
31,822
|
33,663
|
35,417
|
38,022
|
40,312
|
42,870
|
45,165
|
48,729
|
51,884
|
55,543
|
58,798
|
63,978
|
69,526
|
75,174
|
79,971
|
87,004
|
92,819
|
99,134
|
104,047
|
110,743
|
116,044
|
120,975
|
124,625
|
131,035
|
|
利益剰余金
|
471
|
678
|
908
|
1,324
|
1,525
|
1,715
|
1,778
|
1,955
|
2,085
|
2,092
|
1,818
|
1,916
|
1,998
|
1,991
|
1,950
|
2,190
|
2,298
|
2,172
|
1,735
|
1,949
|
1,892
|
1,984
|
2,063
|
2,545
|
3,058
|
3,915
|
4,167
|
4,916
|
6,327
|
6,524
|
6,779
|
8,636
|
11,199
|
13,733
|
16,616
|
19,625
|
23,193
|
25,818
|
27,952
|
31,220
|
33,755
|
38,998
|
45,329
|
52,551
|
60,658
|
68,436
|
71,592
|
85,915
|
82,071
|
80,043
|
82,915
|
83,193
|
86,365
|
93,115
|
102,994
|
113,618
|
124,049
|
137,534
|
152,862
|
172,866
|
189,993
|
208,157
|
|
株主資本
|
5,618
|
5,857
|
6,397
|
6,864
|
7,347
|
7,765
|
7,766
|
7,757
|
7,271
|
7,505
|
7,553
|
8,192
|
8,432
|
8,733
|
9,087
|
9,746
|
10,328
|
10,602
|
10,336
|
10,741
|
10,873
|
11,768
|
12,430
|
13,384
|
14,756
|
16,538
|
17,782
|
19,285
|
21,674
|
23,214
|
24,658
|
27,709
|
31,463
|
34,995
|
39,125
|
43,549
|
48,410
|
53,061
|
56,508
|
62,060
|
65,272
|
73,728
|
82,775
|
93,404
|
103,320
|
114,803
|
120,564
|
138,245
|
134,001
|
131,402
|
137,489
|
146,043
|
154,526
|
168,602
|
182,973
|
201,875
|
216,661
|
236,447
|
259,151
|
285,970
|
305,867
|
333,775
|
|
有利子負債合計
|
131
|
132
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,084
|
3,040
|
3,042
|
3,043
|
3,191
|
3,147
|
3,119
|
3,099
|
8,265
|
8,257
|
8,250
|
8,243
|
8,227
|
8,219
|
8,212
|
8,205
|
7,694
|
7,691
|
7,683
|
24,710
|
24,743
|
24,640
|
24,638
|
24,684
|
23,495
|
23,322
|
23,329
|
22,472
|
23,414
|
23,437
|
33,128
|
32,929
|
31,816
|
31,868
|
50,279
|
50,055
|
48,744
|
47,556
|
58,053
|
58,919
|
67,150
|
67,084
|
63,092
|
61,098
|
58,314
|
57,634
|
54,889
|
54,890
|
52,623
|
53,374
|
50,718
|
|
純有利子負債
|
-4,932
|
-4,976
|
-5,721
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8,364
|
-4,855
|
-4,421
|
-4,646
|
-9,256
|
-5,519
|
-4,867
|
-3,784
|
-9,151
|
-5,524
|
-5,751
|
-6,185
|
-11,581
|
-7,640
|
-8,328
|
-10,142
|
-18,287
|
-13,840
|
-13,768
|
400
|
-6,243
|
-1,263
|
-3,125
|
-5,688
|
-18,178
|
-14,090
|
-18,483
|
-21,228
|
-31,925
|
-26,159
|
-38,639
|
-35,745
|
-52,835
|
-41,723
|
-39,902
|
-29,166
|
-47,562
|
-19,035
|
-2,879
|
26
|
-3,241
|
2,288
|
-1,416
|
-3,547
|
-28,969
|
-27,920
|
-34,698
|
-36,747
|
-52,112
|
-44,877
|
-46,174
|
|
DEレシオ(%)
|
2.33
|
2.25
|
2.56
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37.65
|
36.05
|
34.83
|
33.49
|
32.74
|
30.47
|
29.42
|
29.98
|
76.95
|
75.94
|
70.11
|
66.32
|
61.47
|
55.7
|
49.66
|
46.14
|
39.9
|
35.48
|
33.1
|
100.21
|
89.3
|
78.31
|
70.4
|
63.09
|
53.95
|
48.18
|
43.97
|
39.77
|
37.73
|
35.91
|
44.93
|
39.78
|
34.06
|
30.84
|
43.8
|
41.52
|
35.26
|
35.49
|
44.18
|
42.85
|
45.98
|
43.41
|
37.42
|
33.39
|
28.89
|
26.6
|
23.21
|
21.18
|
18.4
|
17.45
|
15.2
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|