|
(単位:百万ドル)
|
3Q11
|
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
|
5,609
|
1,670
|
1,950
|
3,527
|
2,732
|
2,879
|
3,233
|
4,414
|
4,450
|
2,702
|
2,030
|
1,185
|
1,031
|
1,616
|
1,325
|
1,474
|
924
|
1,318
|
1,060
|
740
|
875
|
485
|
740
|
1,211
|
1,528
|
1,840
|
2,386
|
532
|
401
|
358
|
1,308
|
512
|
888
|
1,633
|
2,578
|
2,484
|
1,765
|
1,463
|
1,383
|
1,898
|
1,477
|
1,794
|
1,066
|
1,486
|
2,156
|
1,804
|
2,494
|
2,844
|
3,405
|
2,331
|
2,864
|
2,635
|
3,388
|
1,870
|
1,704
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,402
|
1,299
|
1,544
|
1,593
|
1,478
|
1,989
|
1,602
|
1,064
|
1,332
|
1,023
|
1,090
|
1,147
|
1,176
|
1,278
|
1,295
|
1,307
|
1,042
|
933
|
944
|
892
|
423
|
52
|
53
|
196
|
199
|
651
|
361
|
702
|
383
|
136
|
36
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
5,609
|
1,670
|
1,950
|
3,527
|
2,732
|
2,879
|
3,233
|
4,414
|
4,450
|
4,104
|
3,329
|
2,729
|
2,624
|
3,094
|
3,314
|
3,076
|
1,988
|
2,650
|
2,083
|
1,830
|
2,022
|
1,661
|
2,018
|
2,506
|
2,835
|
2,882
|
3,319
|
1,476
|
1,293
|
781
|
1,360
|
565
|
1,084
|
1,832
|
3,229
|
2,845
|
2,467
|
1,846
|
1,519
|
1,934
|
1,486
|
1,794
|
1,066
|
1,486
|
2,156
|
1,804
|
2,494
|
2,844
|
3,405
|
2,331
|
2,864
|
2,635
|
3,388
|
1,870
|
1,704
|
|
売掛金
|
3,786
|
3,973
|
3,667
|
3,814
|
3,720
|
3,685
|
3,787
|
3,766
|
3,828
|
3,893
|
3,993
|
3,898
|
3,226
|
2,903
|
3,179
|
2,724
|
2,363
|
2,508
|
2,633
|
2,702
|
2,716
|
3,117
|
2,904
|
3,097
|
3,359
|
3,642
|
3,699
|
3,883
|
3,355
|
3,508
|
3,576
|
3,331
|
2,981
|
2,885
|
2,454
|
2,819
|
3,291
|
3,796
|
4,707
|
5,003
|
4,565
|
5,092
|
5,148
|
4,149
|
3,392
|
3,715
|
3,638
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
5,682
|
5,208
|
5,759
|
5,234
|
5,075
|
5,270
|
5,197
|
5,382
|
5,279
|
5,589
|
5,326
|
5,359
|
4,517
|
4,267
|
4,179
|
4,138
|
4,051
|
3,978
|
4,009
|
4,015
|
3,809
|
3,875
|
4,007
|
4,177
|
4,217
|
4,257
|
4,096
|
4,596
|
4,515
|
4,496
|
4,685
|
4,446
|
4,588
|
3,973
|
3,768
|
4,005
|
4,344
|
4,632
|
4,840
|
4,982
|
4,901
|
4,979
|
5,097
|
5,153
|
4,804
|
5,158
|
5,195
|
4,911
|
4,765
|
4,853
|
5,073
|
5,261
|
4,658
|
4,930
|
4,568
|
|
流動資産合計
|
16,718
|
12,098
|
12,366
|
13,395
|
12,286
|
12,655
|
13,032
|
14,625
|
14,599
|
14,993
|
13,705
|
12,932
|
11,645
|
11,647
|
11,990
|
11,198
|
9,789
|
10,324
|
9,983
|
9,553
|
9,599
|
9,681
|
10,075
|
11,062
|
11,738
|
12,068
|
12,349
|
11,383
|
10,566
|
10,286
|
11,088
|
9,630
|
9,510
|
9,692
|
10,477
|
10,759
|
11,634
|
11,964
|
12,897
|
13,986
|
12,217
|
13,291
|
12,845
|
12,328
|
11,845
|
12,024
|
12,693
|
13,228
|
13,152
|
12,875
|
12,911
|
12,742
|
12,266
|
11,401
|
11,076
|
|
有形固定資産
|
7,363
|
7,426
|
7,237
|
7,412
|
7,696
|
7,779
|
7,979
|
8,223
|
8,457
|
8,556
|
8,740
|
8,600
|
8,758
|
8,430
|
8,636
|
8,793
|
8,991
|
9,373
|
9,681
|
10,057
|
10,137
|
10,361
|
10,551
|
10,737
|
10,997
|
11,249
|
11,310
|
12,022
|
12,477
|
12,797
|
13,285
|
13,669
|
14,130
|
14,387
|
14,526
|
14,133
|
14,386
|
14,390
|
14,645
|
14,836
|
14,556
|
14,729
|
14,741
|
14,823
|
15,387
|
15,401
|
15,408
|
15,194
|
15,547
|
15,532
|
15,574
|
15,865
|
15,066
|
15,342
|
15,727
|
|
固定資産合計
|
11,549
|
11,511
|
11,179
|
11,709
|
11,934
|
12,022
|
12,016
|
12,186
|
12,699
|
12,834
|
12,951
|
12,699
|
12,638
|
12,359
|
12,615
|
12,737
|
12,968
|
13,248
|
13,452
|
13,866
|
13,843
|
14,087
|
14,043
|
14,181
|
14,468
|
14,828
|
14,674
|
17,313
|
17,712
|
19,603
|
20,083
|
20,484
|
20,925
|
21,408
|
21,064
|
21,190
|
23,769
|
23,782
|
24,362
|
24,676
|
24,525
|
24,563
|
24,179
|
24,163
|
24,520
|
24,231
|
23,990
|
23,647
|
23,848
|
23,749
|
24,153
|
24,521
|
23,480
|
23,788
|
24,276
|
|
総資産
|
28,267
|
23,609
|
23,545
|
25,104
|
24,220
|
24,677
|
25,048
|
26,811
|
27,298
|
27,827
|
26,656
|
25,631
|
24,283
|
24,006
|
24,605
|
23,935
|
22,757
|
23,572
|
23,435
|
23,419
|
23,442
|
23,768
|
24,118
|
25,243
|
26,206
|
26,896
|
27,023
|
28,696
|
28,278
|
29,889
|
31,171
|
30,114
|
30,435
|
31,100
|
31,541
|
31,949
|
35,403
|
35,746
|
37,259
|
38,662
|
36,742
|
37,854
|
37,024
|
36,491
|
36,365
|
36,255
|
36,683
|
36,875
|
37,000
|
36,624
|
37,064
|
37,263
|
35,746
|
35,189
|
35,352
|
|
一年内返済予定の長期借入金
|
2
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
5,178
|
4,946
|
4,244
|
4,825
|
5,096
|
5,107
|
5,036
|
5,378
|
5,510
|
5,720
|
5,628
|
5,634
|
5,437
|
5,060
|
5,229
|
5,193
|
4,349
|
4,441
|
4,351
|
4,310
|
4,540
|
4,379
|
4,131
|
4,612
|
4,777
|
4,598
|
5,451
|
6,242
|
5,513
|
7,012
|
7,538
|
7,388
|
5,198
|
5,521
|
4,435
|
4,782
|
5,502
|
6,875
|
6,595
|
7,408
|
7,230
|
7,539
|
7,653
|
7,634
|
6,760
|
6,513
|
7,017
|
7,000
|
7,150
|
6,087
|
6,147
|
5,993
|
6,705
|
6,240
|
6,244
|
|
長期借入金
|
5,782
|
3,984
|
4,305
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
10,296
|
10,350
|
10,354
|
10,359
|
10,382
|
10,398
|
10,401
|
10,411
|
10,413
|
10,416
|
10,410
|
10,416
|
10,418
|
10,292
|
10,263
|
10,234
|
10,233
|
10,223
|
10,223
|
10,226
|
10,222
|
10,226
|
10,229
|
10,232
|
10,237
|
10,217
|
10,221
|
7,055
|
7,063
|
7,018
|
7,028
|
7,039
|
5,973
|
5,969
|
5,977
|
5,994
|
6,005
|
6,012
|
6,030
|
6,048
|
6,063
|
6,075
|
6,096
|
6,118
|
6,138
|
6,111
|
6,130
|
6,149
|
6,164
|
6,131
|
6,141
|
6,158
|
6,169
|
6,151
|
6,158
|
|
利益剰余金
|
3,778
|
1,298
|
1,838
|
2,454
|
1,274
|
1,946
|
2,587
|
3,160
|
4,004
|
4,622
|
5,430
|
6,330
|
6,775
|
7,607
|
8,569
|
9,393
|
9,841
|
10,535
|
11,264
|
11,865
|
12,282
|
12,736
|
13,506
|
14,207
|
15,746
|
16,677
|
17,939
|
6,453
|
6,763
|
7,206
|
7,818
|
8,430
|
4,435
|
4,227
|
4,188
|
3,940
|
4,440
|
5,158
|
6,837
|
8,216
|
8,563
|
9,514
|
9,050
|
9,232
|
9,195
|
9,277
|
9,580
|
9,917
|
9,692
|
9,752
|
10,233
|
10,366
|
9,325
|
9,064
|
8,732
|
|
株主資本
|
14,082
|
11,363
|
11,543
|
12,361
|
11,179
|
11,680
|
12,069
|
11,909
|
12,514
|
11,826
|
10,788
|
9,875
|
8,344
|
7,506
|
7,950
|
7,352
|
6,574
|
6,368
|
6,307
|
6,107
|
6,073
|
6,487
|
6,868
|
7,327
|
8,950
|
9,729
|
10,603
|
11,069
|
10,280
|
10,160
|
10,743
|
7,906
|
8,063
|
7,343
|
7,377
|
7,323
|
7,988
|
8,814
|
10,538
|
11,814
|
11,872
|
12,712
|
12,244
|
12,205
|
12,629
|
12,735
|
12,945
|
13,219
|
12,944
|
12,993
|
13,463
|
13,728
|
12,474
|
12,221
|
11,921
|
|
有利子負債合計
|
5,784
|
3,984
|
4,305
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
175
|
2,314
|
2,355
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
41.07
|
35.06
|
37.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|