|
(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
|
2,848
|
3,022
|
4,466
|
3,377
|
2,747
|
3,376
|
3,376
|
2,219
|
2,332
|
3,308
|
3,029
|
2,883
|
2,928
|
2,942
|
2,340
|
2,581
|
1,954
|
2,125
|
1,929
|
1,897
|
1,791
|
2,983
|
1,605
|
1,798
|
1,337
|
1,688
|
2,308
|
2,398
|
2,173
|
2,654
|
2,831
|
3,053
|
3,491
|
2,801
|
3,185
|
2,853
|
2,938
|
2,849
|
7,731
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,824
|
4,258
|
5,140
|
5,933
|
10,911
|
10,083
|
6,050
|
5,600
|
6,326
|
|
有価証券
|
1,759
|
1,909
|
1,387
|
1,101
|
1,285
|
1,148
|
1,486
|
2,922
|
1,399
|
1,595
|
1,989
|
1,648
|
1,448
|
1,310
|
971
|
756
|
860
|
884
|
767
|
1,439
|
1,018
|
502
|
153
|
118
|
176
|
177
|
358
|
280
|
141
|
140
|
586
|
2,152
|
604
|
385
|
338
|
380
|
539
|
139
|
30
|
98
|
224
|
247
|
440
|
404
|
501
|
805
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
4,607
|
4,931
|
5,853
|
4,478
|
4,032
|
4,524
|
4,862
|
5,141
|
3,731
|
4,903
|
5,018
|
4,531
|
4,376
|
4,252
|
3,311
|
3,337
|
2,814
|
3,009
|
2,696
|
3,336
|
2,809
|
3,485
|
1,758
|
1,916
|
1,513
|
1,865
|
2,666
|
2,678
|
2,314
|
2,794
|
3,417
|
5,205
|
4,095
|
3,186
|
3,523
|
3,233
|
3,477
|
2,988
|
7,761
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,824
|
4,258
|
5,140
|
5,933
|
10,911
|
10,083
|
6,050
|
5,600
|
6,326
|
|
売掛金
|
3,569
|
3,745
|
3,869
|
3,615
|
4,209
|
4,385
|
4,259
|
3,867
|
4,323
|
4,364
|
4,409
|
4,061
|
4,418
|
4,542
|
4,594
|
4,253
|
4,598
|
4,759
|
4,711
|
4,238
|
4,408
|
4,578
|
4,610
|
4,154
|
4,485
|
4,667
|
4,743
|
4,392
|
4,722
|
4,919
|
5,156
|
4,911
|
5,252
|
5,383
|
5,329
|
5,020
|
5,173
|
5,374
|
5,020
|
4,791
|
4,821
|
4,459
|
4,623
|
4,705
|
4,817
|
4,991
|
4,916
|
4,660
|
4,815
|
4,914
|
4,722
|
4,532
|
4,638
|
4,947
|
4,852
|
4,750
|
4,750
|
3,575
|
3,528
|
3,194
|
3,501
|
|
商品及び製品
|
2,798
|
2,980
|
3,215
|
3,155
|
3,489
|
3,717
|
3,604
|
3,416
|
3,561
|
3,656
|
3,842
|
3,837
|
3,819
|
3,919
|
3,948
|
3,864
|
3,972
|
4,093
|
3,945
|
3,706
|
3,704
|
3,847
|
3,709
|
3,518
|
3,627
|
3,613
|
3,611
|
3,385
|
3,612
|
3,838
|
3,975
|
4,034
|
4,295
|
4,238
|
4,437
|
4,366
|
4,538
|
4,300
|
4,007
|
4,134
|
4,217
|
4,168
|
3,984
|
4,239
|
4,458
|
4,842
|
4,950
|
4,985
|
5,290
|
5,645
|
5,615
|
5,372
|
5,306
|
5,280
|
5,065
|
4,822
|
4,897
|
4,060
|
4,039
|
3,698
|
3,869
|
|
流動資産合計
|
12,106
|
12,891
|
14,048
|
12,215
|
12,645
|
13,537
|
13,669
|
12,240
|
12,853
|
14,088
|
14,494
|
13,630
|
13,855
|
13,983
|
13,282
|
12,733
|
12,762
|
13,193
|
12,681
|
11,765
|
12,518
|
13,431
|
11,608
|
10,986
|
10,874
|
11,436
|
12,179
|
11,726
|
11,901
|
12,641
|
13,656
|
14,277
|
14,818
|
13,890
|
14,419
|
13,709
|
14,374
|
14,051
|
18,020
|
12,971
|
15,090
|
14,106
|
14,110
|
14,982
|
15,345
|
16,343
|
16,426
|
15,403
|
14,452
|
14,514
|
14,895
|
14,688
|
14,963
|
15,754
|
16,198
|
16,379
|
21,613
|
19,515
|
16,299
|
15,884
|
15,657
|
|
有形固定資産
|
6,859
|
6,715
|
6,915
|
7,279
|
7,503
|
7,624
|
7,509
|
7,666
|
7,755
|
7,706
|
7,939
|
8,378
|
8,318
|
8,329
|
8,448
|
8,652
|
8,630
|
8,685
|
8,499
|
8,489
|
8,286
|
8,389
|
8,470
|
8,515
|
8,614
|
8,604
|
8,671
|
8,516
|
8,551
|
8,566
|
8,658
|
8,866
|
8,864
|
8,645
|
8,630
|
8,738
|
8,829
|
8,998
|
8,891
|
9,333
|
9,165
|
9,089
|
9,216
|
9,421
|
9,240
|
9,358
|
9,323
|
-
|
9,389
|
9,319
|
9,196
|
9,178
|
9,247
|
9,211
|
9,004
|
9,159
|
9,072
|
7,472
|
7,529
|
7,388
|
7,356
|
|
投資有価証券
|
580
|
606
|
443
|
540
|
360
|
407
|
443
|
896
|
763
|
1,031
|
1,400
|
1,162
|
1,452
|
1,542
|
1,547
|
1,453
|
1,360
|
1,204
|
1,105
|
828
|
102
|
106
|
112
|
117
|
115
|
121
|
14
|
17
|
17
|
17
|
17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
15,916
|
15,605
|
16,017
|
17,941
|
18,484
|
18,745
|
18,446
|
19,376
|
19,162
|
19,251
|
19,985
|
20,246
|
20,174
|
20,147
|
20,322
|
20,817
|
20,785
|
20,777
|
20,095
|
19,504
|
18,125
|
17,957
|
21,650
|
21,732
|
22,108
|
21,799
|
21,872
|
21,180
|
21,391
|
21,316
|
21,581
|
23,710
|
23,757
|
22,888
|
22,856
|
22,791
|
24,766
|
24,918
|
24,530
|
31,688
|
31,122
|
30,973
|
31,280
|
32,362
|
31,835
|
31,964
|
31,852
|
31,669
|
31,403
|
31,120
|
31,281
|
31,767
|
31,923
|
33,126
|
33,423
|
34,201
|
33,630
|
23,862
|
24,576
|
23,984
|
24,294
|
|
総資産
|
28,022
|
28,496
|
30,065
|
30,156
|
31,129
|
32,282
|
32,115
|
31,616
|
32,015
|
33,339
|
34,479
|
33,876
|
34,029
|
34,130
|
33,604
|
33,550
|
33,547
|
33,970
|
32,776
|
31,269
|
30,643
|
31,388
|
33,258
|
32,718
|
32,982
|
33,235
|
34,051
|
32,906
|
33,292
|
33,957
|
35,237
|
37,987
|
38,575
|
36,778
|
37,275
|
36,500
|
39,140
|
38,969
|
42,550
|
44,659
|
46,212
|
45,079
|
45,390
|
47,344
|
47,180
|
48,307
|
48,278
|
47,072
|
45,855
|
45,634
|
46,176
|
46,455
|
46,886
|
48,880
|
49,621
|
50,580
|
55,243
|
43,377
|
40,875
|
39,868
|
39,951
|
|
買掛金
|
1,582
|
1,756
|
1,649
|
1,662
|
1,815
|
1,851
|
1,689
|
1,643
|
1,779
|
1,792
|
1,805
|
1,762
|
1,820
|
1,920
|
1,718
|
1,799
|
1,866
|
1,844
|
1,796
|
1,807
|
1,801
|
1,714
|
1,600
|
1,694
|
1,581
|
1,650
|
1,621
|
1,798
|
1,701
|
1,782
|
1,824
|
1,945
|
1,874
|
1,871
|
2,029
|
2,266
|
2,309
|
2,130
|
2,079
|
2,228
|
2,207
|
1,975
|
2,208
|
2,561
|
2,670
|
2,931
|
2,862
|
2,994
|
3,164
|
3,273
|
3,063
|
3,183
|
3,130
|
3,231
|
3,104
|
3,245
|
3,372
|
2,813
|
2,689
|
2,660
|
2,756
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,291
|
-
|
-
|
-
|
1,938
|
-
|
-
|
-
|
1,152
|
-
|
-
|
-
|
1,919
|
-
|
|
流動負債合計
|
5,148
|
5,437
|
5,395
|
6,089
|
5,900
|
6,203
|
6,165
|
5,441
|
5,408
|
5,707
|
6,595
|
6,200
|
5,937
|
6,335
|
7,439
|
7,498
|
7,450
|
7,040
|
7,705
|
5,998
|
5,082
|
5,095
|
7,032
|
7,118
|
7,178
|
7,254
|
6,400
|
6,219
|
5,995
|
5,697
|
6,598
|
7,687
|
8,959
|
8,902
|
7,336
|
7,244
|
7,125
|
7,265
|
7,821
|
9,222
|
9,134
|
7,282
|
7,410
|
7,948
|
8,363
|
9,440
|
9,635
|
9,035
|
9,152
|
9,896
|
9,543
|
9,523
|
10,556
|
10,936
|
15,466
|
15,297
|
13,156
|
14,345
|
11,391
|
11,256
|
9,451
|
|
長期借入金
|
5,080
|
4,949
|
5,105
|
4,183
|
4,486
|
4,484
|
4,955
|
4,484
|
4,510
|
5,657
|
4,852
|
4,916
|
4,864
|
4,884
|
3,533
|
4,326
|
4,401
|
5,323
|
5,225
|
6,731
|
6,459
|
8,431
|
8,974
|
8,753
|
8,927
|
9,299
|
11,079
|
10,678
|
10,802
|
11,088
|
10,828
|
12,096
|
12,211
|
11,294
|
13,539
|
13,411
|
15,580
|
14,914
|
17,479
|
17,518
|
19,247
|
19,276
|
18,429
|
17,989
|
16,819
|
16,267
|
16,193
|
16,056
|
14,801
|
14,019
|
13,849
|
14,001
|
12,948
|
12,954
|
12,876
|
13,088
|
20,593
|
11,781
|
11,319
|
11,125
|
12,307
|
|
固定負債合計
|
9,023
|
8,796
|
8,837
|
8,050
|
8,342
|
8,337
|
8,538
|
10,313
|
9,988
|
10,759
|
9,743
|
9,636
|
9,564
|
9,476
|
7,913
|
8,104
|
8,173
|
9,084
|
8,865
|
12,129
|
11,609
|
13,163
|
14,002
|
13,853
|
14,030
|
14,044
|
15,603
|
16,344
|
16,257
|
16,616
|
16,437
|
18,678
|
18,577
|
17,448
|
19,628
|
19,408
|
22,258
|
21,562
|
23,965
|
25,311
|
26,869
|
26,882
|
26,037
|
26,465
|
24,989
|
24,351
|
24,113
|
22,920
|
21,699
|
21,922
|
22,477
|
22,162
|
20,979
|
30,087
|
29,424
|
30,415
|
37,154
|
25,044
|
24,790
|
24,718
|
25,977
|
|
総負債
|
14,171
|
14,233
|
14,232
|
14,139
|
14,242
|
14,540
|
14,703
|
15,754
|
15,396
|
16,466
|
16,338
|
15,836
|
15,501
|
15,811
|
15,352
|
15,602
|
15,623
|
16,124
|
16,570
|
18,127
|
16,691
|
18,258
|
21,034
|
20,971
|
21,208
|
21,298
|
22,003
|
22,563
|
22,252
|
22,313
|
23,035
|
26,365
|
27,536
|
26,350
|
26,964
|
26,652
|
29,383
|
28,827
|
31,786
|
34,533
|
36,003
|
34,164
|
33,447
|
34,413
|
33,352
|
33,791
|
33,748
|
31,955
|
30,851
|
31,818
|
32,020
|
31,685
|
31,535
|
41,023
|
44,890
|
45,712
|
50,310
|
39,389
|
36,181
|
35,974
|
35,428
|
|
資本金及び資本剰余金
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
利益剰余金
|
24,231
|
24,788
|
25,493
|
25,995
|
26,521
|
27,110
|
27,784
|
28,348
|
28,858
|
29,465
|
30,150
|
30,679
|
31,073
|
31,716
|
32,412
|
32,416
|
33,312
|
33,836
|
34,484
|
34,317
|
35,080
|
35,615
|
36,235
|
36,575
|
36,785
|
37,194
|
37,745
|
37,907
|
38,094
|
38,793
|
39,454
|
39,115
|
38,453
|
39,442
|
40,120
|
40,636
|
41,159
|
41,362
|
42,085
|
42,135
|
42,345
|
42,759
|
43,285
|
43,761
|
44,255
|
44,824
|
45,361
|
45,821
|
46,056
|
45,269
|
48,245
|
47,950
|
47,966
|
40,290
|
37,375
|
37,479
|
37,472
|
35,475
|
36,459
|
36,797
|
37,432
|
|
株主資本
|
13,851
|
14,263
|
15,833
|
16,017
|
16,887
|
17,742
|
17,412
|
15,862
|
16,619
|
16,873
|
18,141
|
18,040
|
18,528
|
18,319
|
18,252
|
17,948
|
17,924
|
17,846
|
16,206
|
13,142
|
13,952
|
13,130
|
12,224
|
11,747
|
11,774
|
11,937
|
12,048
|
10,343
|
11,040
|
11,644
|
12,202
|
11,622
|
11,039
|
10,428
|
10,311
|
9,848
|
9,757
|
10,142
|
10,764
|
10,126
|
10,209
|
10,915
|
11,943
|
12,931
|
13,828
|
14,516
|
14,530
|
15,117
|
15,004
|
13,816
|
14,156
|
14,770
|
15,351
|
7,857
|
4,731
|
4,868
|
4,933
|
3,988
|
4,694
|
3,894
|
4,523
|
|
有利子負債合計
|
5,080
|
4,949
|
5,105
|
4,183
|
4,486
|
4,484
|
4,955
|
4,484
|
4,510
|
5,657
|
4,852
|
4,916
|
4,864
|
4,884
|
3,533
|
4,326
|
4,401
|
5,323
|
5,225
|
6,705
|
6,459
|
8,431
|
8,974
|
8,753
|
8,927
|
9,299
|
11,079
|
10,678
|
10,802
|
11,088
|
10,828
|
12,096
|
12,211
|
11,294
|
13,539
|
13,411
|
15,580
|
14,914
|
17,479
|
17,518
|
19,247
|
19,276
|
18,429
|
18,783
|
16,819
|
16,267
|
16,193
|
17,347
|
14,801
|
14,019
|
13,849
|
15,939
|
12,948
|
12,954
|
12,876
|
14,240
|
20,593
|
11,781
|
11,319
|
13,044
|
12,307
|
|
純有利子負債
|
473
|
18
|
-748
|
-295
|
454
|
-40
|
93
|
-657
|
779
|
754
|
-166
|
385
|
488
|
632
|
222
|
989
|
1,587
|
2,314
|
2,529
|
3,369
|
3,650
|
4,946
|
7,216
|
6,837
|
7,414
|
7,434
|
8,413
|
8,000
|
8,488
|
8,294
|
7,411
|
6,891
|
8,116
|
8,108
|
10,016
|
10,178
|
12,103
|
11,926
|
9,718
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,124
|
8,696
|
7,736
|
8,307
|
9,682
|
1,698
|
5,269
|
7,444
|
5,981
|
|
DEレシオ(%)
|
36.68
|
34.7
|
32.24
|
26.12
|
26.56
|
25.27
|
28.46
|
28.27
|
27.14
|
33.53
|
26.75
|
27.25
|
26.25
|
26.66
|
19.36
|
24.1
|
24.55
|
29.83
|
32.24
|
51.02
|
46.29
|
64.21
|
73.41
|
74.51
|
75.82
|
77.9
|
91.96
|
103.24
|
97.84
|
95.23
|
88.74
|
104.08
|
110.62
|
108.3
|
131.31
|
136.18
|
159.68
|
147.05
|
162.38
|
173.0
|
188.53
|
176.6
|
154.31
|
145.26
|
121.63
|
112.06
|
111.45
|
114.75
|
98.65
|
101.47
|
97.83
|
107.91
|
84.35
|
164.87
|
272.16
|
292.52
|
417.45
|
295.41
|
241.14
|
334.98
|
272.1
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|