|
(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
|
|
現金同等物
|
7,376
|
9,396
|
10,995
|
14,060
|
13,149
|
13,335
|
14,229
|
15,864
|
18,871
|
21,209
|
21,313
|
20,939
|
17,374
|
20,630
|
17,014
|
16,245
|
15,612
|
13,959
|
14,215
|
12,785
|
12,675
|
12,156
|
12,933
|
11,022
|
8,562
|
8,764
|
7,351
|
6,988
|
6,983
|
4,762
|
6,641
|
4,813
|
7,517
|
8,698
|
10,741
|
10,481
|
9,695
|
9,691
|
12,820
|
6,911
|
9,690
|
7,779
|
7,791
|
6,737
|
8,264
|
8,688
|
7,025
|
6,795
|
12,806
|
13,356
|
16,697
|
19,121
|
16,899
|
10,400
|
7,006
|
9,275
|
7,212
|
4,965
|
5,764
|
8,262
|
6,166
|
|
有価証券
|
84
|
66
|
66
|
155
|
145
|
221
|
248
|
249
|
239
|
246
|
261
|
266
|
266
|
258
|
258
|
263
|
263
|
268
|
267
|
422
|
432
|
365
|
306
|
310
|
317
|
320
|
321
|
13
|
11
|
13
|
13
|
9
|
38
|
58
|
60
|
53
|
56
|
58
|
58
|
63
|
50
|
59
|
28
|
31
|
32
|
34
|
34
|
35
|
33
|
341
|
267
|
223
|
130
|
318
|
141
|
45
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
7,460
|
9,462
|
11,061
|
14,215
|
13,294
|
13,556
|
14,477
|
16,113
|
19,110
|
21,455
|
21,574
|
21,205
|
17,640
|
20,888
|
17,272
|
16,508
|
15,875
|
14,227
|
14,482
|
13,207
|
13,107
|
12,521
|
13,239
|
11,332
|
8,879
|
9,084
|
7,672
|
7,001
|
6,994
|
4,775
|
6,654
|
4,822
|
7,555
|
8,756
|
10,801
|
10,534
|
9,751
|
9,749
|
12,878
|
6,974
|
9,740
|
7,838
|
7,819
|
6,768
|
8,296
|
8,722
|
7,059
|
6,830
|
12,839
|
13,697
|
16,964
|
19,344
|
17,029
|
10,718
|
7,147
|
9,320
|
7,212
|
4,965
|
5,764
|
8,262
|
6,166
|
|
商品及び製品
|
6,078
|
5,911
|
6,137
|
5,493
|
6,232
|
7,286
|
6,072
|
5,543
|
7,347
|
7,186
|
7,995
|
6,144
|
6,664
|
7,423
|
6,893
|
6,380
|
7,472
|
7,215
|
7,304
|
6,505
|
6,837
|
7,116
|
6,864
|
6,334
|
6,508
|
6,427
|
5,976
|
5,419
|
5,921
|
6,075
|
5,761
|
5,585
|
6,128
|
6,644
|
6,029
|
5,704
|
6,723
|
6,809
|
5,951
|
5,848
|
6,574
|
5,511
|
5,681
|
5,676
|
5,620
|
6,239
|
6,129
|
6,305
|
6,525
|
7,715
|
9,002
|
8,247
|
9,232
|
9,198
|
9,428
|
8,612
|
9,942
|
10,477
|
9,725
|
9,074
|
9,167
|
|
流動資産合計
|
40,826
|
42,394
|
44,483
|
48,841
|
50,851
|
54,006
|
53,025
|
53,234
|
55,222
|
56,008
|
58,465
|
55,720
|
54,696
|
56,104
|
53,503
|
50,250
|
49,749
|
48,920
|
47,083
|
42,232
|
41,270
|
40,738
|
39,819
|
35,347
|
31,713
|
32,471
|
28,873
|
29,619
|
29,568
|
26,626
|
29,398
|
28,560
|
31,726
|
34,256
|
35,583
|
34,021
|
33,671
|
33,087
|
33,988
|
28,329
|
28,562
|
23,732
|
24,803
|
26,078
|
30,433
|
32,973
|
32,137
|
33,738
|
44,709
|
51,188
|
51,503
|
50,343
|
48,351
|
42,790
|
41,732
|
41,128
|
40,508
|
39,369
|
38,187
|
40,911
|
38,574
|
|
有形固定資産
|
97,347
|
98,539
|
101,732
|
104,504
|
111,075
|
114,754
|
118,377
|
122,608
|
124,798
|
129,047
|
132,752
|
141,348
|
145,973
|
150,592
|
156,932
|
164,829
|
169,227
|
174,054
|
178,096
|
183,173
|
186,123
|
185,267
|
187,405
|
188,396
|
189,940
|
184,685
|
183,439
|
182,186
|
180,296
|
178,176
|
178,436
|
177,712
|
175,846
|
174,242
|
171,645
|
169,207
|
166,732
|
165,411
|
164,363
|
-
|
149,220
|
143,850
|
142,383
|
-
|
154,003
|
151,208
|
147,945
|
-
|
144,444
|
144,410
|
144,144
|
-
|
142,951
|
142,768
|
153,972
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
128,106
|
129,352
|
132,716
|
135,928
|
143,885
|
147,711
|
151,074
|
156,240
|
159,668
|
163,371
|
168,399
|
177,262
|
182,714
|
187,944
|
194,335
|
203,503
|
208,489
|
213,125
|
218,348
|
223,794
|
228,334
|
225,717
|
228,630
|
230,756
|
232,129
|
229,007
|
230,990
|
230,459
|
229,543
|
227,973
|
225,762
|
225,246
|
224,716
|
223,673
|
221,023
|
219,842
|
223,138
|
222,791
|
222,549
|
209,099
|
208,115
|
199,671
|
198,260
|
213,712
|
211,212
|
209,833
|
207,811
|
205,797
|
204,339
|
206,748
|
208,232
|
207,366
|
207,535
|
208,989
|
222,195
|
220,504
|
221,143
|
221,275
|
221,045
|
216,027
|
217,823
|
|
総資産
|
168,932
|
171,746
|
177,199
|
184,769
|
194,736
|
201,717
|
204,099
|
209,474
|
214,890
|
219,379
|
226,864
|
232,982
|
237,410
|
244,048
|
247,838
|
253,753
|
258,238
|
262,045
|
265,431
|
266,026
|
269,604
|
266,455
|
268,449
|
266,103
|
263,842
|
261,478
|
259,863
|
260,078
|
259,111
|
254,599
|
255,160
|
253,806
|
256,442
|
257,929
|
256,606
|
253,863
|
256,809
|
255,878
|
256,537
|
237,428
|
236,677
|
223,403
|
223,063
|
239,790
|
241,645
|
242,806
|
239,948
|
239,535
|
249,048
|
257,936
|
259,735
|
257,709
|
255,886
|
251,779
|
263,927
|
261,632
|
261,651
|
260,644
|
259,232
|
256,938
|
256,397
|
|
買掛金
|
16,787
|
16,370
|
17,237
|
19,259
|
21,011
|
22,764
|
20,746
|
22,147
|
22,951
|
21,958
|
22,989
|
22,776
|
21,617
|
21,609
|
23,149
|
22,815
|
23,332
|
23,623
|
21,821
|
19,000
|
16,640
|
17,380
|
15,307
|
13,516
|
12,696
|
13,416
|
12,205
|
13,986
|
13,078
|
12,057
|
13,084
|
14,565
|
14,479
|
15,722
|
15,335
|
13,953
|
14,230
|
14,805
|
13,230
|
14,103
|
11,006
|
8,250
|
9,537
|
10,950
|
12,858
|
14,719
|
15,308
|
16,454
|
20,137
|
24,906
|
21,699
|
18,955
|
17,942
|
18,656
|
21,649
|
20,423
|
21,257
|
21,007
|
20,037
|
22,079
|
20,878
|
|
流動負債合計
|
27,566
|
26,013
|
26,850
|
29,012
|
33,313
|
35,220
|
32,338
|
33,600
|
34,257
|
32,656
|
35,669
|
34,212
|
34,685
|
33,413
|
33,470
|
33,018
|
35,652
|
36,328
|
37,088
|
31,926
|
29,445
|
28,268
|
30,144
|
26,464
|
29,162
|
24,927
|
24,744
|
31,785
|
28,426
|
27,956
|
28,223
|
27,737
|
30,630
|
31,862
|
29,183
|
27,171
|
29,951
|
28,829
|
30,233
|
26,530
|
28,235
|
20,825
|
19,664
|
22,183
|
27,480
|
28,147
|
25,188
|
26,791
|
31,203
|
39,121
|
36,883
|
34,208
|
33,735
|
29,847
|
33,263
|
32,258
|
32,940
|
34,027
|
35,718
|
38,558
|
35,702
|
|
長期借入金
|
9,793
|
9,793
|
10,143
|
11,003
|
9,484
|
9,484
|
9,384
|
9,684
|
8,765
|
9,765
|
10,065
|
11,966
|
11,960
|
17,960
|
17,960
|
19,960
|
19,960
|
19,960
|
19,960
|
23,960
|
29,960
|
29,210
|
29,210
|
33,584
|
32,635
|
39,487
|
39,462
|
35,193
|
36,864
|
33,989
|
33,983
|
33,477
|
31,054
|
29,779
|
29,854
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
45,314
|
45,442
|
47,384
|
49,946
|
50,573
|
50,067
|
50,085
|
53,693
|
54,307
|
55,434
|
56,973
|
60,938
|
61,239
|
66,471
|
68,295
|
70,308
|
70,776
|
70,970
|
71,036
|
77,909
|
83,158
|
82,296
|
82,367
|
85,753
|
83,204
|
88,226
|
87,167
|
81,571
|
82,895
|
79,255
|
79,026
|
76,750
|
74,246
|
72,687
|
72,750
|
71,050
|
70,740
|
69,598
|
69,412
|
65,690
|
63,528
|
68,192
|
71,361
|
84,881
|
81,232
|
80,748
|
78,038
|
72,804
|
70,745
|
64,253
|
63,225
|
63,259
|
61,717
|
62,634
|
64,416
|
67,445
|
67,055
|
66,354
|
66,484
|
65,223
|
70,615
|
|
総負債
|
72,880
|
71,455
|
74,234
|
78,958
|
83,886
|
85,287
|
82,423
|
87,293
|
88,564
|
88,090
|
92,642
|
95,150
|
95,924
|
99,884
|
101,765
|
103,326
|
106,428
|
107,298
|
108,124
|
109,835
|
112,603
|
110,564
|
112,511
|
112,217
|
112,366
|
113,153
|
111,911
|
113,356
|
111,321
|
107,211
|
107,249
|
104,487
|
104,876
|
104,549
|
101,933
|
98,221
|
100,691
|
98,427
|
99,645
|
92,220
|
91,763
|
89,017
|
91,025
|
107,064
|
108,712
|
108,895
|
103,226
|
99,595
|
101,948
|
103,374
|
100,108
|
97,467
|
95,452
|
92,481
|
97,679
|
99,703
|
99,995
|
100,381
|
102,202
|
103,781
|
106,317
|
|
資本金及び資本剰余金
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
1,832
|
|
利益剰余金
|
109,484
|
113,456
|
115,784
|
119,641
|
124,417
|
130,592
|
136,873
|
140,399
|
145,278
|
150,728
|
154,229
|
159,730
|
164,173
|
167,615
|
170,651
|
173,677
|
176,294
|
179,939
|
183,519
|
184,987
|
185,557
|
184,129
|
184,167
|
181,578
|
178,853
|
175,379
|
174,657
|
173,046
|
173,698
|
173,116
|
173,035
|
174,106
|
175,619
|
176,899
|
178,816
|
180,987
|
181,387
|
183,442
|
183,783
|
174,945
|
176,113
|
166,122
|
163,509
|
160,377
|
159,285
|
159,640
|
163,044
|
165,546
|
169,059
|
177,909
|
186,394
|
190,024
|
193,738
|
196,926
|
200,593
|
200,025
|
202,514
|
203,960
|
205,503
|
205,852
|
206,359
|
|
株主資本
|
96,052
|
100,291
|
102,965
|
105,811
|
110,850
|
116,430
|
121,676
|
122,181
|
126,326
|
131,289
|
134,222
|
137,832
|
141,486
|
144,164
|
146,073
|
150,427
|
151,810
|
154,747
|
157,307
|
156,191
|
157,001
|
155,891
|
155,938
|
153,886
|
151,476
|
148,325
|
147,952
|
146,722
|
147,790
|
147,388
|
147,911
|
149,319
|
151,566
|
153,380
|
154,673
|
155,642
|
156,118
|
157,451
|
156,892
|
145,208
|
144,914
|
134,386
|
132,038
|
132,726
|
132,933
|
133,911
|
136,722
|
139,940
|
147,100
|
154,562
|
159,627
|
160,242
|
160,434
|
159,298
|
166,248
|
161,929
|
161,656
|
160,263
|
157,030
|
153,157
|
150,080
|
|
有利子負債合計
|
9,793
|
9,793
|
10,143
|
11,003
|
9,484
|
9,484
|
9,384
|
9,684
|
8,765
|
9,765
|
10,065
|
11,966
|
11,960
|
17,960
|
17,960
|
19,960
|
19,960
|
19,960
|
19,960
|
23,960
|
29,960
|
29,210
|
29,210
|
33,542
|
32,635
|
39,487
|
39,462
|
35,193
|
36,864
|
33,989
|
33,983
|
33,477
|
31,054
|
29,779
|
29,854
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
2,333
|
331
|
-918
|
-3,212
|
-3,810
|
-4,072
|
-5,093
|
-6,429
|
-10,345
|
-11,690
|
-11,509
|
-9,239
|
-5,680
|
-2,928
|
688
|
3,452
|
4,085
|
5,733
|
5,478
|
10,753
|
16,853
|
16,689
|
15,971
|
22,210
|
23,756
|
30,403
|
31,790
|
28,192
|
29,870
|
29,214
|
27,329
|
28,655
|
23,499
|
21,023
|
19,053
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
10.2
|
9.76
|
9.85
|
10.4
|
8.56
|
8.15
|
7.71
|
7.93
|
6.94
|
7.44
|
7.5
|
8.68
|
8.45
|
12.46
|
12.3
|
13.27
|
13.15
|
12.9
|
12.69
|
15.34
|
19.08
|
18.74
|
18.73
|
21.8
|
21.54
|
26.62
|
26.67
|
23.99
|
24.94
|
23.06
|
22.98
|
22.42
|
20.49
|
19.42
|
19.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|