|
(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
|
12,472
|
10,325
|
9,859
|
10,661
|
12,763
|
11,714
|
11,303
|
11,922
|
11,835
|
10,864
|
11,909
|
10,412
|
10,585
|
9,558
|
10,072
|
10,716
|
9,409
|
9,715
|
9,561
|
8,476
|
8,796
|
8,393
|
9,480
|
7,686
|
14,354
|
10,017
|
9,039
|
7,826
|
10,096
|
11,696
|
10,915
|
11,972
|
12,262
|
10,960
|
11,731
|
11,604
|
17,272
|
45,534
|
10,225
|
8,314
|
11,371
|
12,188
|
14,553
|
13,675
|
10,673
|
7,565
|
7,806
|
6,957
|
10,219
|
7,254
|
7,975
|
7,988
|
9,535
|
9,425
|
7,275
|
13,089
|
14,765
|
14,478
|
13,214
|
14,160
|
11,161
|
|
有価証券
|
1,505
|
1,916
|
1,227
|
990
|
482
|
50
|
-
|
0
|
500
|
323
|
345
|
717
|
1,407
|
799
|
160
|
350
|
295
|
5
|
4
|
0
|
8
|
367
|
88
|
508
|
515
|
600
|
929
|
701
|
599
|
599
|
600
|
1,216
|
893
|
966
|
2,932
|
618
|
872
|
874
|
733
|
696
|
647
|
2,063
|
1,200
|
600
|
600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
13,977
|
12,241
|
11,086
|
11,651
|
13,245
|
11,764
|
11,303
|
11,922
|
12,335
|
11,187
|
12,254
|
11,129
|
11,992
|
10,357
|
10,232
|
11,066
|
9,704
|
9,720
|
9,565
|
8,476
|
8,804
|
8,760
|
9,568
|
8,194
|
14,869
|
10,617
|
9,968
|
8,527
|
10,695
|
12,295
|
11,515
|
13,188
|
13,155
|
11,926
|
14,663
|
12,222
|
18,144
|
46,408
|
10,958
|
9,010
|
12,018
|
14,251
|
15,753
|
14,275
|
11,273
|
7,565
|
7,806
|
6,957
|
10,219
|
7,254
|
7,975
|
7,988
|
9,535
|
9,425
|
7,275
|
13,089
|
14,765
|
14,478
|
13,214
|
14,160
|
11,161
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
10,539
|
9,719
|
11,179
|
10,012
|
10,172
|
9,772
|
10,667
|
10,084
|
10,277
|
9,865
|
10,465
|
9,682
|
9,902
|
9,122
|
9,090
|
8,806
|
8,632
|
7,987
|
8,333
|
8,527
|
8,782
|
8,291
|
9,182
|
8,377
|
8,401
|
8,150
|
8,928
|
7,778
|
7,445
|
7,071
|
7,432
|
6,987
|
7,414
|
6,753
|
7,870
|
6,927
|
6,543
|
6,099
|
7,132
|
6,458
|
6,827
|
6,609
|
6,754
|
5,963
|
5,867
|
5,526
|
6,541
|
5,757
|
5,673
|
5,330
|
7,214
|
6,041
|
5,769
|
5,390
|
6,804
|
5,857
|
|
商品及び製品
|
2,524
|
2,595
|
2,629
|
2,450
|
2,549
|
2,573
|
2,663
|
2,595
|
2,754
|
2,758
|
2,586
|
2,287
|
2,421
|
2,389
|
2,492
|
2,310
|
2,456
|
2,338
|
2,356
|
2,103
|
1,970
|
1,912
|
1,613
|
1,551
|
1,690
|
1,685
|
1,729
|
1,553
|
1,609
|
1,604
|
1,711
|
1,583
|
1,753
|
1,742
|
1,893
|
1,682
|
1,771
|
1,745
|
1,712
|
1,619
|
1,786
|
1,869
|
1,949
|
1,839
|
1,828
|
1,807
|
1,891
|
1,649
|
1,776
|
1,684
|
1,794
|
1,552
|
1,603
|
1,501
|
1,399
|
1,161
|
1,212
|
1,234
|
1,367
|
1,289
|
1,431
|
|
流動資産合計
|
45,697
|
44,895
|
44,469
|
48,116
|
47,524
|
46,937
|
45,373
|
50,928
|
48,847
|
47,392
|
48,141
|
49,433
|
48,949
|
47,911
|
47,533
|
51,350
|
47,959
|
48,182
|
47,163
|
49,422
|
46,316
|
45,186
|
42,112
|
42,504
|
47,623
|
43,524
|
41,433
|
43,888
|
42,889
|
45,013
|
44,742
|
49,735
|
49,122
|
46,795
|
48,257
|
49,146
|
52,705
|
77,517
|
38,121
|
38,420
|
38,931
|
39,953
|
39,845
|
39,165
|
34,038
|
30,774
|
29,967
|
29,539
|
31,330
|
27,896
|
28,999
|
29,118
|
35,982
|
34,458
|
27,705
|
32,908
|
36,663
|
33,299
|
30,543
|
34,482
|
35,336
|
|
有形固定資産
|
13,841
|
13,534
|
14,009
|
14,096
|
14,208
|
14,239
|
13,887
|
13,883
|
13,946
|
13,865
|
14,027
|
13,996
|
13,597
|
13,356
|
13,877
|
13,821
|
13,683
|
13,748
|
11,068
|
10,771
|
10,509
|
10,702
|
10,661
|
10,727
|
10,910
|
11,092
|
11,104
|
10,830
|
10,865
|
10,903
|
11,057
|
11,116
|
11,278
|
11,024
|
10,949
|
10,792
|
10,675
|
10,202
|
10,063
|
10,010
|
9,626
|
9,709
|
9,958
|
10,040
|
9,452
|
9,423
|
9,138
|
5,694
|
5,559
|
5,275
|
5,150
|
5,334
|
5,344
|
5,443
|
5,369
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
59,511
|
58,525
|
62,705
|
65,336
|
65,436
|
66,537
|
64,785
|
65,505
|
66,500
|
66,440
|
67,637
|
69,780
|
68,309
|
67,242
|
70,312
|
74,873
|
74,687
|
76,132
|
71,748
|
68,110
|
65,721
|
67,543
|
66,537
|
67,991
|
71,233
|
74,532
|
74,173
|
73,582
|
74,606
|
75,482
|
76,894
|
75,621
|
76,163
|
74,827
|
73,733
|
74,236
|
78,221
|
77,135
|
111,499
|
113,766
|
114,472
|
114,247
|
114,283
|
116,806
|
114,591
|
116,040
|
114,247
|
102,462
|
101,945
|
99,607
|
96,851
|
98,125
|
97,655
|
97,755
|
101,616
|
102,333
|
100,506
|
100,549
|
103,796
|
102,693
|
110,331
|
|
総資産
|
105,208
|
103,420
|
107,174
|
113,452
|
112,960
|
113,474
|
110,158
|
116,433
|
115,347
|
113,832
|
115,778
|
119,213
|
117,258
|
115,153
|
117,845
|
126,223
|
122,646
|
124,314
|
118,911
|
117,532
|
112,037
|
112,729
|
108,649
|
110,495
|
118,856
|
118,056
|
115,606
|
117,470
|
117,495
|
120,495
|
121,636
|
125,356
|
125,285
|
121,622
|
121,990
|
123,382
|
130,926
|
154,652
|
149,620
|
152,186
|
153,403
|
154,200
|
154,128
|
155,971
|
148,629
|
146,814
|
144,214
|
132,001
|
133,275
|
127,503
|
125,850
|
127,243
|
133,637
|
132,213
|
129,321
|
135,241
|
137,169
|
133,848
|
134,339
|
137,175
|
145,667
|
|
買掛金
|
6,345
|
7,233
|
7,084
|
7,804
|
6,747
|
7,112
|
7,093
|
8,517
|
7,416
|
7,482
|
7,085
|
7,952
|
7,203
|
6,821
|
6,263
|
7,461
|
6,865
|
6,271
|
5,855
|
6,864
|
6,314
|
5,943
|
5,166
|
6,028
|
5,302
|
5,484
|
5,271
|
6,209
|
5,324
|
5,126
|
5,442
|
6,451
|
5,736
|
5,518
|
5,384
|
6,558
|
5,711
|
4,724
|
4,042
|
4,896
|
4,172
|
4,719
|
3,985
|
4,908
|
4,140
|
4,214
|
4,248
|
3,955
|
3,453
|
3,707
|
3,806
|
4,051
|
3,728
|
3,732
|
3,342
|
4,132
|
3,588
|
3,631
|
3,274
|
4,032
|
3,585
|
|
流動負債合計
|
34,575
|
34,993
|
35,443
|
40,562
|
40,387
|
39,843
|
36,028
|
42,123
|
38,209
|
38,903
|
39,499
|
43,625
|
42,122
|
41,037
|
39,222
|
40,154
|
41,058
|
42,433
|
42,306
|
39,600
|
35,640
|
35,535
|
33,732
|
34,269
|
34,664
|
33,585
|
34,447
|
36,275
|
36,481
|
35,966
|
31,697
|
37,363
|
35,733
|
35,442
|
36,822
|
38,227
|
38,871
|
42,351
|
35,066
|
37,701
|
40,673
|
38,442
|
37,993
|
39,869
|
36,542
|
36,616
|
35,832
|
33,619
|
34,056
|
31,844
|
30,466
|
31,505
|
30,993
|
32,513
|
30,606
|
34,122
|
32,397
|
29,648
|
28,853
|
33,142
|
35,106
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,857
|
25,760
|
24,766
|
24,333
|
24,088
|
24,672
|
26,292
|
28,478
|
32,856
|
34,668
|
34,008
|
32,821
|
35,073
|
34,295
|
33,339
|
32,122
|
33,428
|
40,254
|
39,638
|
35,563
|
34,655
|
34,441
|
37,612
|
41,327
|
39,837
|
40,410
|
37,851
|
35,989
|
35,605
|
39,727
|
58,445
|
57,797
|
-
|
52,685
|
55,449
|
55,129
|
-
|
51,206
|
48,735
|
46,926
|
-
|
46,545
|
44,328
|
44,942
|
46,189
|
53,826
|
50,691
|
48,828
|
50,121
|
54,033
|
52,929
|
52,980
|
49,884
|
56,371
|
|
固定負債合計
|
48,484
|
47,251
|
49,372
|
49,717
|
49,798
|
50,420
|
51,753
|
54,074
|
56,354
|
54,366
|
54,613
|
56,604
|
55,922
|
56,232
|
58,615
|
63,140
|
64,848
|
64,368
|
62,209
|
65,918
|
64,107
|
63,357
|
61,466
|
61,802
|
69,120
|
68,582
|
64,000
|
62,803
|
62,566
|
65,985
|
70,182
|
70,268
|
71,262
|
67,532
|
65,249
|
68,225
|
75,449
|
94,525
|
96,458
|
93,501
|
92,602
|
95,070
|
94,801
|
95,375
|
90,574
|
88,131
|
86,026
|
79,386
|
80,106
|
76,182
|
75,237
|
73,717
|
80,971
|
77,429
|
75,559
|
78,506
|
81,439
|
80,097
|
80,956
|
76,641
|
83,608
|
|
総負債
|
83,059
|
82,244
|
84,815
|
90,279
|
90,185
|
90,263
|
87,781
|
96,197
|
94,563
|
93,269
|
94,112
|
100,229
|
98,044
|
97,269
|
97,837
|
103,294
|
105,906
|
106,801
|
104,515
|
105,518
|
99,747
|
98,892
|
95,198
|
96,071
|
103,784
|
102,167
|
98,447
|
99,078
|
99,047
|
101,951
|
101,879
|
107,631
|
106,995
|
102,974
|
102,071
|
106,452
|
114,320
|
136,876
|
131,524
|
131,202
|
133,275
|
133,512
|
132,794
|
135,244
|
127,116
|
124,747
|
121,858
|
113,005
|
114,162
|
108,026
|
105,703
|
105,222
|
111,964
|
109,942
|
106,165
|
112,628
|
113,836
|
109,745
|
109,809
|
109,783
|
118,714
|
|
資本金及び資本剰余金
|
42,665
|
43,522
|
44,328
|
45,418
|
46,278
|
46,975
|
47,558
|
48,129
|
48,800
|
49,157
|
49,603
|
100,220
|
50,522
|
50,886
|
51,203
|
51,594
|
51,943
|
52,163
|
52,446
|
52,666
|
52,928
|
53,059
|
53,220
|
53,262
|
53,439
|
53,565
|
53,759
|
53,935
|
54,104
|
54,235
|
54,395
|
54,566
|
54,712
|
54,827
|
54,987
|
55,151
|
55,287
|
55,404
|
55,808
|
55,895
|
56,092
|
56,135
|
56,366
|
56,556
|
56,788
|
56,912
|
57,189
|
57,319
|
57,603
|
57,802
|
58,117
|
58,343
|
58,675
|
58,963
|
59,313
|
59,643
|
60,145
|
60,501
|
61,013
|
61,380
|
61,913
|
|
利益剰余金
|
82,783
|
85,323
|
88,095
|
92,532
|
94,590
|
97,334
|
100,266
|
104,857
|
107,036
|
109,928
|
112,773
|
117,641
|
119,713
|
121,883
|
124,885
|
130,042
|
131,431
|
134,483
|
133,403
|
137,793
|
139,030
|
141,218
|
142,898
|
146,124
|
146,888
|
148,071
|
149,585
|
152,759
|
153,292
|
154,234
|
155,565
|
153,126
|
156,371
|
157,349
|
158,612
|
159,206
|
159,396
|
160,467
|
160,709
|
162,954
|
162,626
|
162,559
|
162,806
|
162,717
|
162,218
|
162,086
|
161,747
|
154,209
|
153,401
|
153,298
|
148,611
|
149,825
|
149,253
|
149,318
|
149,506
|
151,276
|
151,362
|
151,659
|
149,789
|
151,163
|
150,703
|
|
株主資本
|
22,149
|
21,176
|
22,359
|
23,172
|
22,776
|
23,210
|
22,378
|
20,236
|
20,783
|
20,563
|
21,666
|
18,984
|
19,214
|
17,883
|
20,008
|
22,929
|
16,740
|
17,513
|
14,395
|
12,014
|
12,289
|
13,837
|
13,450
|
14,424
|
15,072
|
15,889
|
17,159
|
18,392
|
18,448
|
18,544
|
19,757
|
17,725
|
18,290
|
18,648
|
19,918
|
16,929
|
16,607
|
17,776
|
18,096
|
20,985
|
20,128
|
20,688
|
21,334
|
20,727
|
21,513
|
22,067
|
22,357
|
18,996
|
19,112
|
19,476
|
20,147
|
22,021
|
21,672
|
22,271
|
23,156
|
22,613
|
23,333
|
24,103
|
24,530
|
27,393
|
26,953
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,857
|
25,760
|
24,766
|
24,333
|
24,088
|
24,672
|
26,292
|
28,478
|
32,856
|
34,668
|
34,008
|
32,821
|
34,991
|
34,295
|
33,339
|
32,122
|
33,428
|
40,254
|
39,638
|
35,563
|
34,655
|
34,441
|
37,612
|
41,327
|
39,837
|
40,410
|
37,851
|
35,989
|
35,605
|
39,727
|
58,445
|
57,797
|
-
|
52,685
|
55,449
|
55,129
|
-
|
51,206
|
48,735
|
46,926
|
-
|
46,545
|
44,328
|
44,942
|
46,189
|
53,826
|
50,691
|
48,828
|
50,121
|
54,033
|
52,929
|
52,980
|
49,884
|
56,371
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,935
|
13,425
|
13,579
|
12,079
|
12,959
|
12,680
|
15,935
|
18,246
|
21,790
|
24,964
|
24,288
|
23,256
|
26,515
|
25,491
|
24,579
|
22,554
|
25,234
|
25,385
|
29,021
|
25,595
|
26,128
|
23,746
|
25,317
|
29,812
|
26,649
|
27,255
|
25,925
|
21,326
|
23,383
|
21,583
|
12,037
|
46,839
|
-
|
40,667
|
41,198
|
39,376
|
-
|
39,933
|
41,170
|
39,120
|
-
|
36,326
|
37,074
|
36,967
|
38,201
|
44,291
|
41,266
|
41,553
|
37,032
|
39,268
|
38,451
|
39,766
|
35,724
|
45,210
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112.95
|
123.95
|
120.44
|
112.31
|
126.89
|
128.41
|
147.02
|
142.33
|
143.29
|
207.1
|
194.19
|
228.0
|
291.25
|
279.07
|
240.94
|
238.83
|
231.75
|
267.08
|
249.47
|
207.26
|
188.42
|
186.69
|
202.83
|
209.18
|
224.75
|
220.94
|
202.98
|
180.69
|
210.32
|
239.22
|
328.79
|
319.39
|
-
|
261.75
|
268.02
|
258.41
|
-
|
238.02
|
220.85
|
209.89
|
-
|
243.54
|
227.6
|
223.07
|
209.75
|
248.37
|
227.61
|
210.87
|
221.65
|
231.57
|
219.6
|
215.98
|
182.1
|
209.15
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|