|
(単位:百万ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
13,743
|
12,713
|
14,338
|
19,355
|
22,356
|
14,974
|
15,617
|
24,542
|
30,267
|
14,042
|
15,486
|
14,911
|
14,855
|
17,307
|
17,204
|
20,927
|
19,722
|
14,236
|
13,818
|
14,523
|
11,988
|
10,639
|
13,639
|
13,732
|
13,861
|
18,640
|
18,205
|
18,972
|
20,909
|
12,598
|
15,721
|
17,824
|
14,639
|
17,569
|
16,056
|
18,107
|
14,734
|
14,376
|
16,249
|
17,305
|
15,530
|
11,174
|
18,965
|
13,985
|
12,671
|
14,332
|
17,604
|
14,487
|
10,463
|
10,983
|
11,355
|
14,127
|
26,865
|
21,183
|
19,728
|
21,859
|
25,473
|
24,878
|
19,980
|
24,105
|
38,474
|
18,577
|
|
有価証券
|
4,267
|
6,188
|
7,788
|
8,303
|
4,511
|
14,708
|
15,310
|
7,719
|
3,580
|
2,873
|
4,285
|
6,178
|
6,813
|
7,822
|
8,024
|
8,279
|
9,670
|
17,388
|
19,187
|
37,132
|
19,331
|
23,315
|
23,667
|
49,288
|
25,994
|
23,944
|
22,228
|
45,870
|
18,434
|
255
|
510
|
944
|
565
|
570
|
3,308
|
3,160
|
602
|
902
|
1,696
|
3,964
|
2,494
|
7,961
|
11,816
|
22,400
|
11,948
|
10,974
|
13,397
|
17,121
|
19,925
|
21,585
|
22,724
|
9,392
|
5,443
|
7,322
|
3,783
|
1,068
|
745
|
597
|
317
|
417
|
307
|
303
|
|
現金 + 有価証券
|
18,010
|
18,901
|
22,126
|
27,658
|
26,867
|
29,682
|
30,927
|
32,261
|
33,847
|
16,915
|
19,771
|
21,089
|
21,668
|
25,129
|
25,228
|
29,206
|
29,392
|
31,624
|
33,005
|
51,655
|
31,319
|
33,954
|
37,306
|
63,020
|
39,855
|
42,584
|
40,433
|
64,842
|
39,343
|
12,853
|
16,231
|
18,768
|
15,204
|
18,139
|
19,364
|
21,267
|
15,336
|
15,278
|
17,945
|
21,269
|
18,024
|
19,135
|
30,781
|
36,385
|
24,619
|
25,306
|
31,001
|
31,608
|
30,388
|
32,568
|
34,079
|
23,519
|
32,308
|
28,505
|
23,511
|
22,927
|
26,218
|
25,475
|
20,297
|
24,522
|
38,781
|
18,880
|
|
売掛金
|
10,018
|
9,629
|
10,290
|
9,774
|
10,861
|
10,982
|
10,552
|
10,581
|
10,982
|
10,992
|
11,175
|
11,309
|
11,515
|
11,614
|
12,027
|
11,713
|
12,116
|
12,257
|
11,615
|
10,985
|
11,533
|
11,968
|
11,366
|
10,734
|
11,406
|
12,062
|
11,798
|
11,699
|
12,300
|
13,283
|
13,155
|
13,490
|
14,166
|
14,111
|
14,048
|
14,098
|
14,115
|
14,653
|
14,801
|
14,481
|
14,874
|
14,645
|
14,579
|
13,576
|
14,938
|
14,871
|
14,911
|
15,283
|
15,594
|
16,139
|
15,890
|
16,160
|
16,350
|
16,777
|
14,798
|
14,873
|
14,946
|
15,794
|
16,174
|
14,842
|
16,020
|
17,846
|
|
商品及び製品
|
5,308
|
5,071
|
5,409
|
5,378
|
6,200
|
6,413
|
6,428
|
6,285
|
6,800
|
7,697
|
7,809
|
7,495
|
7,691
|
7,822
|
8,124
|
7,878
|
8,009
|
8,155
|
8,419
|
8,184
|
8,085
|
8,298
|
8,206
|
8,053
|
8,170
|
8,523
|
8,488
|
8,144
|
8,878
|
9,699
|
9,521
|
8,765
|
9,014
|
8,810
|
8,678
|
8,599
|
9,086
|
9,263
|
9,173
|
9,020
|
8,868
|
9,424
|
9,599
|
9,344
|
9,952
|
10,100
|
10,387
|
10,387
|
10,990
|
11,437
|
11,675
|
12,483
|
12,809
|
12,888
|
11,198
|
11,181
|
11,383
|
12,169
|
12,603
|
12,444
|
12,659
|
13,412
|
|
流動資産合計
|
38,861
|
39,023
|
42,717
|
47,307
|
49,221
|
52,673
|
53,443
|
54,316
|
57,007
|
41,615
|
44,791
|
46,116
|
47,228
|
51,273
|
52,176
|
56,407
|
57,369
|
60,119
|
59,973
|
59,311
|
58,192
|
61,001
|
63,494
|
60,210
|
62,738
|
66,291
|
63,319
|
65,032
|
63,347
|
38,789
|
41,829
|
43,088
|
42,768
|
45,438
|
47,194
|
46,033
|
41,987
|
41,799
|
44,333
|
45,274
|
44,226
|
45,892
|
57,578
|
51,237
|
52,533
|
53,769
|
59,889
|
60,979
|
60,424
|
63,847
|
65,236
|
55,294
|
64,388
|
60,567
|
53,703
|
53,495
|
57,002
|
57,817
|
53,249
|
55,893
|
71,551
|
54,498
|
|
有形固定資産
|
14,277
|
13,881
|
14,360
|
14,553
|
15,084
|
14,974
|
14,635
|
14,739
|
14,824
|
15,622
|
15,845
|
16,097
|
15,721
|
15,794
|
16,127
|
16,710
|
15,996
|
16,155
|
15,804
|
16,126
|
15,364
|
15,583
|
15,551
|
15,905
|
15,964
|
15,972
|
16,095
|
15,912
|
16,191
|
16,458
|
16,628
|
17,005
|
17,040
|
16,632
|
16,629
|
17,035
|
17,000
|
17,248
|
17,048
|
17,658
|
17,401
|
17,598
|
17,855
|
18,766
|
18,367
|
18,632
|
18,478
|
18,962
|
18,701
|
18,354
|
18,152
|
19,803
|
20,174
|
20,576
|
18,821
|
19,898
|
19,632
|
19,748
|
20,479
|
20,518
|
20,871
|
21,949
|
|
固定資産合計
|
54,580
|
53,277
|
55,530
|
55,601
|
58,929
|
59,441
|
58,378
|
59,328
|
59,187
|
74,135
|
74,160
|
75,231
|
74,308
|
73,052
|
74,757
|
76,276
|
75,961
|
75,081
|
72,124
|
71,808
|
70,398
|
71,035
|
69,772
|
73,201
|
73,493
|
73,523
|
77,050
|
76,176
|
81,571
|
114,018
|
113,829
|
114,215
|
113,857
|
109,927
|
108,509
|
106,921
|
108,040
|
113,318
|
111,188
|
112,454
|
110,791
|
112,488
|
113,115
|
123,657
|
120,024
|
122,671
|
119,339
|
121,039
|
117,931
|
113,877
|
109,888
|
132,084
|
131,581
|
131,119
|
112,358
|
114,063
|
114,964
|
123,271
|
125,038
|
124,211
|
122,120
|
138,891
|
|
総資産
|
93,441
|
92,300
|
98,247
|
102,908
|
108,150
|
112,114
|
111,821
|
113,644
|
116,194
|
115,750
|
118,951
|
121,347
|
121,536
|
124,325
|
126,933
|
132,683
|
133,330
|
135,200
|
132,097
|
131,119
|
128,590
|
132,036
|
133,266
|
133,411
|
136,231
|
139,814
|
140,369
|
141,208
|
144,918
|
152,807
|
155,658
|
157,303
|
156,625
|
155,365
|
155,703
|
152,954
|
150,027
|
155,117
|
155,521
|
157,728
|
155,017
|
158,380
|
170,693
|
174,894
|
172,557
|
176,440
|
179,228
|
182,018
|
178,355
|
177,724
|
175,124
|
187,378
|
195,969
|
191,686
|
166,061
|
167,558
|
171,966
|
181,088
|
178,287
|
180,104
|
193,671
|
193,389
|
|
買掛金
|
5,126
|
4,871
|
5,477
|
5,623
|
5,701
|
5,689
|
5,730
|
5,725
|
5,085
|
5,145
|
5,344
|
5,831
|
5,372
|
5,687
|
6,055
|
6,266
|
6,113
|
6,193
|
6,603
|
7,633
|
6,719
|
6,140
|
5,928
|
6,668
|
5,965
|
6,061
|
5,971
|
6,918
|
6,082
|
6,135
|
6,390
|
7,310
|
6,443
|
6,516
|
7,000
|
7,537
|
6,923
|
6,912
|
7,491
|
8,544
|
7,411
|
6,765
|
7,044
|
9,505
|
8,503
|
8,704
|
8,961
|
11,055
|
9,309
|
9,765
|
10,153
|
11,703
|
9,909
|
10,443
|
8,355
|
9,632
|
8,174
|
8,848
|
8,954
|
10,311
|
9,545
|
9,464
|
|
流動負債合計
|
18,499
|
17,164
|
17,414
|
23,072
|
24,011
|
20,985
|
21,686
|
22,811
|
21,198
|
23,848
|
23,935
|
24,262
|
22,524
|
23,767
|
25,835
|
25,675
|
23,840
|
24,359
|
22,982
|
25,085
|
23,836
|
24,512
|
25,260
|
27,747
|
22,134
|
21,536
|
23,230
|
26,287
|
25,119
|
28,872
|
31,806
|
30,537
|
27,081
|
27,488
|
27,437
|
31,230
|
29,111
|
31,353
|
35,162
|
35,964
|
33,689
|
36,772
|
38,847
|
42,493
|
40,932
|
38,721
|
44,561
|
45,226
|
43,390
|
44,821
|
45,543
|
55,802
|
60,373
|
54,170
|
44,370
|
46,282
|
48,725
|
53,933
|
51,759
|
50,321
|
56,903
|
54,180
|
|
長期借入金
|
8,059
|
7,937
|
9,182
|
9,156
|
9,255
|
13,680
|
13,031
|
12,969
|
13,010
|
11,525
|
11,428
|
11,489
|
11,363
|
9,643
|
9,748
|
13,328
|
13,343
|
13,303
|
13,152
|
15,122
|
14,938
|
14,085
|
14,073
|
12,857
|
20,233
|
24,535
|
23,546
|
22,442
|
27,015
|
27,363
|
26,675
|
30,675
|
29,837
|
29,405
|
29,480
|
27,684
|
27,660
|
27,699
|
26,919
|
26,494
|
25,393
|
25,062
|
32,680
|
32,635
|
30,263
|
30,310
|
30,130
|
29,985
|
28,851
|
28,292
|
27,603
|
26,888
|
34,928
|
33,901
|
26,051
|
25,881
|
25,082
|
31,636
|
31,289
|
30,651
|
38,355
|
39,235
|
|
固定負債合計
|
22,028
|
22,285
|
23,542
|
23,257
|
24,276
|
28,997
|
28,608
|
33,753
|
33,630
|
31,468
|
31,255
|
32,259
|
32,157
|
30,893
|
31,294
|
32,955
|
32,908
|
32,793
|
32,524
|
36,282
|
36,876
|
36,393
|
36,452
|
34,514
|
41,450
|
45,805
|
44,370
|
44,503
|
49,458
|
52,013
|
49,873
|
66,606
|
66,289
|
64,988
|
63,640
|
61,972
|
61,961
|
62,979
|
62,149
|
62,293
|
60,034
|
58,630
|
67,373
|
69,123
|
65,791
|
68,139
|
64,395
|
62,769
|
60,256
|
56,546
|
54,982
|
54,772
|
64,727
|
61,107
|
50,463
|
52,502
|
53,221
|
55,617
|
56,370
|
58,293
|
58,659
|
60,736
|
|
総負債
|
40,527
|
39,449
|
40,956
|
46,329
|
48,287
|
49,982
|
50,294
|
56,564
|
54,828
|
55,316
|
55,190
|
56,521
|
54,681
|
54,660
|
57,129
|
58,630
|
56,748
|
57,152
|
55,506
|
61,367
|
60,712
|
60,905
|
61,712
|
62,261
|
63,584
|
67,341
|
67,600
|
70,790
|
74,577
|
80,885
|
81,679
|
97,143
|
93,370
|
92,476
|
91,077
|
93,202
|
91,072
|
94,332
|
97,311
|
98,257
|
93,723
|
95,402
|
106,220
|
111,616
|
106,723
|
106,860
|
108,956
|
107,995
|
103,646
|
101,367
|
100,525
|
110,574
|
125,100
|
115,277
|
94,833
|
98,784
|
101,946
|
109,550
|
108,129
|
108,614
|
115,562
|
114,916
|
|
資本金及び資本剰余金
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
3,120
|
|
利益剰余金
|
73,184
|
75,252
|
77,272
|
77,773
|
79,515
|
80,836
|
82,634
|
81,251
|
83,103
|
83,530
|
84,880
|
85,992
|
87,242
|
89,449
|
87,703
|
89,493
|
91,387
|
93,745
|
96,560
|
97,245
|
98,656
|
101,352
|
102,748
|
103,879
|
104,990
|
106,738
|
108,860
|
110,551
|
111,643
|
113,208
|
114,805
|
101,793
|
104,339
|
106,123
|
107,617
|
106,216
|
106,650
|
109,809
|
109,242
|
110,659
|
112,901
|
113,898
|
114,831
|
113,890
|
116,508
|
120,154
|
121,092
|
123,060
|
124,380
|
126,216
|
127,917
|
128,345
|
124,558
|
129,381
|
152,536
|
153,843
|
153,378
|
155,360
|
155,179
|
155,791
|
162,635
|
165,371
|
|
株主資本
|
52,914
|
52,851
|
57,291
|
56,579
|
59,863
|
62,132
|
61,527
|
57,080
|
61,366
|
60,434
|
63,761
|
64,826
|
66,855
|
69,665
|
69,804
|
74,053
|
76,582
|
78,048
|
76,591
|
69,752
|
67,878
|
71,131
|
71,554
|
71,150
|
72,647
|
72,473
|
72,769
|
70,418
|
70,341
|
71,922
|
73,979
|
60,160
|
63,255
|
62,889
|
64,626
|
59,752
|
58,955
|
60,785
|
58,210
|
59,471
|
61,294
|
62,978
|
64,473
|
63,278
|
65,834
|
69,580
|
70,272
|
74,023
|
74,709
|
76,357
|
74,599
|
76,804
|
70,869
|
76,409
|
71,228
|
68,774
|
70,020
|
71,538
|
70,158
|
71,490
|
78,109
|
78,473
|
|
有利子負債合計
|
8,059
|
7,937
|
9,182
|
9,156
|
9,255
|
13,680
|
13,031
|
12,969
|
13,010
|
11,525
|
11,428
|
11,489
|
11,363
|
9,643
|
9,748
|
13,328
|
13,343
|
13,303
|
13,152
|
15,122
|
14,938
|
14,085
|
14,073
|
12,857
|
20,233
|
24,535
|
23,546
|
22,442
|
27,015
|
27,363
|
26,675
|
30,675
|
29,837
|
29,405
|
29,480
|
27,684
|
27,660
|
27,699
|
26,919
|
26,494
|
25,393
|
25,062
|
32,680
|
32,635
|
30,263
|
30,310
|
30,130
|
29,985
|
28,851
|
28,292
|
27,603
|
26,886
|
34,928
|
33,901
|
26,051
|
25,881
|
25,082
|
31,636
|
31,289
|
30,651
|
38,355
|
39,235
|
|
純有利子負債
|
-9,951
|
-10,964
|
-12,944
|
-18,502
|
-17,612
|
-16,002
|
-17,896
|
-19,292
|
-20,837
|
-5,390
|
-8,343
|
-9,600
|
-10,305
|
-15,486
|
-15,480
|
-15,878
|
-16,049
|
-18,321
|
-19,853
|
-36,533
|
-16,381
|
-19,869
|
-23,233
|
-50,163
|
-19,622
|
-18,049
|
-16,887
|
-42,400
|
-12,328
|
14,510
|
10,444
|
11,907
|
14,633
|
11,266
|
10,116
|
6,417
|
12,324
|
12,421
|
8,974
|
5,225
|
7,369
|
5,927
|
1,899
|
-3,750
|
5,644
|
5,004
|
-871
|
-1,623
|
-1,537
|
-4,276
|
-6,476
|
3,367
|
2,620
|
5,396
|
2,540
|
2,954
|
-1,136
|
6,161
|
10,992
|
6,129
|
-426
|
20,355
|
|
DEレシオ(%)
|
15.23
|
15.02
|
16.03
|
16.18
|
15.46
|
22.02
|
21.18
|
22.72
|
21.2
|
19.07
|
17.92
|
17.72
|
17.0
|
13.84
|
13.96
|
18.0
|
17.42
|
17.04
|
17.17
|
21.68
|
22.01
|
19.8
|
19.67
|
18.07
|
27.85
|
33.85
|
32.36
|
31.87
|
38.41
|
38.05
|
36.06
|
50.99
|
47.17
|
46.76
|
45.62
|
46.33
|
46.92
|
45.57
|
46.24
|
44.55
|
41.43
|
39.79
|
50.69
|
51.57
|
45.97
|
43.56
|
42.88
|
40.51
|
38.62
|
37.05
|
37.0
|
35.01
|
49.29
|
44.37
|
36.57
|
37.63
|
35.82
|
44.22
|
44.6
|
42.87
|
49.1
|
50.0
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|