|
(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
|
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
|
14,131
|
14,718
|
10,929
|
9,934
|
12,738
|
12,953
|
8,043
|
8,113
|
8,311
|
9,509
|
11,301
|
12,589
|
13,240
|
13,251
|
12,163
|
16,165
|
15,096
|
14,474
|
15,133
|
12,919
|
14,768
|
17,171
|
17,433
|
3,688
|
4,636
|
5,636
|
6,288
|
6,331
|
6,223
|
6,967
|
5,475
|
4,247
|
6,195
|
5,166
|
3,367
|
3,556
|
4,919
|
4,537
|
4,205
|
4,054
|
4,679
|
4,864
|
4,160
|
3,424
|
3,439
|
4,299
|
3,394
|
4,477
|
5,386
|
3,145
|
1,769
|
1,940
|
1,718
|
3,232
|
2,417
|
2,517
|
2,878
|
3,253
|
2,894
|
2,730
|
|
有価証券
|
39
|
5
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
14,170
|
14,723
|
10,934
|
9,934
|
12,738
|
12,953
|
8,043
|
8,113
|
8,311
|
9,509
|
11,301
|
12,589
|
13,240
|
13,251
|
12,163
|
16,165
|
15,096
|
14,474
|
15,133
|
12,919
|
14,768
|
17,171
|
17,433
|
3,688
|
4,636
|
5,636
|
6,288
|
6,331
|
6,223
|
6,967
|
5,475
|
4,247
|
6,195
|
5,166
|
3,367
|
3,556
|
4,919
|
4,537
|
4,205
|
4,054
|
4,679
|
4,864
|
4,160
|
3,424
|
3,439
|
4,299
|
3,394
|
4,477
|
5,386
|
3,145
|
1,769
|
1,940
|
1,718
|
3,232
|
2,417
|
2,517
|
2,878
|
3,253
|
2,894
|
2,730
|
|
売掛金
|
14,753
|
15,621
|
18,481
|
16,552
|
18,621
|
18,121
|
18,224
|
15,892
|
16,609
|
15,686
|
16,407
|
14,236
|
14,606
|
14,336
|
15,876
|
13,492
|
14,288
|
14,198
|
13,832
|
12,295
|
12,320
|
12,753
|
13,363
|
4,114
|
3,884
|
4,008
|
4,114
|
3,478
|
3,771
|
4,233
|
4,396
|
4,605
|
4,615
|
5,113
|
5,113
|
5,414
|
5,295
|
6,031
|
4,857
|
5,146
|
5,269
|
5,381
|
5,273
|
4,990
|
4,908
|
5,511
|
5,180
|
5,405
|
4,427
|
4,546
|
4,312
|
4,137
|
4,367
|
4,237
|
3,804
|
4,319
|
4,659
|
5,117
|
4,188
|
4,336
|
|
商品及び製品
|
6,436
|
7,206
|
6,466
|
6,747
|
6,778
|
7,427
|
7,490
|
7,271
|
7,306
|
7,292
|
6,317
|
6,374
|
5,999
|
6,540
|
6,046
|
6,004
|
5,840
|
6,249
|
6,415
|
6,575
|
6,227
|
6,700
|
6,485
|
4,052
|
3,547
|
3,961
|
4,484
|
4,555
|
4,756
|
5,184
|
5,655
|
5,557
|
6,091
|
6,062
|
5,649
|
5,394
|
5,716
|
5,734
|
4,946
|
6,354
|
5,896
|
5,963
|
6,668
|
7,502
|
8,165
|
7,930
|
9,018
|
8,944
|
8,192
|
7,595
|
7,344
|
7,221
|
7,197
|
6,862
|
6,928
|
7,512
|
7,790
|
7,720
|
8,443
|
8,175
|
|
流動資産合計
|
51,695
|
54,365
|
54,184
|
51,404
|
56,075
|
56,279
|
51,021
|
48,749
|
49,689
|
50,237
|
50,637
|
49,552
|
49,571
|
49,958
|
50,364
|
50,684
|
49,883
|
49,287
|
50,145
|
48,198
|
48,883
|
51,998
|
51,787
|
15,155
|
15,385
|
17,402
|
18,468
|
17,775
|
18,302
|
21,443
|
21,217
|
19,433
|
21,776
|
21,387
|
18,936
|
18,285
|
19,683
|
20,177
|
17,477
|
19,660
|
20,269
|
20,648
|
20,438
|
20,091
|
20,603
|
22,170
|
22,432
|
23,515
|
22,996
|
19,801
|
17,305
|
17,023
|
17,463
|
17,977
|
16,858
|
18,593
|
19,315
|
20,760
|
19,834
|
19,458
|
|
有形固定資産
|
11,242
|
11,477
|
11,763
|
11,575
|
11,890
|
11,959
|
12,292
|
12,122
|
12,236
|
12,069
|
11,954
|
11,686
|
11,476
|
11,328
|
11,463
|
11,259
|
11,350
|
11,434
|
11,340
|
11,030
|
11,014
|
11,028
|
11,090
|
1,529
|
1,572
|
1,607
|
1,736
|
1,730
|
1,661
|
1,707
|
2,026
|
2,061
|
2,112
|
2,198
|
2,312
|
2,412
|
2,462
|
2,794
|
2,756
|
2,714
|
2,658
|
2,627
|
2,546
|
2,538
|
2,500
|
2,546
|
2,619
|
2,613
|
2,626
|
2,774
|
2,764
|
2,771
|
2,783
|
2,827
|
2,807
|
2,794
|
2,831
|
2,914
|
2,900
|
2,951
|
|
固定資産合計
|
64,299
|
65,652
|
70,319
|
68,529
|
69,052
|
68,638
|
78,496
|
77,847
|
78,000
|
67,319
|
58,131
|
57,149
|
56,683
|
55,842
|
55,312
|
54,341
|
54,089
|
53,883
|
53,061
|
52,663
|
52,513
|
55,035
|
55,095
|
10,362
|
10,138
|
9,822
|
10,542
|
10,417
|
10,384
|
10,491
|
14,028
|
12,654
|
12,478
|
13,235
|
13,554
|
13,661
|
12,722
|
13,290
|
14,179
|
14,113
|
13,975
|
14,033
|
14,299
|
14,458
|
14,920
|
16,440
|
16,480
|
16,386
|
16,251
|
18,786
|
18,843
|
19,343
|
19,169
|
19,027
|
18,988
|
18,840
|
18,744
|
19,149
|
19,096
|
19,341
|
|
総資産
|
115,994
|
120,017
|
124,503
|
119,933
|
125,127
|
124,917
|
129,517
|
126,596
|
127,689
|
117,556
|
108,768
|
106,701
|
106,254
|
105,800
|
105,676
|
105,025
|
103,972
|
103,170
|
103,206
|
100,861
|
101,396
|
107,033
|
106,882
|
25,517
|
25,523
|
27,224
|
29,010
|
28,192
|
28,686
|
31,934
|
35,245
|
32,087
|
34,254
|
34,622
|
32,490
|
31,946
|
32,405
|
33,467
|
31,656
|
33,773
|
34,244
|
34,681
|
34,737
|
34,549
|
35,523
|
38,610
|
38,912
|
39,901
|
39,247
|
38,587
|
36,148
|
36,366
|
36,632
|
37,004
|
35,846
|
37,433
|
38,059
|
39,909
|
38,930
|
38,799
|
|
買掛金
|
13,350
|
14,885
|
14,365
|
13,453
|
14,222
|
14,489
|
14,750
|
12,375
|
12,900
|
12,554
|
13,350
|
11,660
|
12,313
|
13,293
|
14,019
|
12,640
|
13,521
|
15,141
|
15,903
|
14,873
|
14,923
|
15,549
|
15,956
|
9,041
|
9,099
|
10,402
|
11,103
|
10,951
|
11,079
|
12,804
|
12,848
|
13,054
|
14,245
|
14,816
|
14,572
|
13,839
|
14,648
|
14,793
|
12,808
|
14,195
|
14,276
|
14,704
|
14,960
|
15,228
|
15,898
|
16,075
|
18,070
|
17,004
|
15,514
|
15,284
|
13,512
|
13,317
|
14,123
|
14,046
|
13,255
|
14,362
|
15,447
|
16,903
|
16,483
|
15,195
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
878
|
881
|
232
|
-
|
1,205
|
1,191
|
181
|
-
|
662
|
665
|
658
|
165
|
171
|
166
|
178
|
179
|
193
|
199
|
1,335
|
1,358
|
1,363
|
1,392
|
|
流動負債合計
|
42,271
|
49,288
|
49,403
|
43,610
|
51,370
|
48,938
|
50,442
|
44,293
|
42,799
|
44,919
|
46,666
|
44,386
|
44,658
|
46,012
|
45,521
|
43,611
|
43,280
|
42,476
|
43,735
|
42,529
|
43,186
|
49,033
|
42,191
|
16,761
|
16,862
|
18,114
|
18,808
|
18,587
|
18,604
|
22,060
|
23,349
|
23,127
|
25,506
|
25,131
|
24,199
|
23,203
|
24,579
|
25,293
|
23,867
|
25,276
|
25,026
|
26,220
|
27,880
|
28,029
|
27,667
|
29,096
|
30,199
|
28,906
|
26,809
|
26,153
|
25,053
|
24,034
|
25,190
|
24,488
|
23,857
|
24,839
|
27,043
|
28,687
|
27,434
|
26,556
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,386
|
-
|
-
|
-
|
10,796
|
10,337
|
10,360
|
9,236
|
9,254
|
9,301
|
9,327
|
8,229
|
8,263
|
8,273
|
9,291
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
10
|
9
|
9
|
9
|
|
利益剰余金
|
31,631
|
31,784
|
32,695
|
34,005
|
35,152
|
35,099
|
35,266
|
36,183
|
37,758
|
28,379
|
21,521
|
22,239
|
23,319
|
24,149
|
25,563
|
26,436
|
27,658
|
27,984
|
29,164
|
29,626
|
30,565
|
30,764
|
32,089
|
-5,026
|
-1,266
|
-3,982
|
-3,498
|
-3,339
|
-2,779
|
-2,526
|
-1,346
|
-1,075
|
-1,039
|
-473
|
-1,431
|
-1,325
|
-1,068
|
-818
|
-1,306
|
-633
|
-1,353
|
-1,961
|
-2,759
|
-3,070
|
-3,871
|
-2,461
|
-3,369
|
-3,336
|
-3,695
|
-4,413
|
-4,540
|
-3,470
|
-3,336
|
-2,361
|
-2,771
|
-2,257
|
-2,729
|
-2,676
|
-2,751
|
-2,441
|
|
株主資本
|
43,812
|
42,835
|
40,781
|
41,547
|
41,795
|
39,218
|
39,004
|
39,572
|
41,697
|
32,010
|
22,833
|
23,290
|
23,932
|
24,978
|
27,656
|
28,149
|
28,582
|
28,902
|
27,127
|
26,904
|
27,169
|
27,443
|
28,151
|
-4,909
|
-4,786
|
-3,926
|
-3,889
|
-4,327
|
-3,955
|
-4,339
|
-2,742
|
-1,863
|
-1,767
|
-639
|
-1,837
|
-1,487
|
-1,131
|
-1,193
|
-1,634
|
-743
|
-1,986
|
-2,228
|
-3,235
|
-3,360
|
-3,942
|
-1,650
|
-2,328
|
-1,898
|
-2,318
|
-2,918
|
-3,730
|
-2,484
|
-2,245
|
-1,069
|
-1,640
|
-916
|
-1,392
|
-1,323
|
-1,072
|
-1,276
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
878
|
881
|
232
|
-
|
1,205
|
1,191
|
181
|
7,058
|
662
|
665
|
658
|
10,961
|
10,508
|
10,526
|
9,414
|
9,433
|
9,494
|
9,526
|
9,564
|
9,621
|
9,636
|
10,683
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,327
|
-3,173
|
-4,447
|
-
|
-2,955
|
-2,233
|
-3,258
|
2,759
|
-2,732
|
-3,812
|
-4,728
|
7,816
|
8,739
|
8,586
|
7,696
|
6,201
|
7,077
|
7,009
|
6,686
|
6,368
|
6,742
|
7,953
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-53.73
|
-118.57
|
-11.68
|
-
|
-37.25
|
-35.45
|
-4.59
|
-427.76
|
-28.44
|
-35.04
|
-28.39
|
-375.63
|
-281.72
|
-423.75
|
-419.33
|
-882.41
|
-578.9
|
-1039.96
|
-687.07
|
-727.21
|
-898.88
|
-837.23
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|