|
(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
|
1,182
|
2,916
|
3,998
|
3,290
|
1,716
|
3,351
|
5,618
|
5,555
|
5,828
|
6,101
|
5,338
|
4,637
|
5,275
|
3,363
|
4,320
|
6,066
|
2,027
|
1,706
|
3,408
|
1,480
|
1,858
|
1,725
|
1,787
|
2,310
|
1,635
|
1,723
|
2,385
|
1,959
|
2,119
|
2,369
|
2,781
|
2,673
|
1,470
|
1,525
|
3,121
|
2,446
|
1,355
|
3,853
|
1,656
|
1,844
|
1,727
|
1,669
|
1,897
|
2,237
|
1,878
|
1,539
|
2,321
|
2,271
|
2,625
|
3,457
|
1,310
|
1,454
|
-
|
488
|
761
|
875
|
1,149
|
1,169
|
676
|
846
|
1,234
|
|
有価証券
|
-
|
-
|
-
|
-
|
1,636
|
3,367
|
1,231
|
1,503
|
1,282
|
944
|
2,164
|
2,343
|
1,226
|
869
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,182
|
2,916
|
3,998
|
3,290
|
3,352
|
6,718
|
6,849
|
7,058
|
7,110
|
7,045
|
7,502
|
6,980
|
6,501
|
4,232
|
4,320
|
6,066
|
2,027
|
1,706
|
3,408
|
1,480
|
1,858
|
1,725
|
1,787
|
2,310
|
1,635
|
1,723
|
2,385
|
1,959
|
2,119
|
2,369
|
2,781
|
2,673
|
1,470
|
1,525
|
3,121
|
2,446
|
1,355
|
3,853
|
1,656
|
1,844
|
1,727
|
1,669
|
1,897
|
2,237
|
1,878
|
1,539
|
2,321
|
2,271
|
2,625
|
3,457
|
1,310
|
1,454
|
-
|
488
|
761
|
875
|
1,149
|
1,169
|
676
|
846
|
1,234
|
|
売掛金
|
1,296
|
1,205
|
1,028
|
1,202
|
1,269
|
1,446
|
1,430
|
1,379
|
1,107
|
1,005
|
1,113
|
1,245
|
1,369
|
1,538
|
1,520
|
1,520
|
2,580
|
2,301
|
2,009
|
1,959
|
1,663
|
1,602
|
1,318
|
1,105
|
1,023
|
1,167
|
1,092
|
1,356
|
1,320
|
1,248
|
1,462
|
1,670
|
1,695
|
1,141
|
1,226
|
885
|
1,038
|
842
|
787
|
832
|
594
|
515
|
493
|
601
|
1,089
|
1,185
|
1,517
|
1,543
|
2,002
|
2,348
|
2,061
|
1,767
|
1,615
|
1,519
|
1,853
|
1,573
|
1,670
|
1,589
|
1,779
|
1,972
|
2,036
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201
|
212
|
201
|
233
|
249
|
234
|
258
|
293
|
294
|
332
|
|
流動資産合計
|
3,748
|
5,049
|
5,950
|
5,555
|
5,599
|
8,911
|
9,607
|
9,305
|
9,078
|
9,217
|
9,433
|
8,971
|
8,403
|
6,357
|
6,315
|
8,005
|
5,020
|
4,392
|
5,973
|
6,498
|
5,806
|
4,730
|
4,298
|
4,026
|
2,950
|
3,982
|
4,451
|
3,772
|
3,775
|
4,086
|
4,622
|
4,791
|
3,635
|
13,820
|
4,757
|
4,437
|
2,703
|
5,167
|
2,846
|
3,851
|
4,055
|
3,378
|
3,477
|
3,260
|
3,467
|
3,076
|
4,227
|
4,249
|
4,973
|
6,351
|
4,009
|
3,891
|
3,189
|
2,605
|
3,212
|
3,157
|
3,398
|
3,359
|
3,232
|
3,427
|
3,905
|
|
有形固定資産
|
18,812
|
16,841
|
18,199
|
19,652
|
21,081
|
22,427
|
23,170
|
24,774
|
26,561
|
27,241
|
27,146
|
27,316
|
26,382
|
26,925
|
27,962
|
28,447
|
37,429
|
36,999
|
35,169
|
36,296
|
31,455
|
27,824
|
22,775
|
19,068
|
19,264
|
16,815
|
16,169
|
16,190
|
16,421
|
16,822
|
17,082
|
21,171
|
21,383
|
14,121
|
14,202
|
13,935
|
13,864
|
10,037
|
10,177
|
8,593
|
5,780
|
5,686
|
5,556
|
5,393
|
15,274
|
15,189
|
15,078
|
15,008
|
15,074
|
15,113
|
17,793
|
18,106
|
18,515
|
18,763
|
19,031
|
19,328
|
19,584
|
19,785
|
24,950
|
25,011
|
25,082
|
|
固定資産合計
|
26,929
|
24,922
|
25,913
|
27,372
|
28,951
|
29,626
|
30,259
|
31,812
|
33,527
|
34,253
|
34,115
|
34,355
|
33,179
|
33,663
|
34,531
|
34,872
|
47,745
|
46,723
|
44,866
|
44,139
|
39,536
|
35,876
|
30,053
|
25,506
|
25,687
|
23,262
|
22,362
|
22,141
|
22,359
|
22,728
|
22,937
|
25,450
|
25,681
|
15,339
|
15,415
|
15,129
|
15,374
|
11,482
|
11,548
|
9,866
|
7,089
|
6,979
|
6,849
|
6,652
|
16,990
|
16,989
|
16,830
|
16,776
|
16,805
|
16,843
|
19,548
|
19,830
|
20,231
|
20,750
|
21,029
|
21,333
|
21,580
|
21,803
|
27,031
|
27,062
|
27,023
|
|
総資産
|
30,677
|
29,971
|
31,863
|
32,927
|
34,550
|
38,537
|
39,866
|
41,117
|
42,605
|
43,470
|
43,548
|
43,326
|
41,582
|
40,020
|
40,846
|
42,877
|
52,765
|
51,115
|
50,839
|
50,637
|
45,342
|
40,606
|
34,351
|
29,532
|
28,637
|
27,244
|
26,813
|
25,913
|
26,134
|
26,814
|
27,559
|
30,241
|
29,316
|
29,159
|
20,172
|
19,566
|
18,077
|
16,649
|
14,394
|
13,717
|
11,144
|
10,357
|
10,326
|
9,912
|
20,457
|
20,065
|
21,057
|
21,025
|
21,778
|
23,194
|
23,557
|
23,721
|
23,420
|
23,355
|
24,241
|
24,490
|
24,978
|
25,162
|
30,263
|
30,489
|
30,928
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
3,108
|
3,402
|
4,450
|
4,583
|
5,754
|
4,484
|
6,031
|
6,738
|
6,262
|
4,961
|
5,496
|
6,003
|
6,800
|
4,865
|
4,782
|
6,655
|
7,580
|
4,679
|
5,994
|
5,935
|
5,560
|
3,998
|
3,501
|
3,295
|
2,600
|
2,929
|
2,851
|
2,616
|
2,470
|
2,532
|
2,832
|
3,315
|
3,482
|
8,377
|
3,224
|
2,226
|
1,968
|
3,467
|
1,658
|
1,927
|
1,554
|
1,452
|
1,709
|
1,440
|
2,945
|
3,072
|
3,505
|
3,087
|
3,754
|
4,094
|
3,460
|
3,105
|
2,931
|
2,669
|
3,330
|
2,949
|
3,266
|
3,016
|
2,906
|
3,309
|
3,618
|
|
長期借入金
|
5,845
|
5,571
|
3,821
|
3,819
|
3,800
|
5,968
|
5,969
|
5,969
|
6,719
|
8,455
|
8,455
|
8,455
|
7,955
|
7,956
|
7,956
|
7,956
|
11,739
|
11,880
|
10,161
|
9,830
|
10,301
|
11,375
|
11,400
|
12,137
|
12,195
|
12,357
|
11,004
|
10,154
|
10,381
|
10,558
|
10,383
|
10,291
|
9,628
|
5,790
|
5,791
|
5,785
|
5,786
|
4,294
|
4,295
|
4,294
|
4,295
|
4,296
|
4,297
|
4,298
|
7,042
|
6,502
|
6,492
|
6,482
|
6,471
|
6,461
|
6,196
|
6,189
|
6,175
|
6,169
|
5,675
|
5,672
|
5,668
|
5,665
|
8,884
|
8,398
|
8,395
|
|
資本金及び資本剰余金
|
6,622
|
6,230
|
5,757
|
5,644
|
5,071
|
4,531
|
3,868
|
3,547
|
3,604
|
3,644
|
3,685
|
3,729
|
3,758
|
3,788
|
3,818
|
3,821
|
3,877
|
3,984
|
4,045
|
4,129
|
4,583
|
4,777
|
4,814
|
5,038
|
7,553
|
7,552
|
7,539
|
7,289
|
7,260
|
7,264
|
7,260
|
7,386
|
7,322
|
6,939
|
5,264
|
4,531
|
3,560
|
3,393
|
2,854
|
2,773
|
2,739
|
2,758
|
2,788
|
2,804
|
8,239
|
8,257
|
8,274
|
7,702
|
7,437
|
7,126
|
7,021
|
6,986
|
6,408
|
6,195
|
6,217
|
6,003
|
5,781
|
5,541
|
6,728
|
6,452
|
6,160
|
|
利益剰余金
|
8,733
|
9,369
|
11,390
|
11,882
|
12,230
|
14,901
|
15,870
|
16,308
|
16,621
|
17,016
|
16,217
|
15,778
|
14,358
|
14,952
|
15,292
|
15,410
|
15,644
|
16,220
|
17,138
|
16,631
|
12,933
|
10,018
|
6,413
|
1,781
|
-1,400
|
-2,970
|
-1,977
|
-1,646
|
-1,081
|
-656
|
-428
|
702
|
473
|
6
|
2,505
|
3,650
|
3,280
|
3,738
|
3,812
|
3,148
|
1,298
|
586
|
351
|
208
|
218
|
243
|
750
|
1,692
|
2,013
|
3,107
|
3,981
|
4,297
|
4,712
|
4,940
|
5,535
|
6,195
|
6,509
|
7,132
|
7,670
|
8,166
|
8,506
|
|
株主資本
|
16,955
|
16,830
|
18,652
|
19,253
|
19,229
|
21,428
|
21,102
|
21,430
|
21,956
|
22,225
|
21,781
|
21,278
|
19,708
|
20,066
|
20,612
|
20,499
|
25,046
|
26,059
|
26,768
|
26,341
|
23,019
|
20,151
|
15,922
|
10,989
|
10,508
|
8,919
|
10,061
|
10,375
|
10,922
|
11,330
|
11,934
|
14,104
|
13,725
|
12,848
|
8,898
|
9,186
|
7,857
|
6,994
|
6,542
|
5,920
|
4,040
|
3,353
|
3,148
|
3,019
|
8,486
|
8,535
|
9,061
|
9,399
|
9,435
|
10,226
|
11,007
|
11,296
|
11,103
|
11,150
|
11,779
|
12,217
|
12,341
|
12,729
|
14,478
|
14,704
|
14,773
|
|
有利子負債合計
|
5,845
|
5,571
|
3,821
|
3,819
|
3,800
|
5,968
|
5,969
|
5,969
|
6,719
|
8,455
|
8,455
|
8,455
|
7,955
|
7,956
|
7,956
|
7,956
|
11,739
|
11,880
|
10,161
|
9,830
|
10,301
|
11,375
|
11,400
|
12,056
|
12,195
|
12,357
|
11,004
|
10,154
|
10,381
|
10,558
|
10,383
|
6,749
|
9,628
|
5,790
|
5,791
|
4,292
|
5,786
|
4,294
|
4,295
|
4,294
|
4,295
|
4,296
|
4,297
|
4,298
|
7,268
|
6,502
|
6,492
|
6,482
|
6,471
|
6,461
|
6,196
|
6,189
|
6,175
|
6,169
|
5,675
|
5,672
|
5,668
|
5,665
|
8,884
|
8,398
|
8,395
|
|
純有利子負債
|
4,663
|
2,655
|
-177
|
529
|
448
|
-750
|
-880
|
-1,089
|
-391
|
1,410
|
953
|
1,475
|
1,454
|
3,724
|
3,636
|
1,890
|
9,712
|
10,174
|
6,753
|
8,350
|
8,443
|
9,650
|
9,613
|
9,746
|
10,560
|
10,634
|
8,619
|
8,195
|
8,262
|
8,189
|
7,602
|
4,076
|
8,158
|
4,265
|
2,670
|
1,846
|
4,431
|
441
|
2,639
|
2,450
|
2,568
|
2,627
|
2,400
|
2,061
|
5,390
|
4,963
|
4,171
|
4,211
|
3,846
|
3,004
|
4,886
|
4,735
|
-
|
5,681
|
4,914
|
4,797
|
4,519
|
4,496
|
8,208
|
7,552
|
7,161
|
|
DEレシオ(%)
|
34.47
|
33.1
|
20.49
|
19.84
|
19.76
|
27.85
|
28.29
|
27.85
|
30.6
|
38.04
|
38.82
|
39.74
|
40.36
|
39.65
|
38.6
|
38.81
|
46.87
|
45.59
|
37.96
|
37.32
|
44.75
|
56.45
|
71.6
|
109.71
|
116.05
|
138.55
|
109.37
|
97.87
|
95.05
|
93.19
|
87.0
|
47.85
|
70.15
|
45.07
|
65.08
|
46.72
|
73.64
|
61.4
|
65.65
|
72.53
|
106.31
|
128.12
|
136.5
|
142.37
|
85.65
|
76.18
|
71.65
|
68.96
|
68.59
|
63.18
|
56.29
|
54.79
|
55.62
|
55.33
|
48.18
|
46.43
|
45.93
|
44.5
|
61.36
|
57.11
|
56.83
|