|
(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
|
1,370
|
1,363
|
2,353
|
1,608
|
1,968
|
2,194
|
827
|
351
|
396
|
409
|
528
|
642
|
444
|
725
|
321
|
1,814
|
1,288
|
2,205
|
4,120
|
2,444
|
1,506
|
931
|
3,013
|
2,716
|
3,557
|
3,095
|
3,529
|
2,732
|
2,686
|
2,492
|
2,526
|
4,847
|
3,726
|
2,908
|
3,004
|
2,694
|
2,300
|
2,208
|
1,863
|
1,545
|
2,080
|
1,646
|
1,285
|
1,739
|
1,866
|
2,430
|
2,419
|
2,713
|
1,370
|
2,159
|
2,384
|
2,486
|
2,100
|
2,226
|
2,018
|
1,688
|
1,438
|
2,025
|
1,864
|
1,171
|
1,324
|
|
現金 + 有価証券
|
1,370
|
1,363
|
2,353
|
1,608
|
1,968
|
2,194
|
827
|
351
|
396
|
409
|
528
|
642
|
444
|
725
|
321
|
1,814
|
1,288
|
2,205
|
4,120
|
2,444
|
1,506
|
931
|
3,013
|
2,716
|
3,557
|
3,095
|
3,529
|
2,732
|
2,686
|
2,492
|
2,526
|
4,847
|
3,726
|
2,908
|
3,004
|
2,694
|
2,300
|
2,208
|
1,863
|
1,545
|
2,080
|
1,646
|
1,285
|
1,739
|
1,866
|
2,430
|
2,419
|
2,713
|
1,370
|
2,159
|
2,384
|
2,486
|
2,100
|
2,226
|
2,018
|
1,688
|
1,438
|
2,025
|
1,864
|
1,171
|
1,324
|
|
売掛金
|
-
|
-
|
-
|
4,478
|
4,917
|
4,133
|
3,828
|
4,761
|
4,743
|
4,187
|
3,908
|
4,057
|
1,567
|
1,640
|
1,418
|
3,093
|
2,808
|
2,348
|
2,674
|
1,642
|
1,405
|
1,492
|
1,211
|
847
|
612
|
843
|
771
|
940
|
775
|
801
|
933
|
957
|
729
|
784
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
1,405
|
1,628
|
1,682
|
1,452
|
1,552
|
1,432
|
1,516
|
1,423
|
1,411
|
1,309
|
1,218
|
1,259
|
686
|
683
|
695
|
954
|
1,055
|
842
|
817
|
527
|
546
|
569
|
535
|
399
|
416
|
377
|
403
|
323
|
377
|
376
|
372
|
232
|
239
|
231
|
263
|
245
|
274
|
278
|
289
|
261
|
230
|
360
|
422
|
378
|
219
|
241
|
262
|
223
|
243
|
317
|
278
|
217
|
229
|
278
|
333
|
304
|
382
|
382
|
397
|
419
|
472
|
|
流動資産合計
|
8,780
|
8,296
|
8,839
|
8,780
|
9,436
|
8,886
|
7,479
|
8,339
|
8,212
|
7,925
|
8,157
|
8,387
|
11,418
|
9,992
|
9,257
|
8,599
|
7,048
|
8,767
|
8,865
|
6,687
|
4,323
|
3,926
|
5,597
|
4,404
|
4,945
|
4,631
|
4,893
|
4,276
|
4,171
|
4,270
|
4,083
|
6,157
|
5,014
|
4,694
|
4,501
|
4,459
|
3,834
|
3,684
|
3,398
|
3,156
|
4,270
|
3,115
|
3,136
|
3,081
|
3,522
|
3,969
|
3,892
|
4,346
|
3,266
|
3,969
|
4,123
|
3,931
|
3,799
|
3,704
|
3,916
|
3,430
|
3,624
|
3,833
|
3,707
|
3,173
|
3,076
|
|
有形固定資産
|
16,536
|
16,535
|
19,084
|
21,127
|
21,759
|
22,528
|
24,167
|
24,712
|
26,052
|
26,556
|
28,144
|
28,807
|
25,651
|
26,170
|
27,414
|
28,771
|
29,166
|
27,236
|
27,667
|
27,517
|
27,208
|
27,298
|
26,883
|
26,352
|
26,241
|
25,769
|
25,537
|
23,595
|
23,201
|
22,793
|
20,279
|
16,192
|
16,181
|
15,869
|
16,013
|
16,083
|
15,898
|
16,107
|
16,449
|
16,814
|
14,811
|
14,825
|
14,235
|
14,115
|
13,863
|
13,657
|
13,954
|
14,182
|
14,489
|
14,818
|
15,092
|
15,098
|
15,412
|
15,741
|
16,421
|
17,432
|
17,827
|
18,429
|
18,963
|
19,921
|
20,422
|
|
固定資産合計
|
21,169
|
21,204
|
24,646
|
26,616
|
27,201
|
28,105
|
29,860
|
30,797
|
32,435
|
32,689
|
34,055
|
35,054
|
30,961
|
31,436
|
32,639
|
34,155
|
34,376
|
32,304
|
32,110
|
31,891
|
31,778
|
31,632
|
30,859
|
29,791
|
29,863
|
29,603
|
29,566
|
24,345
|
23,929
|
23,528
|
22,517
|
16,955
|
17,058
|
16,770
|
16,966
|
16,974
|
17,882
|
18,011
|
18,233
|
18,626
|
16,447
|
16,431
|
15,833
|
15,740
|
15,429
|
15,197
|
15,598
|
16,169
|
16,532
|
17,211
|
17,520
|
17,764
|
18,139
|
18,526
|
19,285
|
20,577
|
21,095
|
21,977
|
22,526
|
23,378
|
24,062
|
|
総資産
|
29,949
|
29,500
|
33,485
|
35,396
|
36,637
|
36,991
|
37,339
|
39,136
|
40,647
|
40,614
|
42,212
|
43,441
|
42,379
|
41,428
|
41,896
|
42,754
|
41,424
|
41,071
|
40,975
|
38,578
|
36,101
|
35,558
|
36,456
|
34,195
|
34,808
|
34,234
|
34,459
|
28,621
|
28,100
|
27,798
|
26,600
|
23,112
|
22,072
|
21,464
|
21,467
|
21,433
|
21,716
|
21,695
|
21,631
|
21,782
|
20,717
|
19,546
|
18,969
|
18,821
|
18,951
|
19,166
|
19,490
|
20,515
|
19,798
|
21,180
|
21,643
|
21,695
|
21,938
|
22,230
|
23,201
|
24,007
|
24,719
|
25,810
|
26,233
|
26,551
|
27,138
|
|
買掛金
|
4,501
|
3,855
|
4,071
|
4,274
|
4,304
|
3,761
|
3,486
|
3,712
|
3,891
|
2,707
|
2,543
|
2,809
|
571
|
565
|
453
|
2,109
|
2,067
|
1,529
|
1,712
|
708
|
681
|
616
|
537
|
457
|
346
|
525
|
458
|
433
|
565
|
504
|
421
|
435
|
375
|
363
|
383
|
495
|
399
|
353
|
396
|
411
|
431
|
307
|
200
|
200
|
172
|
178
|
210
|
220
|
312
|
359
|
321
|
285
|
344
|
350
|
426
|
402
|
403
|
434
|
391
|
417
|
437
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
78
|
86
|
94
|
102
|
666
|
112
|
116
|
121
|
122
|
580
|
196
|
87
|
85
|
-
|
12
|
14
|
15
|
-
|
3
|
5
|
8
|
10
|
13
|
511
|
514
|
517
|
22
|
-
|
-
|
3
|
5
|
8
|
307
|
311
|
314
|
317
|
20
|
23
|
25
|
|
流動負債合計
|
7,165
|
6,330
|
6,567
|
7,613
|
7,351
|
6,796
|
6,606
|
8,100
|
8,191
|
7,084
|
7,848
|
8,382
|
8,906
|
6,733
|
6,923
|
6,558
|
5,981
|
5,257
|
5,015
|
4,851
|
3,467
|
3,493
|
2,624
|
2,628
|
2,193
|
2,139
|
2,617
|
2,251
|
2,126
|
2,118
|
2,214
|
2,435
|
1,904
|
1,945
|
1,958
|
2,203
|
2,271
|
2,332
|
2,344
|
2,510
|
1,947
|
1,564
|
1,426
|
1,623
|
1,690
|
2,527
|
2,749
|
3,064
|
2,303
|
2,355
|
2,312
|
2,396
|
2,308
|
2,403
|
2,996
|
3,270
|
2,951
|
3,021
|
2,940
|
2,826
|
2,850
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,911
|
5,888
|
6,474
|
6,544
|
6,498
|
6,450
|
6,671
|
6,694
|
6,669
|
6,612
|
6,592
|
6,397
|
6,372
|
6,352
|
6,609
|
-
|
6,550
|
6,511
|
6,526
|
7,142
|
8,191
|
8,205
|
8,280
|
8,286
|
8,273
|
7,712
|
7,993
|
7,941
|
7,934
|
8,332
|
8,303
|
8,278
|
8,382
|
8,459
|
8,241
|
8,302
|
8,415
|
8,548
|
8,576
|
8,555
|
8,654
|
|
固定負債合計
|
8,757
|
8,640
|
11,090
|
10,974
|
11,169
|
11,291
|
11,819
|
12,444
|
13,299
|
13,571
|
13,712
|
13,856
|
10,948
|
10,722
|
11,131
|
11,412
|
11,201
|
11,460
|
11,595
|
11,407
|
10,967
|
10,962
|
11,469
|
11,166
|
10,981
|
10,921
|
10,927
|
10,779
|
10,741
|
10,602
|
9,958
|
8,323
|
8,231
|
8,183
|
8,463
|
8,342
|
8,892
|
8,832
|
9,110
|
9,566
|
10,592
|
10,616
|
10,661
|
10,863
|
10,618
|
10,107
|
10,485
|
10,425
|
10,447
|
11,067
|
11,137
|
10,803
|
10,909
|
10,925
|
10,906
|
11,135
|
11,237
|
11,588
|
11,691
|
11,722
|
11,903
|
|
総負債
|
15,922
|
14,970
|
17,657
|
18,587
|
18,520
|
18,087
|
18,425
|
20,544
|
21,490
|
20,655
|
21,560
|
22,238
|
19,854
|
17,455
|
18,054
|
17,970
|
17,182
|
16,717
|
16,610
|
16,258
|
14,434
|
14,455
|
14,093
|
13,794
|
13,174
|
13,060
|
13,544
|
13,030
|
12,867
|
12,720
|
12,172
|
10,758
|
10,135
|
10,128
|
10,421
|
10,545
|
11,163
|
11,164
|
11,454
|
12,076
|
12,539
|
12,180
|
12,087
|
12,486
|
12,308
|
12,634
|
13,234
|
13,489
|
12,750
|
13,422
|
13,449
|
13,199
|
13,217
|
13,328
|
13,902
|
14,405
|
14,188
|
14,609
|
14,631
|
14,548
|
14,753
|
|
資本金及び資本剰余金
|
2,843
|
2,863
|
328
|
338
|
340
|
340
|
340
|
340
|
342
|
342
|
342
|
342
|
343
|
343
|
338
|
325
|
314
|
308
|
299
|
286
|
287
|
287
|
286
|
286
|
317
|
317
|
317
|
317
|
318
|
318
|
318
|
315
|
308
|
300
|
296
|
291
|
304
|
304
|
305
|
305
|
307
|
307
|
307
|
307
|
308
|
310
|
310
|
310
|
311
|
310
|
308
|
306
|
307
|
307
|
307
|
307
|
308
|
308
|
308
|
308
|
309
|
|
利益剰余金
|
12,761
|
13,105
|
14,229
|
14,254
|
15,151
|
15,725
|
15,991
|
15,826
|
16,337
|
16,854
|
17,377
|
17,717
|
18,958
|
20,369
|
20,279
|
21,235
|
20,693
|
20,879
|
21,020
|
20,052
|
19,578
|
18,923
|
18,530
|
16,637
|
16,042
|
15,559
|
15,129
|
10,147
|
9,692
|
9,153
|
8,438
|
5,597
|
5,166
|
4,692
|
4,410
|
4,257
|
4,207
|
4,125
|
3,836
|
3,535
|
1,021
|
625
|
304
|
130
|
305
|
155
|
192
|
379
|
680
|
1,075
|
1,354
|
1,474
|
1,686
|
1,670
|
2,039
|
2,318
|
3,149
|
3,771
|
4,115
|
4,500
|
4,756
|
|
株主資本
|
14,027
|
14,530
|
15,828
|
16,809
|
18,117
|
18,904
|
18,914
|
18,592
|
19,157
|
19,959
|
20,652
|
21,203
|
22,525
|
23,973
|
23,842
|
24,784
|
24,242
|
24,354
|
24,365
|
22,320
|
21,667
|
21,103
|
22,363
|
20,401
|
21,634
|
21,174
|
20,915
|
15,591
|
15,233
|
15,078
|
14,428
|
12,354
|
11,937
|
11,336
|
11,046
|
10,888
|
10,553
|
10,531
|
10,177
|
9,706
|
8,178
|
7,366
|
6,882
|
6,335
|
6,643
|
6,532
|
6,256
|
7,026
|
7,048
|
7,758
|
8,194
|
8,496
|
8,721
|
8,902
|
9,299
|
9,602
|
10,531
|
11,201
|
11,602
|
12,003
|
12,385
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,911
|
5,888
|
6,552
|
6,592
|
6,592
|
6,552
|
7,337
|
6,806
|
6,785
|
6,733
|
6,714
|
6,977
|
6,568
|
6,439
|
6,694
|
-
|
6,562
|
6,525
|
6,541
|
7,142
|
8,194
|
8,210
|
8,288
|
8,296
|
8,286
|
8,223
|
8,507
|
8,458
|
7,956
|
8,332
|
8,303
|
8,281
|
8,387
|
8,467
|
8,548
|
8,613
|
8,729
|
8,865
|
8,596
|
8,578
|
8,679
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,405
|
4,957
|
3,539
|
3,876
|
3,035
|
3,457
|
3,808
|
4,074
|
4,099
|
4,241
|
4,188
|
2,130
|
2,842
|
3,531
|
3,690
|
-
|
4,262
|
4,317
|
4,678
|
5,597
|
6,114
|
6,564
|
7,003
|
6,557
|
6,420
|
5,793
|
6,088
|
5,745
|
6,586
|
6,173
|
5,919
|
5,795
|
6,287
|
6,241
|
6,530
|
6,925
|
7,291
|
6,840
|
6,732
|
7,407
|
7,355
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.28
|
27.9
|
29.3
|
32.31
|
30.47
|
30.94
|
35.08
|
43.65
|
44.54
|
44.65
|
46.53
|
56.48
|
55.02
|
56.8
|
60.6
|
-
|
62.18
|
61.96
|
64.27
|
73.58
|
100.2
|
111.46
|
120.43
|
130.96
|
124.73
|
125.89
|
135.98
|
120.38
|
112.88
|
107.4
|
101.33
|
97.47
|
96.17
|
95.11
|
91.92
|
89.7
|
82.89
|
79.14
|
74.09
|
71.47
|
70.08
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|