|
(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
|
936
|
1,482
|
1,022
|
907
|
1,835
|
905
|
909
|
9,884
|
1,451
|
1,625
|
1,550
|
1,803
|
1,863
|
2,202
|
2,010
|
2,112
|
6,404
|
8,731
|
6,209
|
10,027
|
10,635
|
7,417
|
13,965
|
12,851
|
6,315
|
6,485
|
9,809
|
8,229
|
10,285
|
8,712
|
11,508
|
7,588
|
7,643
|
13,234
|
14,569
|
17,940
|
16,927
|
11,240
|
9,474
|
11,631
|
10,051
|
6,746
|
12,886
|
5,997
|
4,065
|
4,893
|
4,362
|
5,338
|
4,296
|
4,739
|
4,699
|
5,412
|
4,936
|
5,704
|
5,705
|
6,085
|
4,718
|
2,772
|
5,037
|
9,991
|
7,926
|
5,144
|
|
有価証券
|
715
|
518
|
1,284
|
1,190
|
1,175
|
1,364
|
1,347
|
16
|
0
|
82
|
144
|
117
|
78
|
85
|
79
|
19
|
64
|
68
|
107
|
101
|
659
|
1,194
|
1,749
|
1,756
|
2,004
|
2,267
|
2,457
|
3,666
|
3,830
|
12,384
|
16,879
|
17,922
|
16,355
|
12,683
|
13,897
|
12,149
|
10,977
|
15,943
|
13,382
|
12,721
|
10,734
|
12,168
|
11,089
|
1,411
|
1,601
|
1,632
|
1,376
|
1,182
|
1,029
|
924
|
961
|
973
|
936
|
963
|
1,159
|
1,179
|
-
|
-
|
-
|
-
|
-
|
69
|
|
現金 + 有価証券
|
1,652
|
2,000
|
2,308
|
2,098
|
3,011
|
2,270
|
2,257
|
9,900
|
1,451
|
1,707
|
1,695
|
1,920
|
1,942
|
2,287
|
2,090
|
2,131
|
6,469
|
8,799
|
6,316
|
10,128
|
11,294
|
8,611
|
15,714
|
14,607
|
8,319
|
8,752
|
12,266
|
11,895
|
14,115
|
21,096
|
28,387
|
25,510
|
23,998
|
25,917
|
28,466
|
30,089
|
27,904
|
27,183
|
22,856
|
24,352
|
20,785
|
18,914
|
23,975
|
7,408
|
5,666
|
6,525
|
5,738
|
6,520
|
5,325
|
5,663
|
5,660
|
6,385
|
5,872
|
6,667
|
6,864
|
7,264
|
4,718
|
2,772
|
5,037
|
9,991
|
7,926
|
5,213
|
|
売掛金
|
1,491
|
1,482
|
1,670
|
1,621
|
1,801
|
1,938
|
1,867
|
1,951
|
2,164
|
1,702
|
1,766
|
1,751
|
1,945
|
1,895
|
1,971
|
2,100
|
3,236
|
3,437
|
2,850
|
4,635
|
4,835
|
5,331
|
6,105
|
5,854
|
6,163
|
5,752
|
5,075
|
4,514
|
4,034
|
4,478
|
4,122
|
3,851
|
3,775
|
3,541
|
3,465
|
3,327
|
3,283
|
3,396
|
3,315
|
3,582
|
3,907
|
3,194
|
3,913
|
4,892
|
3,925
|
4,149
|
4,566
|
4,493
|
3,787
|
4,118
|
4,354
|
4,777
|
4,162
|
4,229
|
4,790
|
4,660
|
4,669
|
4,663
|
4,587
|
4,420
|
4,388
|
4,781
|
|
商品及び製品
|
1,223
|
1,356
|
1,273
|
1,203
|
1,304
|
1,321
|
1,337
|
1,389
|
1,418
|
1,603
|
1,617
|
1,744
|
1,799
|
1,935
|
1,946
|
2,055
|
2,140
|
2,068
|
1,909
|
1,386
|
1,908
|
2,039
|
1,988
|
1,955
|
1,880
|
1,862
|
1,900
|
1,587
|
1,474
|
1,408
|
1,144
|
801
|
885
|
859
|
816
|
814
|
898
|
884
|
882
|
922
|
986
|
1,052
|
1,008
|
1,683
|
1,779
|
1,772
|
1,676
|
1,618
|
1,482
|
1,494
|
1,463
|
1,507
|
1,576
|
1,633
|
1,663
|
1,787
|
1,853
|
2,026
|
1,869
|
1,710
|
1,759
|
1,825
|
|
流動資産合計
|
5,124
|
5,709
|
6,032
|
5,708
|
6,851
|
6,219
|
6,147
|
13,919
|
5,827
|
5,844
|
5,880
|
6,156
|
6,663
|
7,073
|
6,968
|
7,274
|
12,971
|
15,499
|
12,562
|
17,714
|
20,062
|
18,093
|
25,910
|
24,763
|
19,267
|
18,353
|
21,425
|
20,445
|
21,424
|
28,592
|
35,317
|
31,823
|
30,258
|
32,728
|
34,918
|
35,836
|
34,024
|
33,727
|
28,361
|
30,296
|
26,950
|
24,643
|
30,926
|
15,996
|
13,278
|
13,925
|
13,991
|
14,772
|
12,629
|
13,175
|
13,554
|
14,443
|
13,456
|
14,287
|
15,980
|
16,085
|
14,041
|
12,317
|
14,779
|
19,173
|
16,901
|
14,718
|
|
有形固定資産
|
695
|
695
|
692
|
701
|
703
|
721
|
761
|
774
|
782
|
811
|
856
|
1,100
|
1,125
|
1,135
|
1,133
|
1,166
|
1,303
|
1,380
|
1,509
|
1,674
|
1,765
|
1,899
|
2,143
|
2,276
|
2,431
|
2,599
|
2,714
|
2,865
|
2,922
|
3,012
|
3,100
|
3,295
|
3,415
|
3,659
|
3,791
|
4,006
|
4,116
|
4,249
|
4,377
|
4,502
|
4,564
|
4,653
|
4,810
|
4,967
|
4,990
|
4,996
|
5,037
|
5,121
|
5,253
|
5,299
|
5,349
|
5,475
|
5,479
|
5,540
|
5,572
|
5,317
|
5,321
|
5,346
|
5,391
|
5,414
|
5,421
|
5,459
|
|
投資有価証券
|
2,968
|
2,217
|
2,744
|
3,219
|
3,345
|
3,229
|
3,225
|
63
|
48
|
564
|
955
|
719
|
688
|
688
|
665
|
439
|
389
|
782
|
1,375
|
1,598
|
3,220
|
6,056
|
9,400
|
11,601
|
13,003
|
15,864
|
19,345
|
20,485
|
19,902
|
15,480
|
12,973
|
11,184
|
8,104
|
5,739
|
2,378
|
1,423
|
2,221
|
3,051
|
2,195
|
1,488
|
3,529
|
2,276
|
2,074
|
502
|
579
|
836
|
1,099
|
1,309
|
1,427
|
1,337
|
1,282
|
1,245
|
1,327
|
1,334
|
1,156
|
1,163
|
-
|
-
|
-
|
-
|
-
|
1,913
|
|
固定資産合計
|
5,572
|
4,788
|
5,424
|
5,885
|
6,136
|
6,475
|
6,493
|
3,384
|
14,124
|
14,658
|
15,083
|
15,083
|
15,549
|
15,552
|
15,500
|
15,223
|
15,107
|
15,707
|
16,282
|
16,950
|
18,259
|
21,074
|
24,727
|
27,076
|
28,498
|
31,627
|
35,184
|
36,532
|
36,277
|
31,671
|
29,345
|
38,460
|
35,123
|
32,627
|
29,387
|
27,839
|
28,813
|
29,483
|
30,785
|
31,331
|
32,791
|
31,291
|
29,952
|
52,411
|
54,214
|
54,059
|
53,107
|
53,180
|
50,451
|
49,695
|
49,003
|
48,728
|
48,420
|
48,050
|
46,393
|
46,040
|
42,251
|
41,262
|
39,746
|
39,822
|
39,533
|
41,003
|
|
総資産
|
10,696
|
10,497
|
11,456
|
11,593
|
12,987
|
12,694
|
12,640
|
17,303
|
19,950
|
20,502
|
20,964
|
21,240
|
22,212
|
22,624
|
22,468
|
22,497
|
28,078
|
31,206
|
28,844
|
34,664
|
38,321
|
39,167
|
50,637
|
51,839
|
47,765
|
49,980
|
56,609
|
56,977
|
57,701
|
60,263
|
64,662
|
70,283
|
65,381
|
65,355
|
64,305
|
63,675
|
62,837
|
63,210
|
59,146
|
61,627
|
59,741
|
55,934
|
60,878
|
68,407
|
67,492
|
67,984
|
67,098
|
67,952
|
63,080
|
62,870
|
62,557
|
63,171
|
61,876
|
62,337
|
62,373
|
62,125
|
56,292
|
53,579
|
54,525
|
58,995
|
56,434
|
55,721
|
|
買掛金
|
949
|
1,066
|
950
|
803
|
981
|
1,102
|
1,063
|
1,206
|
1,339
|
1,367
|
1,319
|
1,327
|
1,356
|
1,390
|
1,350
|
1,255
|
1,234
|
1,162
|
1,182
|
955
|
1,011
|
1,571
|
1,239
|
1,178
|
945
|
1,122
|
1,052
|
1,206
|
944
|
819
|
696
|
814
|
711
|
623
|
580
|
790
|
577
|
617
|
632
|
713
|
590
|
532
|
527
|
844
|
570
|
608
|
585
|
705
|
583
|
565
|
614
|
905
|
627
|
622
|
586
|
550
|
622
|
537
|
903
|
833
|
737
|
582
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,999
|
2,498
|
2,499
|
1,999
|
2,999
|
1,498
|
2,757
|
2,259
|
2,261
|
2,511
|
1,516
|
1,025
|
1,021
|
2,270
|
2,273
|
2,283
|
4,037
|
1,793
|
1,798
|
3,667
|
1,809
|
1,812
|
1,815
|
2,806
|
2,806
|
|
流動負債合計
|
1,887
|
3,106
|
2,590
|
2,465
|
2,769
|
2,311
|
2,224
|
2,515
|
4,188
|
4,987
|
4,802
|
4,270
|
4,290
|
4,937
|
4,895
|
6,325
|
5,915
|
6,228
|
6,055
|
5,761
|
7,428
|
8,925
|
9,360
|
9,891
|
10,910
|
10,444
|
11,073
|
9,219
|
8,282
|
8,492
|
9,597
|
11,635
|
10,670
|
10,912
|
10,116
|
10,605
|
9,397
|
8,961
|
9,567
|
9,759
|
8,879
|
10,564
|
9,509
|
11,397
|
9,705
|
10,214
|
10,245
|
11,610
|
8,558
|
9,220
|
10,423
|
11,237
|
10,528
|
13,964
|
11,945
|
11,280
|
13,015
|
10,781
|
11,725
|
12,004
|
12,344
|
11,189
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,850
|
5,856
|
3,939
|
7,932
|
7,933
|
7,933
|
11,921
|
11,921
|
11,922
|
21,894
|
21,195
|
21,077
|
21,427
|
26,371
|
26,346
|
26,321
|
26,296
|
27,515
|
30,795
|
26,557
|
26,062
|
24,570
|
24,574
|
24,080
|
24,084
|
22,090
|
22,094
|
22,098
|
21,103
|
27,792
|
28,645
|
27,907
|
27,914
|
25,175
|
25,179
|
25,183
|
25,195
|
22,953
|
22,957
|
22,956
|
21,209
|
23,189
|
23,189
|
21,527
|
21,540
|
21,437
|
24,896
|
22,146
|
22,140
|
|
資本金及び資本剰余金
|
4,570
|
4,541
|
4,577
|
4,649
|
4,727
|
4,784
|
4,811
|
4,904
|
5,101
|
5,215
|
5,436
|
5,643
|
5,830
|
5,996
|
5,190
|
5,388
|
5,748
|
5,933
|
2,144
|
2,393
|
2,725
|
2
|
286
|
445
|
517
|
633
|
322
|
455
|
617
|
734
|
907
|
1,265
|
1,565
|
1,845
|
2,119
|
2,283
|
2,495
|
2,685
|
2,871
|
3,052
|
3,312
|
3,512
|
3,713
|
3,881
|
4,093
|
4,272
|
4,493
|
4,662
|
4,868
|
5,032
|
5,227
|
5,551
|
5,794
|
6,009
|
6,280
|
6,501
|
6,814
|
7,023
|
7,328
|
7,701
|
8,139
|
8,368
|
|
利益剰余金
|
2,689
|
1,831
|
1,122
|
1,183
|
1,320
|
1,395
|
1,321
|
1,776
|
2,179
|
2,663
|
3,139
|
3,705
|
4,302
|
5,066
|
5,735
|
6,105
|
7,735
|
10,200
|
11,248
|
12,732
|
13,916
|
16,038
|
16,961
|
18,001
|
13,045
|
14,949
|
16,654
|
18,154
|
19,564
|
21,823
|
23,689
|
19,012
|
19,196
|
19,825
|
20,706
|
19,024
|
19,326
|
19,829
|
17,616
|
19,388
|
18,709
|
14,445
|
13,709
|
14,381
|
14,821
|
15,392
|
16,903
|
16,324
|
14,986
|
15,117
|
15,756
|
15,687
|
15,223
|
15,138
|
16,002
|
16,304
|
10,656
|
11,165
|
11,073
|
11,497
|
10,931
|
11,325
|
|
株主資本
|
7,503
|
6,700
|
5,879
|
6,122
|
6,175
|
6,211
|
6,233
|
6,867
|
7,364
|
8,083
|
8,750
|
9,551
|
10,392
|
11,343
|
11,192
|
11,745
|
13,702
|
16,429
|
13,864
|
15,819
|
17,588
|
16,634
|
17,944
|
19,113
|
14,019
|
16,115
|
17,360
|
19,363
|
20,917
|
23,091
|
25,254
|
20,501
|
20,651
|
21,734
|
23,007
|
21,534
|
22,091
|
22,751
|
20,736
|
22,650
|
22,179
|
18,142
|
17,471
|
18,221
|
18,964
|
19,710
|
21,471
|
21,069
|
19,927
|
20,236
|
21,081
|
21,240
|
20,997
|
21,158
|
22,314
|
22,833
|
17,539
|
18,281
|
18,475
|
19,330
|
19,162
|
19,674
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,850
|
5,856
|
3,939
|
7,932
|
7,933
|
7,933
|
11,921
|
11,921
|
11,922
|
21,894
|
21,073
|
21,077
|
21,427
|
26,371
|
26,346
|
26,321
|
26,296
|
27,515
|
30,795
|
26,557
|
26,062
|
24,570
|
27,322
|
24,080
|
26,083
|
24,588
|
24,593
|
24,097
|
24,102
|
29,290
|
31,402
|
30,166
|
30,175
|
27,686
|
26,695
|
26,208
|
26,216
|
25,223
|
25,230
|
25,239
|
25,246
|
24,982
|
24,987
|
25,194
|
23,349
|
23,249
|
26,711
|
24,952
|
24,946
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,562
|
3,766
|
1,807
|
1,463
|
-867
|
1,616
|
1,793
|
627
|
3,311
|
6,180
|
6,466
|
12,758
|
12,675
|
14,105
|
14,451
|
12,206
|
5,200
|
-872
|
5,285
|
2,559
|
145
|
-3,896
|
-2,767
|
-3,824
|
-1,100
|
1,732
|
241
|
3,312
|
5,188
|
5,315
|
23,994
|
24,500
|
23,650
|
21,948
|
20,175
|
20,883
|
20,553
|
19,563
|
18,845
|
19,367
|
18,579
|
18,118
|
17,723
|
20,476
|
20,577
|
18,212
|
16,720
|
17,026
|
19,733
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51.57
|
52.32
|
33.54
|
57.89
|
48.28
|
57.22
|
75.36
|
67.78
|
71.67
|
122.01
|
110.25
|
150.35
|
132.96
|
151.91
|
136.06
|
125.84
|
113.88
|
108.95
|
150.21
|
128.6
|
119.91
|
106.79
|
126.88
|
109.0
|
114.65
|
118.58
|
108.58
|
108.65
|
132.85
|
167.65
|
172.34
|
159.07
|
153.09
|
128.95
|
126.7
|
131.52
|
129.55
|
119.65
|
118.79
|
120.2
|
119.32
|
111.96
|
109.43
|
143.65
|
127.72
|
125.84
|
138.18
|
130.22
|
126.8
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|