|
(単位:百万ドル)
|
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
|
18,068
|
16,549
|
15,111
|
13,627
|
9,406
|
12,918
|
18,132
|
15,711
|
10,581
|
10,715
|
12,658
|
14,148
|
13,443
|
16,701
|
19,148
|
16,587
|
16,032
|
18,498
|
19,644
|
17,742
|
20,129
|
26,465
|
26,622
|
23,630
|
23,719
|
20,945
|
20,886
|
17,936
|
21,984
|
21,879
|
25,924
|
25,929
|
30,702
|
24,048
|
24,493
|
27,225
|
19,959
|
23,466
|
23,264
|
21,036
|
|
有価証券
|
54,699
|
56,517
|
60,153
|
64,833
|
73,650
|
73,415
|
74,307
|
79,002
|
89,562
|
182,312
|
90,227
|
88,106
|
92,973
|
92,439
|
94,340
|
104,469
|
105,145
|
101,177
|
97,585
|
103,338
|
112,467
|
110,229
|
108,482
|
112,233
|
118,284
|
118,704
|
113,084
|
107,061
|
94,275
|
91,883
|
89,178
|
92,403
|
89,233
|
86,868
|
83,597
|
73,500
|
73,271
|
72,191
|
72,064
|
74,112
|
|
現金 + 有価証券
|
72,767
|
73,066
|
75,264
|
78,460
|
83,056
|
86,333
|
92,439
|
94,713
|
100,143
|
193,027
|
102,885
|
102,254
|
106,416
|
109,140
|
113,488
|
121,056
|
121,177
|
119,675
|
117,229
|
121,080
|
132,596
|
136,694
|
135,104
|
135,863
|
142,003
|
139,649
|
133,970
|
124,997
|
116,259
|
113,762
|
115,102
|
118,332
|
119,935
|
110,916
|
108,090
|
100,725
|
93,230
|
95,657
|
95,328
|
95,148
|
|
売掛金
|
9,749
|
11,556
|
10,818
|
11,686
|
11,979
|
14,137
|
12,913
|
14,003
|
15,295
|
18,336
|
16,777
|
17,043
|
17,897
|
20,838
|
19,149
|
20,965
|
20,889
|
25,326
|
21,825
|
21,201
|
24,925
|
30,930
|
28,006
|
31,967
|
34,047
|
39,304
|
34,703
|
35,707
|
34,697
|
40,258
|
36,036
|
38,804
|
41,020
|
47,964
|
44,552
|
47,087
|
49,104
|
52,340
|
51,000
|
55,048
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
559
|
268
|
280
|
398
|
765
|
749
|
636
|
698
|
1,212
|
1,107
|
1,053
|
964
|
1,401
|
999
|
889
|
815
|
835
|
728
|
888
|
907
|
1,278
|
1,170
|
1,369
|
1,980
|
3,156
|
2,670
|
2,315
|
2,231
|
2,957
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
88,103
|
90,114
|
90,955
|
94,238
|
98,546
|
105,408
|
108,794
|
112,386
|
119,345
|
124,308
|
123,761
|
124,157
|
129,702
|
135,676
|
138,207
|
147,437
|
148,358
|
152,578
|
147,018
|
149,069
|
164,369
|
174,296
|
172,137
|
175,697
|
184,110
|
188,143
|
177,853
|
172,371
|
166,109
|
164,795
|
161,985
|
168,788
|
176,310
|
171,530
|
165,471
|
161,995
|
157,541
|
163,711
|
162,052
|
166,216
|
|
有形固定資産
|
28,338
|
29,016
|
30,162
|
31,413
|
32,753
|
34,234
|
35,936
|
37,676
|
40,120
|
42,383
|
48,845
|
51,672
|
55,300
|
59,719
|
60,528
|
64,891
|
69,252
|
-
|
-
|
-
|
-
|
84,749
|
-
|
-
|
-
|
97,599
|
-
|
-
|
-
|
112,668
|
-
|
-
|
-
|
134,345
|
143,182
|
151,155
|
161,270
|
171,036
|
185,062
|
-
|
|
固定資産合計
|
56,178
|
57,347
|
58,792
|
60,054
|
61,402
|
62,089
|
63,962
|
66,235
|
70,191
|
72,987
|
83,174
|
87,453
|
91,836
|
97,116
|
107,142
|
109,664
|
114,686
|
123,331
|
126,385
|
129,423
|
134,874
|
96,960
|
100,204
|
104,675
|
107,549
|
110,558
|
117,210
|
119,621
|
122,040
|
127,049
|
132,007
|
135,677
|
139,904
|
148,436
|
156,950
|
164,761
|
174,831
|
184,624
|
198,784
|
217,486
|
|
総資産
|
144,281
|
147,461
|
149,747
|
154,292
|
159,948
|
167,497
|
172,756
|
178,621
|
189,536
|
197,295
|
206,935
|
211,610
|
221,538
|
232,792
|
245,349
|
257,101
|
263,044
|
275,909
|
273,403
|
278,492
|
299,243
|
319,616
|
327,095
|
335,387
|
347,403
|
359,268
|
357,096
|
355,185
|
358,255
|
365,264
|
369,491
|
383,044
|
396,711
|
402,392
|
407,350
|
414,770
|
430,266
|
450,256
|
475,374
|
502,053
|
|
買掛金
|
1,549
|
1,931
|
1,667
|
1,716
|
2,175
|
2,041
|
2,306
|
2,488
|
2,674
|
3,137
|
3,526
|
3,369
|
3,789
|
4,378
|
3,710
|
3,925
|
4,142
|
5,561
|
4,099
|
4,064
|
4,391
|
5,589
|
4,801
|
4,708
|
4,616
|
6,037
|
3,436
|
4,409
|
6,303
|
5,128
|
4,184
|
5,313
|
5,803
|
7,493
|
6,198
|
6,092
|
7,049
|
7,987
|
8,497
|
8,347
|
|
流動負債合計
|
18,457
|
19,310
|
17,684
|
17,341
|
14,323
|
16,756
|
15,256
|
18,685
|
20,693
|
24,183
|
25,394
|
29,903
|
31,301
|
34,620
|
34,910
|
37,000
|
39,224
|
45,221
|
40,189
|
43,658
|
48,200
|
56,834
|
55,453
|
55,741
|
61,782
|
64,254
|
61,948
|
61,354
|
65,979
|
69,300
|
68,854
|
77,709
|
86,295
|
81,814
|
76,997
|
77,913
|
80,803
|
89,122
|
91,654
|
87,310
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
3,937
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,607
|
|
固定負債合計
|
-
|
-
|
8,494
|
9,072
|
11,522
|
11,705
|
12,551
|
11,650
|
11,743
|
20,610
|
20,716
|
19,707
|
20,397
|
20,544
|
26,967
|
27,909
|
28,851
|
29,246
|
29,555
|
27,512
|
38,123
|
40,238
|
41,629
|
42,081
|
41,054
|
43,379
|
41,144
|
38,412
|
38,650
|
39,820
|
39,743
|
38,194
|
37,214
|
37,199
|
37,509
|
36,104
|
35,344
|
36,050
|
38,453
|
51,827
|
|
総負債
|
-
|
-
|
26,178
|
26,413
|
25,845
|
28,461
|
27,807
|
30,335
|
32,436
|
44,793
|
46,110
|
49,610
|
51,698
|
55,164
|
61,877
|
64,909
|
68,075
|
74,467
|
69,744
|
71,170
|
86,323
|
97,072
|
97,082
|
97,822
|
102,836
|
107,633
|
103,092
|
99,766
|
104,629
|
109,120
|
108,597
|
115,903
|
123,509
|
119,013
|
114,506
|
114,017
|
116,147
|
125,172
|
130,107
|
139,137
|
|
資本金及び資本剰余金
|
31,864
|
32,982
|
33,695
|
34,293
|
35,337
|
36,307
|
37,698
|
38,509
|
39,609
|
40,247
|
41,487
|
42,243
|
43,111
|
45,049
|
46,532
|
47,937
|
49,040
|
50,552
|
53,688
|
55,937
|
57,307
|
58,510
|
59,436
|
60,436
|
61,193
|
61,774
|
62,832
|
64,402
|
66,258
|
68,184
|
70,269
|
72,248
|
74,591
|
76,534
|
77,913
|
79,732
|
82,030
|
84,800
|
86,725
|
89,283
|
|
利益剰余金
|
85,969
|
89,223
|
91,168
|
94,737
|
99,798
|
105,131
|
109,420
|
111,505
|
118,237
|
113,247
|
120,008
|
121,282
|
128,405
|
134,885
|
138,720
|
145,346
|
147,125
|
152,122
|
151,068
|
151,681
|
155,567
|
163,401
|
170,580
|
176,939
|
183,782
|
191,484
|
195,221
|
196,845
|
196,220
|
195,563
|
196,625
|
200,884
|
205,647
|
211,247
|
219,770
|
226,033
|
235,317
|
245,084
|
262,628
|
275,760
|
|
株主資本
|
116,241
|
120,331
|
123,569
|
127,879
|
134,103
|
139,036
|
144,949
|
148,286
|
157,100
|
152,502
|
160,825
|
162,000
|
169,840
|
177,628
|
183,472
|
192,192
|
194,969
|
201,442
|
203,659
|
207,322
|
212,920
|
222,544
|
230,013
|
237,565
|
244,567
|
251,635
|
254,004
|
255,419
|
253,626
|
256,144
|
260,894
|
267,141
|
273,202
|
283,379
|
292,844
|
300,753
|
314,119
|
325,084
|
345,267
|
362,916
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
3,937
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,607
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-88,502
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-71,541
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
2.72
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.5
|
|
運転資本
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|