|
(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
|
2Q25
|
|
現金同等物
|
4,988
|
5,514
|
5,517
|
5,498
|
4,188
|
4,635
|
7,057
|
5,065
|
4,429
|
5,223
|
3,520
|
8,478
|
5,698
|
3,778
|
4,881
|
5,674
|
4,777
|
3,049
|
3,143
|
2,561
|
4,244
|
4,454
|
7,065
|
15,308
|
3,061
|
3,885
|
4,752
|
5,560
|
4,934
|
11,687
|
9,075
|
3,433
|
3,554
|
2,614
|
3,407
|
3,019
|
3,154
|
2,867
|
3,935
|
4,194
|
11,380
|
8,736
|
3,356
|
5,865
|
5,192
|
4,746
|
7,870
|
4,827
|
6,215
|
4,390
|
4,529
|
11,144
|
8,232
|
8,349
|
7,621
|
7,079
|
6,923
|
11,287
|
8,785
|
8,249
|
8,947
|
9,643
|
|
有価証券
|
5,927
|
6,715
|
9,470
|
11,294
|
3,536
|
3,106
|
3,876
|
5,181
|
5,012
|
3,981
|
2,483
|
3,999
|
4,323
|
6,214
|
6,492
|
5,972
|
5,234
|
4,491
|
3,451
|
2,430
|
1,864
|
2,606
|
7,119
|
2,682
|
2,927
|
4,301
|
3,270
|
3,225
|
3,058
|
3,158
|
1,446
|
1,814
|
2,020
|
2,263
|
2,641
|
2,788
|
2,698
|
2,414
|
1,849
|
1,082
|
1,296
|
4,791
|
2,987
|
2,292
|
2,417
|
3,014
|
4,004
|
24,426
|
32,481
|
22,654
|
18,030
|
17,194
|
19,302
|
15,908
|
17,409
|
17,955
|
14,388
|
17,986
|
15,301
|
13,813
|
12,101
|
11,563
|
|
現金 + 有価証券
|
10,915
|
12,229
|
14,987
|
16,792
|
7,724
|
7,741
|
10,933
|
10,246
|
9,441
|
9,204
|
6,003
|
12,477
|
10,021
|
9,992
|
11,373
|
11,646
|
10,011
|
7,540
|
6,594
|
4,991
|
6,108
|
7,060
|
14,184
|
17,990
|
5,988
|
8,186
|
8,022
|
8,785
|
7,992
|
14,845
|
10,521
|
5,247
|
5,574
|
4,877
|
6,048
|
5,807
|
5,852
|
5,281
|
5,784
|
5,276
|
12,676
|
13,527
|
6,343
|
8,157
|
7,609
|
7,760
|
11,874
|
29,253
|
38,696
|
27,044
|
22,559
|
28,338
|
27,534
|
24,257
|
25,030
|
25,034
|
21,311
|
29,273
|
24,086
|
22,062
|
21,048
|
21,206
|
|
売掛金
|
2,192
|
2,430
|
2,911
|
2,867
|
3,542
|
3,359
|
3,821
|
3,650
|
4,037
|
3,544
|
3,938
|
3,833
|
3,536
|
3,474
|
3,719
|
3,582
|
3,505
|
3,489
|
3,647
|
4,427
|
3,246
|
3,860
|
4,101
|
4,787
|
4,216
|
4,426
|
4,952
|
4,690
|
4,921
|
5,397
|
5,954
|
5,607
|
4,879
|
4,636
|
5,457
|
6,722
|
6,957
|
6,233
|
6,880
|
7,659
|
8,455
|
7,441
|
7,140
|
6,782
|
7,208
|
7,460
|
8,400
|
9,457
|
7,074
|
6,063
|
7,469
|
4,133
|
3,847
|
2,996
|
2,843
|
3,402
|
3,323
|
3,131
|
3,121
|
3,478
|
3,064
|
2,360
|
|
商品及び製品
|
2,986
|
3,345
|
3,423
|
3,757
|
4,099
|
4,030
|
3,959
|
4,096
|
4,489
|
4,904
|
5,319
|
4,734
|
4,358
|
4,542
|
4,533
|
4,172
|
3,763
|
3,943
|
4,115
|
4,273
|
4,418
|
4,818
|
4,965
|
5,167
|
5,751
|
5,800
|
5,783
|
5,553
|
5,801
|
6,324
|
6,929
|
6,983
|
7,146
|
7,344
|
7,401
|
7,253
|
7,765
|
8,696
|
8,638
|
8,744
|
9,246
|
8,969
|
9,273
|
8,427
|
8,487
|
8,817
|
9,798
|
10,776
|
11,935
|
12,174
|
12,831
|
13,224
|
12,993
|
11,984
|
11,466
|
11,127
|
11,494
|
11,244
|
12,062
|
12,198
|
12,281
|
11,377
|
|
流動資産合計
|
23,724
|
26,464
|
29,499
|
31,611
|
22,795
|
23,102
|
26,698
|
25,872
|
25,421
|
25,785
|
23,014
|
31,358
|
28,677
|
29,048
|
31,350
|
32,084
|
30,554
|
29,006
|
27,509
|
27,730
|
26,466
|
26,710
|
36,205
|
40,356
|
27,397
|
31,188
|
36,216
|
35,508
|
36,058
|
40,617
|
33,154
|
29,500
|
31,630
|
27,603
|
29,590
|
28,787
|
29,060
|
29,239
|
29,957
|
31,239
|
41,501
|
44,390
|
36,785
|
47,249
|
45,773
|
49,372
|
61,304
|
57,718
|
62,568
|
50,588
|
49,263
|
50,407
|
48,314
|
43,356
|
43,811
|
43,269
|
42,608
|
50,829
|
46,137
|
47,324
|
42,134
|
43,375
|
|
有形固定資産
|
17,028
|
16,946
|
17,189
|
17,899
|
19,559
|
20,778
|
22,157
|
23,627
|
25,027
|
25,976
|
27,157
|
27,983
|
28,418
|
29,345
|
30,346
|
31,428
|
32,502
|
33,115
|
33,135
|
33,238
|
33,296
|
32,683
|
31,597
|
31,858
|
32,644
|
33,804
|
34,707
|
36,171
|
36,911
|
38,130
|
39,472
|
41,109
|
43,735
|
45,914
|
47,071
|
48,976
|
50,040
|
51,377
|
53,563
|
55,386
|
56,770
|
58,036
|
59,205
|
56,584
|
57,330
|
58,166
|
59,733
|
63,245
|
-
|
-
|
-
|
80,860
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
4,326
|
3,947
|
3,482
|
3,026
|
1,863
|
992
|
858
|
889
|
498
|
568
|
469
|
493
|
1,309
|
1,642
|
1,583
|
1,473
|
1,765
|
2,184
|
2,153
|
2,023
|
1,675
|
1,727
|
1,829
|
1,891
|
3,097
|
3,567
|
4,189
|
4,716
|
5,149
|
4,481
|
3,844
|
3,712
|
3,435
|
3,071
|
3,562
|
3,388
|
3,465
|
3,577
|
3,428
|
3,276
|
2,943
|
2,884
|
2,720
|
2,192
|
1,409
|
1,262
|
953
|
840
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
32,049
|
31,227
|
31,089
|
31,575
|
42,757
|
42,987
|
43,853
|
45,247
|
46,396
|
46,567
|
51,427
|
52,993
|
54,406
|
56,613
|
59,201
|
60,274
|
61,378
|
62,787
|
63,107
|
64,226
|
63,100
|
63,782
|
62,347
|
62,709
|
78,070
|
78,643
|
76,001
|
77,819
|
79,590
|
81,490
|
93,934
|
93,749
|
96,966
|
98,369
|
98,652
|
99,176
|
100,398
|
101,520
|
103,811
|
105,285
|
106,209
|
108,149
|
108,476
|
105,842
|
104,849
|
105,225
|
106,658
|
110,688
|
113,788
|
119,830
|
125,578
|
131,696
|
136,989
|
142,273
|
145,026
|
148,303
|
150,125
|
155,376
|
147,405
|
149,161
|
150,108
|
149,145
|
|
総資産
|
55,773
|
57,691
|
60,588
|
63,186
|
65,552
|
66,089
|
70,551
|
71,119
|
71,817
|
72,352
|
74,441
|
84,351
|
83,083
|
85,661
|
90,551
|
92,358
|
91,932
|
91,793
|
90,616
|
91,956
|
89,566
|
90,492
|
98,552
|
103,065
|
105,467
|
109,831
|
112,217
|
113,327
|
115,648
|
122,107
|
127,088
|
123,249
|
128,596
|
125,972
|
128,242
|
127,963
|
129,458
|
130,759
|
133,768
|
136,524
|
147,710
|
152,539
|
145,261
|
153,091
|
150,622
|
154,597
|
167,962
|
168,406
|
176,356
|
170,418
|
174,841
|
182,103
|
185,303
|
185,629
|
188,837
|
191,572
|
192,733
|
206,205
|
193,542
|
196,485
|
192,242
|
192,520
|
|
買掛金
|
1,912
|
2,126
|
1,903
|
2,290
|
2,757
|
2,742
|
2,999
|
2,956
|
2,993
|
3,269
|
3,188
|
3,023
|
2,654
|
2,864
|
2,996
|
2,969
|
3,010
|
2,960
|
2,597
|
2,748
|
2,775
|
2,359
|
2,449
|
2,063
|
3,163
|
3,420
|
3,181
|
2,475
|
3,221
|
3,671
|
3,554
|
2,928
|
4,415
|
4,143
|
3,593
|
3,824
|
4,059
|
4,682
|
4,809
|
4,128
|
4,638
|
5,045
|
5,159
|
5,581
|
5,434
|
5,917
|
6,792
|
5,747
|
7,210
|
7,945
|
7,133
|
9,595
|
8,083
|
8,757
|
8,669
|
8,578
|
8,559
|
9,618
|
11,074
|
12,556
|
10,896
|
10,666
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,695
|
3,464
|
2,254
|
504
|
2,504
|
-
|
-
|
4,694
|
4,591
|
-
|
-
|
-
|
423
|
-
|
-
|
-
|
2,288
|
-
|
-
|
-
|
3,729
|
-
|
-
|
|
流動負債合計
|
8,912
|
7,937
|
8,837
|
9,327
|
11,565
|
10,354
|
11,909
|
12,028
|
11,941
|
10,538
|
11,953
|
12,898
|
11,798
|
11,389
|
13,875
|
13,568
|
13,552
|
12,251
|
14,904
|
16,019
|
15,035
|
13,529
|
15,080
|
15,667
|
17,526
|
18,711
|
20,093
|
20,302
|
21,305
|
18,782
|
20,689
|
17,421
|
19,961
|
17,571
|
19,574
|
16,626
|
18,911
|
19,705
|
25,064
|
22,310
|
23,895
|
22,481
|
22,112
|
24,754
|
24,151
|
24,836
|
29,572
|
27,462
|
29,322
|
27,218
|
27,813
|
32,155
|
27,393
|
27,180
|
28,614
|
28,053
|
27,213
|
32,027
|
35,159
|
35,666
|
32,174
|
34,966
|
|
長期借入金
|
2,052
|
2,058
|
2,073
|
2,077
|
2,083
|
2,090
|
7,076
|
7,084
|
7,088
|
7,093
|
7,100
|
13,136
|
13,143
|
13,150
|
13,157
|
13,165
|
13,172
|
13,180
|
12,103
|
12,107
|
12,112
|
12,116
|
20,059
|
20,036
|
21,775
|
24,053
|
24,043
|
20,649
|
20,678
|
27,855
|
27,498
|
25,037
|
24,770
|
24,632
|
24,823
|
25,098
|
25,737
|
25,089
|
23,707
|
25,308
|
36,455
|
36,093
|
36,059
|
33,897
|
33,237
|
31,714
|
35,610
|
33,510
|
32,788
|
32,548
|
37,240
|
37,684
|
48,836
|
46,335
|
46,591
|
46,978
|
47,869
|
48,334
|
46,471
|
46,282
|
44,911
|
44,026
|
|
資本金及び資本剰余金
|
15,466
|
15,741
|
16,096
|
16,178
|
16,271
|
16,245
|
16,247
|
17,036
|
18,381
|
18,883
|
19,278
|
38,928
|
20,098
|
20,678
|
21,113
|
21,536
|
22,166
|
22,475
|
21,894
|
21,781
|
22,395
|
22,625
|
23,001
|
23,411
|
24,088
|
24,317
|
25,070
|
25,373
|
25,890
|
25,781
|
26,547
|
26,074
|
26,430
|
25,470
|
25,492
|
25,365
|
25,346
|
25,140
|
25,290
|
25,261
|
25,251
|
25,516
|
23,335
|
25,556
|
26,272
|
26,655
|
27,592
|
28,006
|
29,244
|
29,858
|
30,912
|
31,580
|
32,829
|
34,330
|
35,653
|
36,649
|
38,291
|
49,763
|
50,665
|
50,949
|
51,920
|
52,334
|
|
利益剰余金
|
27,020
|
29,869
|
31,069
|
32,919
|
30,597
|
32,012
|
29,902
|
29,656
|
28,983
|
30,753
|
30,492
|
32,138
|
31,506
|
33,017
|
33,291
|
35,477
|
34,716
|
35,652
|
33,233
|
33,418
|
32,461
|
34,425
|
34,431
|
37,614
|
36,526
|
37,130
|
37,645
|
40,747
|
40,091
|
41,670
|
42,779
|
42,083
|
44,418
|
45,666
|
47,094
|
50,172
|
49,128
|
50,429
|
49,674
|
53,523
|
52,644
|
57,646
|
52,159
|
56,233
|
54,638
|
59,647
|
63,642
|
68,265
|
74,894
|
72,985
|
71,024
|
70,405
|
65,649
|
67,231
|
67,021
|
69,156
|
68,224
|
66,162
|
49,052
|
49,032
|
48,322
|
45,484
|
|
株主資本
|
42,900
|
45,841
|
47,696
|
49,430
|
47,349
|
48,723
|
46,117
|
45,911
|
46,760
|
48,779
|
49,269
|
51,203
|
51,194
|
53,840
|
55,452
|
58,256
|
58,038
|
59,247
|
56,073
|
55,865
|
54,924
|
57,695
|
57,097
|
61,085
|
61,174
|
61,367
|
63,115
|
66,226
|
66,844
|
68,625
|
70,936
|
69,019
|
70,165
|
70,047
|
71,483
|
74,563
|
73,661
|
74,947
|
74,242
|
77,504
|
76,354
|
82,010
|
74,554
|
81,038
|
79,807
|
85,207
|
90,087
|
95,391
|
103,136
|
101,218
|
99,885
|
103,286
|
100,403
|
104,471
|
105,686
|
109,965
|
110,756
|
120,434
|
104,864
|
105,032
|
106,413
|
105,751
|
|
有利子負債合計
|
2,052
|
2,058
|
2,073
|
2,077
|
2,083
|
2,090
|
7,076
|
7,084
|
7,088
|
7,093
|
7,100
|
13,136
|
13,143
|
13,150
|
13,157
|
13,165
|
13,172
|
13,180
|
12,103
|
12,059
|
12,112
|
12,116
|
20,059
|
20,036
|
21,775
|
24,053
|
24,043
|
20,649
|
20,678
|
27,855
|
27,498
|
25,037
|
24,770
|
24,632
|
24,823
|
25,859
|
25,737
|
25,089
|
23,707
|
29,003
|
39,919
|
38,347
|
36,563
|
36,401
|
33,237
|
31,714
|
40,304
|
38,101
|
32,788
|
32,548
|
37,240
|
38,107
|
48,836
|
46,335
|
46,591
|
49,266
|
47,869
|
48,334
|
46,471
|
50,011
|
44,911
|
44,026
|
|
純有利子負債
|
-8,863
|
-10,171
|
-12,914
|
-14,715
|
-5,641
|
-5,651
|
-3,857
|
-3,162
|
-2,353
|
-2,111
|
1,097
|
659
|
3,122
|
3,158
|
1,784
|
1,519
|
3,161
|
5,640
|
5,509
|
7,068
|
6,004
|
5,056
|
5,875
|
2,046
|
15,787
|
15,867
|
16,021
|
11,864
|
12,686
|
13,010
|
16,977
|
19,790
|
19,196
|
19,755
|
18,775
|
20,052
|
19,885
|
19,808
|
17,923
|
23,727
|
27,243
|
24,820
|
30,220
|
28,244
|
25,628
|
23,954
|
28,430
|
8,848
|
-5,908
|
5,504
|
14,681
|
9,769
|
21,302
|
22,078
|
21,561
|
24,232
|
26,558
|
19,061
|
22,385
|
27,949
|
23,863
|
22,820
|
|
DEレシオ(%)
|
4.78
|
4.49
|
4.35
|
4.2
|
4.4
|
4.29
|
15.34
|
15.43
|
15.16
|
14.54
|
14.41
|
25.65
|
25.67
|
24.42
|
23.73
|
22.6
|
22.7
|
22.25
|
21.58
|
21.59
|
22.05
|
21.0
|
35.13
|
32.8
|
35.6
|
39.2
|
38.09
|
31.18
|
30.93
|
40.59
|
38.76
|
36.28
|
35.3
|
35.16
|
34.73
|
34.68
|
34.94
|
33.48
|
31.93
|
37.42
|
52.28
|
46.76
|
49.04
|
44.92
|
41.65
|
37.22
|
44.74
|
39.94
|
31.79
|
32.16
|
37.28
|
36.89
|
48.64
|
44.35
|
44.08
|
44.8
|
43.22
|
40.13
|
44.32
|
47.62
|
42.2
|
41.63
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|