|
(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
|
|
現金同等物
|
2,159
|
3,424
|
1,592
|
1,493
|
1,593
|
1,781
|
2,052
|
2,076
|
2,153
|
2,292
|
2,367
|
2,527
|
2,615
|
2,810
|
3,275
|
2,737
|
2,724
|
3,049
|
3,149
|
3,122
|
3,256
|
3,393
|
3,054
|
3,109
|
3,322
|
3,516
|
3,182
|
4,151
|
5,039
|
3,140
|
3,062
|
3,096
|
2,444
|
3,411
|
1,093
|
1,248
|
1,384
|
1,603
|
1,494
|
1,635
|
2,583
|
2,450
|
3,315
|
2,197
|
2,342
|
2,860
|
2,354
|
4,726
|
6,929
|
2,529
|
1,804
|
2,271
|
2,046
|
9,957
|
8,051
|
2,076
|
2,318
|
2,298
|
3,588
|
2,834
|
1,887
|
|
現金 + 有価証券
|
2,159
|
3,424
|
1,592
|
1,493
|
1,593
|
1,781
|
2,052
|
2,076
|
2,153
|
2,292
|
2,367
|
2,527
|
2,615
|
2,810
|
3,275
|
2,737
|
2,724
|
3,049
|
3,149
|
3,122
|
3,256
|
3,393
|
3,054
|
3,109
|
3,322
|
3,516
|
3,182
|
4,151
|
5,039
|
3,140
|
3,062
|
3,096
|
2,444
|
3,411
|
1,093
|
1,248
|
1,384
|
1,603
|
1,494
|
1,635
|
2,583
|
2,450
|
3,315
|
2,197
|
2,342
|
2,860
|
2,354
|
4,726
|
6,929
|
2,529
|
1,804
|
2,271
|
2,046
|
9,957
|
8,051
|
2,076
|
2,318
|
2,298
|
3,588
|
2,834
|
1,887
|
|
売掛金
|
3,654
|
3,793
|
3,989
|
3,956
|
4,231
|
4,443
|
4,502
|
4,040
|
4,319
|
4,601
|
4,983
|
4,556
|
4,559
|
4,725
|
4,808
|
4,429
|
4,563
|
4,772
|
5,019
|
4,404
|
4,299
|
4,272
|
4,319
|
3,842
|
3,874
|
4,014
|
2,701
|
2,426
|
2,479
|
2,926
|
3,072
|
2,881
|
3,042
|
3,027
|
3,344
|
2,733
|
2,911
|
2,901
|
2,985
|
2,726
|
2,641
|
2,512
|
2,802
|
2,652
|
2,754
|
2,754
|
2,971
|
2,745
|
2,958
|
2,957
|
3,008
|
2,231
|
2,330
|
2,491
|
2,518
|
2,759
|
2,877
|
2,761
|
2,927
|
2,694
|
2,901
|
|
商品及び製品
|
2,075
|
2,114
|
2,105
|
2,207
|
2,324
|
2,422
|
2,100
|
2,317
|
2,402
|
2,367
|
2,125
|
2,308
|
2,327
|
2,304
|
1,895
|
2,162
|
2,233
|
2,253
|
2,057
|
2,121
|
2,107
|
2,144
|
1,847
|
1,903
|
1,950
|
1,949
|
1,208
|
1,278
|
1,331
|
1,891
|
1,696
|
1,845
|
1,897
|
1,805
|
1,813
|
1,980
|
2,073
|
2,061
|
1,880
|
2,064
|
2,058
|
2,102
|
1,928
|
2,013
|
2,016
|
2,114
|
2,050
|
2,335
|
2,399
|
2,319
|
2,191
|
1,999
|
2,034
|
2,085
|
2,006
|
2,432
|
2,357
|
2,303
|
2,180
|
2,200
|
2,216
|
|
流動資産合計
|
8,508
|
9,958
|
8,363
|
8,305
|
8,798
|
9,283
|
9,345
|
9,075
|
9,544
|
10,003
|
10,126
|
10,086
|
10,189
|
10,506
|
10,999
|
9,999
|
10,203
|
10,813
|
10,867
|
10,483
|
10,344
|
10,644
|
10,049
|
9,694
|
9,913
|
10,220
|
9,960
|
8,877
|
9,446
|
8,554
|
8,252
|
8,152
|
7,725
|
8,576
|
6,619
|
6,658
|
7,152
|
7,350
|
7,139
|
7,196
|
8,032
|
7,879
|
8,806
|
7,681
|
7,961
|
8,766
|
8,432
|
10,860
|
13,539
|
9,375
|
8,506
|
9,000
|
8,985
|
15,760
|
13,819
|
8,666
|
9,009
|
8,820
|
10,192
|
9,194
|
8,627
|
|
有形固定資産
|
3,367
|
3,289
|
3,287
|
3,255
|
3,303
|
3,382
|
3,437
|
3,415
|
3,449
|
3,418
|
3,509
|
3,503
|
3,481
|
3,475
|
3,605
|
3,639
|
3,692
|
3,737
|
3,802
|
3,631
|
3,570
|
3,610
|
3,585
|
3,520
|
3,523
|
3,521
|
2,931
|
2,861
|
2,880
|
3,304
|
3,321
|
3,279
|
3,299
|
3,260
|
3,562
|
3,551
|
3,615
|
3,614
|
3,642
|
3,633
|
3,553
|
3,565
|
3,688
|
3,693
|
3,663
|
3,664
|
3,738
|
3,685
|
3,567
|
3,359
|
3,361
|
2,263
|
2,263
|
2,268
|
2,363
|
2,701
|
2,689
|
2,688
|
2,807
|
2,743
|
2,757
|
|
固定資産合計
|
13,212
|
13,000
|
14,480
|
14,398
|
14,737
|
14,821
|
14,516
|
14,369
|
14,590
|
14,323
|
13,692
|
13,685
|
13,535
|
13,007
|
13,712
|
14,125
|
14,143
|
14,302
|
13,310
|
13,241
|
12,624
|
12,820
|
12,039
|
11,858
|
11,851
|
11,862
|
11,783
|
8,594
|
7,831
|
10,848
|
11,337
|
11,706
|
12,060
|
11,911
|
13,771
|
13,771
|
13,919
|
13,967
|
13,358
|
13,905
|
13,679
|
13,851
|
14,076
|
15,997
|
15,839
|
15,718
|
16,283
|
16,099
|
15,958
|
27,667
|
27,166
|
27,241
|
27,162
|
28,413
|
28,927
|
37,847
|
37,431
|
36,765
|
34,054
|
33,416
|
33,351
|
|
総資産
|
21,720
|
22,958
|
22,843
|
22,703
|
23,535
|
24,104
|
23,861
|
23,444
|
24,134
|
24,326
|
23,818
|
23,771
|
23,724
|
23,513
|
24,711
|
24,124
|
24,346
|
25,115
|
24,177
|
23,724
|
22,968
|
23,464
|
22,088
|
21,552
|
21,764
|
22,082
|
21,743
|
17,471
|
17,277
|
19,402
|
19,589
|
19,858
|
19,785
|
20,487
|
20,390
|
20,429
|
21,071
|
21,317
|
20,497
|
21,101
|
21,711
|
21,730
|
22,882
|
23,678
|
23,800
|
24,484
|
24,715
|
26,959
|
29,497
|
37,042
|
35,672
|
36,241
|
36,147
|
44,173
|
42,746
|
46,513
|
46,440
|
45,585
|
44,246
|
42,610
|
41,978
|
|
買掛金
|
2,122
|
2,228
|
2,409
|
2,243
|
2,463
|
2,633
|
2,677
|
2,302
|
2,419
|
2,617
|
2,767
|
2,431
|
2,460
|
2,614
|
2,725
|
2,425
|
2,522
|
2,645
|
2,951
|
2,468
|
2,407
|
2,402
|
2,358
|
2,075
|
2,140
|
2,230
|
1,517
|
1,335
|
1,368
|
1,613
|
1,776
|
1,596
|
1,603
|
1,647
|
1,943
|
1,794
|
1,730
|
1,785
|
1,874
|
1,649
|
1,521
|
1,426
|
1,715
|
1,694
|
1,797
|
1,966
|
2,108
|
2,100
|
2,049
|
2,040
|
2,028
|
1,219
|
1,207
|
1,218
|
1,275
|
1,234
|
1,271
|
1,251
|
1,335
|
1,260
|
1,340
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
515
|
-
|
-
|
-
|
322
|
-
|
-
|
-
|
538
|
-
|
-
|
-
|
516
|
-
|
-
|
-
|
546
|
-
|
-
|
-
|
532
|
-
|
-
|
|
流動負債合計
|
5,999
|
7,257
|
5,849
|
5,600
|
5,934
|
6,308
|
6,465
|
6,534
|
6,925
|
7,396
|
7,133
|
7,203
|
6,644
|
6,950
|
7,625
|
7,108
|
7,832
|
8,533
|
8,454
|
8,877
|
8,770
|
8,312
|
7,800
|
8,202
|
8,182
|
8,326
|
8,008
|
4,146
|
3,771
|
5,370
|
5,045
|
6,192
|
5,945
|
6,954
|
6,164
|
7,540
|
6,714
|
6,218
|
5,976
|
6,340
|
7,940
|
5,985
|
5,785
|
6,376
|
6,294
|
6,670
|
6,246
|
5,331
|
8,072
|
8,812
|
7,777
|
8,160
|
7,549
|
6,614
|
5,032
|
7,765
|
7,664
|
7,592
|
5,742
|
5,958
|
10,846
|
|
長期借入金
|
4,581
|
4,586
|
4,586
|
4,352
|
4,353
|
4,353
|
4,324
|
4,041
|
4,018
|
3,789
|
3,787
|
3,542
|
4,059
|
4,059
|
4,055
|
3,834
|
3,836
|
3,565
|
3,559
|
3,289
|
3,272
|
4,290
|
4,289
|
4,043
|
4,062
|
4,062
|
4,062
|
3,815
|
3,816
|
3,797
|
3,794
|
3,375
|
3,357
|
3,126
|
3,137
|
2,641
|
3,786
|
4,336
|
4,277
|
4,018
|
3,960
|
5,500
|
6,326
|
5,892
|
5,823
|
5,835
|
5,793
|
8,722
|
8,203
|
8,367
|
8,259
|
8,159
|
8,174
|
7,642
|
7,610
|
7,632
|
7,614
|
7,111
|
7,155
|
6,557
|
8,176
|
|
資本金及び資本剰余金
|
642
|
651
|
669
|
822
|
833
|
852
|
794
|
783
|
788
|
794
|
801
|
803
|
813
|
821
|
829
|
1,005
|
677
|
697
|
638
|
639
|
650
|
639
|
647
|
655
|
666
|
677
|
682
|
783
|
814
|
827
|
774
|
783
|
800
|
809
|
825
|
852
|
857
|
864
|
870
|
924
|
930
|
936
|
947
|
976
|
988
|
995
|
999
|
1,041
|
1,056
|
519
|
534
|
589
|
615
|
589
|
539
|
617
|
635
|
617
|
646
|
590
|
477
|
|
利益剰余金
|
15,040
|
15,373
|
15,869
|
16,088
|
16,383
|
16,807
|
17,310
|
17,387
|
17,638
|
18,115
|
18,107
|
18,264
|
18,529
|
18,428
|
18,930
|
19,088
|
19,333
|
19,757
|
19,867
|
20,066
|
20,718
|
20,969
|
21,308
|
21,347
|
21,410
|
21,583
|
21,716
|
21,714
|
21,696
|
21,800
|
21,995
|
22,079
|
22,254
|
22,660
|
23,072
|
23,252
|
23,475
|
23,777
|
24,199
|
24,220
|
24,431
|
24,531
|
24,955
|
25,096
|
25,354
|
25,678
|
26,047
|
26,636
|
27,003
|
27,618
|
28,053
|
30,076
|
30,571
|
39,624
|
40,070
|
39,910
|
40,108
|
40,135
|
40,830
|
41,112
|
39,977
|
|
株主資本
|
9,005
|
9,089
|
9,952
|
10,323
|
10,805
|
10,999
|
10,551
|
10,333
|
10,655
|
10,665
|
10,442
|
10,618
|
10,674
|
10,264
|
10,718
|
10,883
|
10,525
|
10,873
|
10,167
|
9,556
|
8,968
|
8,799
|
8,128
|
7,497
|
7,743
|
7,955
|
7,618
|
7,754
|
8,057
|
8,022
|
8,770
|
8,388
|
8,537
|
8,460
|
8,990
|
8,276
|
8,572
|
8,804
|
8,273
|
8,459
|
7,563
|
7,878
|
8,447
|
8,939
|
9,180
|
9,339
|
9,923
|
10,288
|
10,614
|
16,287
|
16,316
|
16,714
|
17,347
|
26,413
|
26,598
|
26,555
|
26,781
|
26,688
|
27,509
|
26,379
|
19,266
|
|
有利子負債合計
|
4,581
|
4,586
|
4,586
|
4,352
|
4,353
|
4,353
|
4,324
|
4,041
|
4,018
|
3,789
|
3,787
|
3,542
|
4,059
|
4,059
|
4,055
|
3,834
|
3,836
|
3,565
|
3,559
|
3,289
|
3,272
|
4,290
|
4,289
|
4,043
|
4,062
|
4,062
|
4,051
|
3,815
|
3,816
|
3,797
|
3,794
|
3,375
|
3,357
|
3,126
|
3,825
|
2,641
|
3,786
|
4,336
|
4,792
|
4,018
|
3,960
|
5,500
|
6,648
|
5,892
|
5,823
|
5,835
|
6,331
|
8,722
|
8,203
|
8,367
|
8,775
|
8,159
|
8,174
|
7,642
|
8,156
|
7,632
|
7,614
|
7,111
|
7,687
|
6,557
|
8,176
|
|
純有利子負債
|
2,422
|
1,162
|
2,994
|
2,859
|
2,760
|
2,572
|
2,272
|
1,965
|
1,865
|
1,497
|
1,420
|
1,015
|
1,444
|
1,249
|
780
|
1,097
|
1,112
|
516
|
410
|
167
|
16
|
897
|
1,235
|
934
|
740
|
546
|
869
|
-336
|
-1,223
|
657
|
732
|
279
|
913
|
-285
|
2,732
|
1,393
|
2,402
|
2,733
|
3,298
|
2,383
|
1,377
|
3,050
|
3,333
|
3,695
|
3,481
|
2,975
|
3,977
|
3,996
|
1,274
|
5,838
|
6,971
|
5,888
|
6,128
|
-2,315
|
105
|
5,556
|
5,296
|
4,813
|
4,099
|
3,723
|
6,289
|
|
DEレシオ(%)
|
50.87
|
50.46
|
46.08
|
42.16
|
40.29
|
39.58
|
40.98
|
39.11
|
37.71
|
35.53
|
36.27
|
33.36
|
38.03
|
39.55
|
37.83
|
35.23
|
36.45
|
32.79
|
35.01
|
34.42
|
36.49
|
48.76
|
52.77
|
53.93
|
52.46
|
51.06
|
53.18
|
49.2
|
47.36
|
47.33
|
43.26
|
40.24
|
39.32
|
36.95
|
42.55
|
31.91
|
44.17
|
49.25
|
57.92
|
47.5
|
52.36
|
69.81
|
78.7
|
65.91
|
63.43
|
62.48
|
63.8
|
84.78
|
77.28
|
51.37
|
53.78
|
48.82
|
47.12
|
28.93
|
30.66
|
28.74
|
28.43
|
26.64
|
27.94
|
24.86
|
42.44
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|