|
(単位:百万ドル)
|
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
|
9,842
|
8,505
|
9,010
|
10,743
|
12,987
|
9,858
|
8,101
|
7,757
|
9,579
|
7,673
|
6,986
|
5,193
|
4,880
|
3,905
|
3,789
|
4,011
|
4,076
|
3,548
|
5,990
|
8,937
|
4,621
|
4,473
|
4,756
|
5,652
|
4,332
|
4,276
|
3,548
|
4,449
|
4,763
|
2,844
|
2,955
|
3,132
|
4,581
|
3,972
|
2,924
|
3,905
|
15,105
|
13,852
|
11,788
|
|
現金 + 有価証券
|
9,842
|
8,505
|
9,010
|
10,743
|
12,987
|
9,858
|
8,101
|
7,757
|
9,579
|
7,673
|
6,986
|
5,193
|
4,880
|
3,905
|
3,789
|
4,011
|
4,076
|
3,548
|
5,990
|
8,937
|
4,621
|
4,473
|
4,756
|
5,652
|
4,332
|
4,276
|
3,548
|
4,449
|
4,763
|
2,844
|
2,955
|
3,132
|
4,581
|
3,972
|
2,924
|
3,905
|
15,105
|
13,852
|
11,788
|
|
売掛金
|
8,538
|
7,898
|
7,707
|
6,951
|
6,909
|
6,482
|
3,810
|
3,845
|
3,073
|
3,098
|
3,099
|
2,906
|
3,263
|
3,183
|
3,143
|
2,965
|
2,957
|
2,864
|
2,610
|
2,856
|
3,386
|
2,933
|
2,936
|
3,297
|
3,979
|
3,432
|
3,122
|
3,367
|
4,101
|
4,201
|
3,711
|
3,448
|
3,481
|
3,781
|
3,840
|
3,857
|
3,550
|
3,450
|
3,899
|
|
商品及び製品
|
2,198
|
2,345
|
2,099
|
1,848
|
1,774
|
1,988
|
2,041
|
2,144
|
2,315
|
2,431
|
2,848
|
2,771
|
2,447
|
2,300
|
2,182
|
2,216
|
2,387
|
2,560
|
3,476
|
3,469
|
2,674
|
2,791
|
3,117
|
3,942
|
4,511
|
5,321
|
5,322
|
5,554
|
5,161
|
4,644
|
4,317
|
4,541
|
4,607
|
6,049
|
7,300
|
7,679
|
7,810
|
8,577
|
8,096
|
|
流動資産合計
|
31,173
|
27,756
|
31,147
|
28,470
|
28,917
|
25,525
|
20,273
|
23,143
|
21,444
|
20,499
|
19,792
|
17,467
|
17,272
|
15,432
|
15,000
|
15,117
|
15,143
|
14,751
|
17,983
|
21,383
|
16,556
|
16,072
|
16,703
|
18,745
|
18,878
|
19,342
|
18,172
|
19,521
|
20,506
|
18,234
|
17,560
|
17,655
|
18,948
|
20,244
|
21,427
|
22,405
|
33,457
|
33,012
|
31,571
|
|
有形固定資産
|
9,886
|
9,700
|
9,674
|
9,579
|
9,636
|
9,497
|
6,692
|
6,730
|
6,269
|
6,338
|
6,208
|
6,184
|
6,138
|
6,141
|
6,138
|
6,000
|
6,054
|
5,711
|
5,588
|
5,709
|
5,625
|
5,573
|
5,480
|
5,510
|
5,613
|
5,498
|
5,508
|
5,626
|
-
|
5,990
|
6,013
|
6,089
|
-
|
5,997
|
5,817
|
5,738
|
-
|
-
|
-
|
|
固定資産合計
|
50,097
|
49,596
|
46,917
|
50,351
|
50,762
|
51,137
|
47,197
|
47,788
|
39,962
|
41,120
|
40,084
|
40,046
|
38,221
|
36,326
|
36,140
|
35,643
|
36,660
|
37,493
|
36,532
|
36,856
|
37,459
|
37,379
|
37,429
|
37,692
|
38,821
|
38,531
|
38,152
|
38,154
|
36,617
|
37,357
|
37,989
|
38,760
|
38,205
|
38,358
|
38,284
|
38,447
|
37,805
|
37,315
|
36,283
|
|
総資産
|
81,270
|
77,352
|
78,064
|
78,821
|
79,679
|
76,662
|
67,470
|
70,931
|
61,406
|
61,619
|
59,876
|
57,513
|
55,493
|
51,758
|
51,140
|
50,760
|
51,803
|
52,244
|
54,515
|
58,239
|
54,015
|
53,451
|
54,132
|
56,437
|
57,699
|
57,873
|
56,324
|
57,675
|
57,123
|
55,591
|
55,549
|
56,415
|
57,153
|
58,602
|
59,711
|
60,852
|
71,262
|
70,327
|
67,854
|
|
買掛金
|
5,828
|
4,908
|
5,289
|
5,030
|
5,943
|
5,535
|
5,194
|
5,717
|
6,072
|
5,948
|
6,242
|
6,143
|
6,092
|
5,789
|
5,483
|
5,203
|
5,595
|
5,332
|
5,482
|
6,001
|
5,383
|
5,196
|
5,533
|
6,526
|
7,004
|
6,549
|
5,671
|
6,861
|
8,717
|
6,535
|
5,501
|
5,604
|
7,136
|
8,125
|
10,119
|
10,085
|
11,064
|
10,747
|
9,316
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,180
|
-
|
3,399
|
4,192
|
4,594
|
2,768
|
2,712
|
2,509
|
2,741
|
2,613
|
2,868
|
3,714
|
3,869
|
3,876
|
3,727
|
3,801
|
3,666
|
4,022
|
4,131
|
3,000
|
3,129
|
3,969
|
3,810
|
4,374
|
|
流動負債合計
|
22,151
|
20,351
|
20,597
|
19,484
|
22,531
|
21,686
|
17,578
|
18,279
|
18,924
|
19,343
|
19,084
|
17,407
|
17,198
|
16,459
|
16,077
|
17,158
|
19,159
|
18,754
|
20,197
|
21,610
|
18,738
|
17,931
|
17,980
|
19,641
|
20,687
|
20,473
|
20,190
|
21,299
|
23,174
|
21,476
|
20,251
|
20,170
|
21,882
|
22,635
|
23,750
|
23,865
|
25,973
|
24,904
|
24,538
|
|
利益剰余金
|
0
|
86
|
301
|
2,486
|
2,782
|
2,760
|
-1,867
|
-1,676
|
-7,238
|
-6,057
|
-5,306
|
-5,021
|
-5,899
|
-8,034
|
-7,765
|
-7,959
|
-7,632
|
-7,411
|
-8,385
|
-8,377
|
-8,375
|
-8,332
|
-8,229
|
-7,994
|
-5,597
|
-5,239
|
-5,145
|
-4,891
|
-5,350
|
-5,005
|
-4,743
|
-4,433
|
-3,946
|
-3,728
|
-3,583
|
-3,240
|
-2,068
|
-1,642
|
-2,892
|
|
株主資本
|
33,918
|
31,634
|
32,024
|
32,826
|
31,518
|
31,574
|
29,047
|
29,050
|
23,505
|
23,989
|
23,966
|
23,462
|
21,274
|
18,335
|
18,241
|
17,580
|
17,149
|
17,243
|
16,258
|
16,206
|
16,096
|
16,259
|
16,611
|
17,073
|
20,017
|
20,365
|
20,582
|
20,664
|
19,909
|
20,063
|
20,421
|
20,677
|
21,238
|
21,468
|
21,734
|
22,134
|
24,880
|
25,282
|
23,927
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,180
|
-
|
3,399
|
4,192
|
4,594
|
2,768
|
2,712
|
2,509
|
2,741
|
2,613
|
2,868
|
3,714
|
3,869
|
3,876
|
3,727
|
3,801
|
3,666
|
4,022
|
4,131
|
3,000
|
3,129
|
3,969
|
3,810
|
4,374
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,831
|
-
|
-149
|
-1,798
|
-4,343
|
-1,853
|
-1,761
|
-2,247
|
-2,911
|
-1,719
|
-1,408
|
166
|
-580
|
-887
|
883
|
846
|
534
|
-559
|
159
|
76
|
-776
|
-11,136
|
-10,042
|
-7,414
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.71
|
-
|
19.71
|
25.78
|
28.35
|
17.2
|
16.68
|
15.1
|
16.05
|
13.05
|
14.08
|
18.04
|
18.72
|
19.47
|
18.58
|
18.61
|
17.73
|
18.94
|
19.24
|
13.8
|
14.14
|
15.95
|
15.07
|
18.28
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|