|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
85
|
411
|
446
|
62
|
188
|
80
|
212
|
102
|
133
|
162
|
81
|
248
|
35
|
190
|
287
|
316
|
419
|
218
|
318
|
275
|
271
|
238
|
607
|
218
|
377
|
251
|
261
|
486
|
260
|
227
|
120
|
334
|
354
|
387
|
391
|
627
|
560
|
440
|
269
|
1,267
|
742
|
558
|
247
|
562
|
304
|
267
|
408
|
594
|
407
|
340
|
341
|
1,956
|
315
|
247
|
336
|
207
|
1,902
|
477
|
413
|
|
現金 + 有価証券
|
85
|
411
|
446
|
62
|
188
|
80
|
212
|
102
|
133
|
162
|
81
|
248
|
35
|
190
|
287
|
316
|
419
|
218
|
318
|
275
|
271
|
238
|
607
|
218
|
377
|
251
|
261
|
486
|
260
|
227
|
120
|
334
|
354
|
387
|
391
|
627
|
560
|
440
|
269
|
1,267
|
742
|
558
|
247
|
562
|
304
|
267
|
408
|
594
|
407
|
340
|
341
|
1,956
|
315
|
247
|
336
|
207
|
1,902
|
477
|
413
|
|
売掛金
|
1,955
|
1,739
|
1,728
|
2,158
|
1,837
|
1,695
|
-
|
1,780
|
1,539
|
1,494
|
1,510
|
1,621
|
1,758
|
1,514
|
1,499
|
1,695
|
1,476
|
1,339
|
1,514
|
1,589
|
1,334
|
1,289
|
1,200
|
1,175
|
1,140
|
1,259
|
1,523
|
1,361
|
1,242
|
1,292
|
1,660
|
1,615
|
1,510
|
1,539
|
1,749
|
2,236
|
1,908
|
1,972
|
2,278
|
2,177
|
2,040
|
2,002
|
2,295
|
1,841
|
1,728
|
1,853
|
2,219
|
2,164
|
2,245
|
2,170
|
-
|
-
|
-
|
2,266
|
2,148
|
2,256
|
2,082
|
2,045
|
2,294
|
|
商品及び製品
|
984
|
1,107
|
1,222
|
-
|
1,044
|
1,194
|
-
|
-
|
1,249
|
1,251
|
1,257
|
-
|
1,039
|
1,154
|
1,210
|
-
|
1,261
|
1,385
|
-
|
1,227
|
1,260
|
1,310
|
-
|
1,304
|
1,351
|
1,516
|
-
|
1,453
|
1,469
|
1,527
|
-
|
1,367
|
1,429
|
1,455
|
-
|
1,657
|
1,724
|
1,800
|
-
|
1,677
|
1,735
|
1,565
|
-
|
1,476
|
1,538
|
1,593
|
-
|
1,512
|
1,584
|
1,766
|
-
|
-
|
-
|
1,633
|
1,719
|
1,758
|
1,717
|
1,765
|
1,826
|
|
流動資産合計
|
6,033
|
6,375
|
5,995
|
5,400
|
4,932
|
4,962
|
-
|
5,430
|
5,019
|
4,712
|
4,653
|
5,140
|
5,148
|
5,863
|
5,210
|
5,940
|
5,561
|
5,446
|
5,615
|
5,053
|
4,452
|
4,123
|
4,191
|
3,711
|
4,143
|
3,799
|
4,248
|
4,285
|
3,911
|
3,994
|
4,334
|
4,281
|
4,610
|
5,702
|
5,161
|
5,975
|
5,727
|
6,269
|
6,088
|
6,536
|
6,124
|
19,829
|
6,886
|
6,662
|
6,923
|
9,298
|
7,269
|
8,383
|
11,388
|
8,699
|
-
|
-
|
-
|
24,679
|
16,189
|
10,752
|
7,991
|
6,406
|
6,956
|
|
有形固定資産
|
26,038
|
25,458
|
26,056
|
26,713
|
27,082
|
27,651
|
-
|
29,670
|
30,288
|
30,921
|
31,523
|
30,773
|
30,909
|
31,554
|
31,861
|
32,628
|
33,887
|
34,884
|
36,270
|
37,226
|
38,668
|
39,781
|
41,554
|
42,623
|
43,682
|
48,888
|
49,964
|
50,716
|
51,748
|
52,811
|
53,758
|
54,129
|
54,604
|
54,185
|
54,560
|
66,567
|
67,141
|
67,978
|
69,082
|
67,396
|
67,980
|
56,788
|
57,848
|
58,421
|
59,226
|
58,386
|
59,774
|
60,121
|
61,264
|
62,894
|
-
|
-
|
-
|
56,161
|
60,556
|
63,363
|
65,422
|
71,169
|
73,284
|
|
投資有価証券
|
3,612
|
3,414
|
3,611
|
4,151
|
4,216
|
4,194
|
-
|
3,985
|
4,183
|
4,098
|
4,178
|
4,191
|
4,400
|
4,387
|
4,876
|
5,102
|
5,458
|
5,477
|
5,561
|
5,617
|
5,585
|
5,624
|
5,774
|
5,853
|
5,980
|
6,224
|
6,343
|
6,674
|
6,858
|
7,096
|
6,964
|
7,032
|
7,208
|
7,627
|
6,560
|
7,370
|
7,596
|
7,757
|
8,217
|
7,575
|
6,984
|
6,890
|
10,238
|
10,493
|
10,856
|
10,817
|
11,276
|
10,944
|
9,201
|
8,914
|
-
|
-
|
-
|
6,972
|
7,894
|
8,084
|
8,499
|
8,371
|
8,939
|
|
固定資産合計
|
36,130
|
35,413
|
36,234
|
37,417
|
37,845
|
38,449
|
-
|
40,184
|
41,074
|
41,704
|
42,233
|
41,698
|
41,968
|
42,563
|
43,278
|
44,156
|
45,938
|
46,833
|
48,712
|
50,103
|
51,490
|
52,476
|
54,606
|
55,794
|
57,226
|
65,800
|
67,362
|
68,567
|
69,991
|
71,397
|
72,251
|
73,073
|
73,465
|
73,380
|
72,753
|
94,079
|
95,095
|
96,090
|
97,712
|
97,590
|
97,604
|
84,706
|
89,014
|
90,041
|
91,040
|
90,506
|
92,331
|
92,469
|
92,290
|
94,836
|
-
|
-
|
-
|
81,264
|
85,816
|
89,665
|
91,829
|
98,194
|
100,444
|
|
総資産
|
42,163
|
41,788
|
42,229
|
42,817
|
42,777
|
43,411
|
-
|
45,614
|
46,093
|
46,416
|
46,886
|
46,838
|
47,116
|
48,426
|
48,488
|
50,096
|
51,499
|
52,279
|
54,327
|
55,156
|
55,942
|
56,599
|
58,797
|
59,505
|
61,369
|
69,599
|
71,610
|
72,852
|
73,902
|
75,391
|
76,585
|
77,354
|
78,075
|
79,082
|
77,914
|
100,054
|
100,822
|
102,359
|
103,800
|
104,126
|
103,728
|
104,535
|
95,900
|
96,703
|
97,963
|
99,804
|
99,600
|
100,852
|
103,678
|
103,535
|
-
|
-
|
-
|
105,943
|
102,005
|
100,417
|
99,820
|
104,600
|
107,400
|
|
買掛金
|
1,324
|
1,286
|
1,342
|
1,562
|
1,189
|
1,125
|
-
|
1,250
|
935
|
917
|
1,020
|
1,137
|
950
|
909
|
980
|
1,168
|
852
|
848
|
952
|
945
|
842
|
705
|
726
|
670
|
589
|
685
|
1,000
|
724
|
695
|
757
|
875
|
702
|
660
|
587
|
914
|
920
|
787
|
791
|
1,115
|
842
|
797
|
738
|
944
|
848
|
774
|
851
|
1,197
|
1,090
|
1,130
|
1,105
|
-
|
-
|
-
|
756
|
721
|
917
|
937
|
995
|
1,015
|
|
一年内返済予定の長期借入金
|
1,254
|
895
|
776
|
497
|
497
|
813
|
-
|
1,479
|
2,131
|
2,141
|
1,308
|
1,363
|
1,193
|
1,090
|
1,132
|
1,519
|
865
|
1,591
|
1,375
|
1,822
|
1,310
|
1,528
|
1,826
|
1,774
|
1,348
|
2,931
|
1,709
|
2,391
|
4,050
|
2,788
|
3,078
|
3,603
|
2,950
|
3,101
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,492
|
5,671
|
4,927
|
5,773
|
4,501
|
5,514
|
-
|
6,962
|
6,654
|
6,806
|
6,562
|
7,763
|
6,972
|
7,377
|
6,453
|
6,994
|
7,243
|
7,579
|
7,198
|
8,021
|
6,736
|
6,746
|
8,120
|
7,518
|
7,266
|
9,027
|
8,115
|
7,842
|
9,502
|
8,559
|
9,636
|
9,339
|
8,918
|
9,212
|
7,647
|
9,776
|
9,503
|
12,191
|
9,939
|
10,448
|
9,537
|
17,560
|
10,843
|
11,836
|
11,676
|
13,223
|
8,673
|
10,581
|
13,166
|
12,172
|
-
|
-
|
-
|
21,633
|
15,418
|
11,506
|
10,832
|
8,778
|
10,447
|
|
長期借入金
|
15,364
|
15,349
|
16,023
|
15,758
|
16,798
|
16,500
|
-
|
17,394
|
17,079
|
17,003
|
17,144
|
16,851
|
17,277
|
18,043
|
18,548
|
19,330
|
20,473
|
20,666
|
21,805
|
21,353
|
23,054
|
23,245
|
23,616
|
24,186
|
24,787
|
28,707
|
30,231
|
31,096
|
30,155
|
30,886
|
30,948
|
31,120
|
32,115
|
32,188
|
-
|
-
|
-
|
-
|
-
|
31,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
24,363
|
23,714
|
24,950
|
24,790
|
26,076
|
25,960
|
-
|
26,892
|
27,213
|
27,400
|
28,189
|
28,193
|
28,959
|
29,732
|
30,536
|
31,203
|
32,555
|
32,993
|
35,172
|
34,719
|
36,351
|
36,577
|
37,075
|
37,972
|
38,651
|
44,380
|
46,655
|
47,829
|
47,195
|
48,330
|
47,579
|
47,973
|
49,121
|
49,444
|
48,219
|
62,679
|
62,938
|
60,211
|
59,851
|
60,926
|
63,307
|
58,909
|
58,601
|
57,829
|
59,403
|
59,349
|
61,999
|
61,141
|
62,215
|
62,790
|
-
|
-
|
-
|
56,282
|
59,166
|
61,838
|
61,457
|
65,055
|
66,122
|
|
総負債
|
30,855
|
29,385
|
29,877
|
30,563
|
30,577
|
31,474
|
-
|
33,854
|
33,867
|
34,206
|
34,751
|
35,956
|
35,931
|
37,109
|
36,989
|
38,197
|
39,798
|
40,572
|
42,370
|
42,740
|
43,087
|
43,323
|
45,195
|
45,490
|
45,917
|
53,407
|
54,770
|
55,671
|
56,697
|
56,889
|
57,215
|
57,312
|
58,039
|
58,656
|
55,866
|
72,455
|
72,441
|
72,402
|
69,790
|
71,374
|
72,844
|
76,469
|
69,444
|
69,665
|
71,079
|
72,572
|
70,672
|
71,722
|
75,381
|
74,962
|
-
|
-
|
-
|
77,915
|
74,584
|
73,344
|
72,289
|
73,833
|
76,569
|
|
資本金及び資本剰余金
|
6,369
|
6,079
|
5,702
|
5,715
|
5,464
|
5,150
|
-
|
5,180
|
5,256
|
5,351
|
5,420
|
5,493
|
5,571
|
5,650
|
5,699
|
5,783
|
5,861
|
5,788
|
5,876
|
6,170
|
6,530
|
6,606
|
6,680
|
6,778
|
8,160
|
8,592
|
8,550
|
8,629
|
8,717
|
9,789
|
9,865
|
10,316
|
10,782
|
10,862
|
12,588
|
20,834
|
20,660
|
22,131
|
23,824
|
23,902
|
23,984
|
21,930
|
21,258
|
21,310
|
21,369
|
21,573
|
21,610
|
21,657
|
23,427
|
23,480
|
-
|
-
|
-
|
23,720
|
23,763
|
23,809
|
23,854
|
24,424
|
24,463
|
|
利益剰余金
|
4,585
|
6,077
|
6,386
|
6,418
|
6,612
|
6,665
|
-
|
6,697
|
6,891
|
6,847
|
6,753
|
5,790
|
5,961
|
5,836
|
6,079
|
6,183
|
6,023
|
6,202
|
6,095
|
6,250
|
6,278
|
6,487
|
6,458
|
6,565
|
6,585
|
6,837
|
6,854
|
7,023
|
6,938
|
7,119
|
7,936
|
8,924
|
8,820
|
9,128
|
9,219
|
7,806
|
7,124
|
7,336
|
7,576
|
6,455
|
4,480
|
4,035
|
4,189
|
4,673
|
4,434
|
4,562
|
5,373
|
5,516
|
4,483
|
4,684
|
-
|
-
|
-
|
4,090
|
3,619
|
3,603
|
3,983
|
2,102
|
1,906
|
|
株主資本
|
11,051
|
12,146
|
12,095
|
11,997
|
11,943
|
11,680
|
-
|
11,503
|
11,969
|
11,953
|
11,878
|
10,625
|
10,928
|
11,060
|
11,242
|
11,642
|
11,567
|
11,573
|
11,957
|
12,416
|
12,855
|
13,276
|
13,602
|
14,015
|
15,452
|
16,192
|
16,840
|
17,181
|
17,205
|
18,502
|
19,370
|
20,042
|
20,036
|
20,426
|
22,048
|
27,599
|
28,381
|
29,957
|
34,033
|
32,752
|
30,884
|
28,066
|
26,461
|
27,038
|
26,884
|
27,232
|
27,308
|
27,520
|
28,297
|
28,573
|
-
|
-
|
-
|
28,028
|
27,421
|
27,073
|
27,531
|
30,722
|
30,872
|
|
有利子負債合計
|
16,618
|
16,244
|
16,799
|
16,255
|
17,295
|
17,313
|
-
|
18,873
|
19,210
|
19,144
|
18,452
|
18,214
|
18,470
|
19,133
|
19,680
|
20,849
|
21,338
|
22,257
|
23,180
|
23,175
|
24,364
|
24,773
|
25,293
|
25,960
|
26,135
|
31,638
|
31,940
|
33,487
|
34,205
|
33,674
|
34,026
|
34,723
|
35,065
|
35,289
|
-
|
-
|
-
|
-
|
-
|
31,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
16,533
|
15,833
|
16,353
|
16,193
|
17,107
|
17,233
|
-
|
18,771
|
19,077
|
18,982
|
18,371
|
17,966
|
18,435
|
18,943
|
19,393
|
20,533
|
20,919
|
22,039
|
22,862
|
22,900
|
24,093
|
24,535
|
24,686
|
25,742
|
25,758
|
31,387
|
31,679
|
33,001
|
33,945
|
33,447
|
33,906
|
34,389
|
34,711
|
34,902
|
-
|
-
|
-
|
-
|
-
|
29,830
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
150.38
|
133.74
|
138.89
|
135.49
|
144.81
|
148.23
|
-
|
164.07
|
160.5
|
160.16
|
155.35
|
171.43
|
169.02
|
172.99
|
175.06
|
179.08
|
184.47
|
192.32
|
193.86
|
186.65
|
189.53
|
186.6
|
185.95
|
185.23
|
169.14
|
195.39
|
189.67
|
194.91
|
198.81
|
182.0
|
175.66
|
173.25
|
175.01
|
172.77
|
-
|
-
|
-
|
-
|
-
|
94.95
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|