|
(単位:百万ドル)
|
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
|
3Q25
|
4Q25
|
|
現金同等物
|
3,079
|
2,010
|
1,768
|
2,132
|
1,955
|
1,608
|
1,929
|
2,021
|
2,317
|
2,165
|
2,291
|
2,557
|
3,337
|
2,936
|
2,086
|
1,864
|
2,220
|
2,303
|
2,273
|
3,015
|
3,852
|
3,246
|
3,851
|
3,044
|
3,138
|
2,659
|
4,339
|
4,021
|
3,808
|
3,413
|
4,304
|
3,662
|
4,249
|
3,282
|
3,423
|
3,695
|
4,466
|
3,446
|
3,070
|
2,863
|
8,348
|
8,148
|
8,635
|
8,516
|
9,889
|
10,720
|
10,751
|
8,704
|
8,574
|
7,226
|
6,490
|
6,955
|
7,441
|
6,178
|
7,919
|
8,960
|
9,860
|
8,485
|
7,979
|
8,601
|
7,464
|
|
有価証券
|
2,067
|
2,678
|
3,021
|
2,333
|
5,166
|
2,092
|
1,436
|
1,176
|
1,440
|
1,102
|
1,234
|
1,485
|
2,628
|
2,642
|
3,101
|
-
|
2,922
|
2,276
|
2,440
|
2,346
|
2,072
|
2,162
|
2,265
|
2,062
|
2,319
|
2,128
|
1,604
|
2,139
|
2,371
|
2,106
|
2,085
|
1,089
|
1,992
|
987
|
618
|
351
|
197
|
198
|
432
|
319
|
439
|
1,332
|
3,177
|
4,012
|
3,587
|
2,975
|
4,352
|
4,763
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
5,146
|
4,688
|
4,789
|
4,465
|
7,121
|
3,700
|
3,365
|
3,197
|
3,757
|
3,267
|
3,525
|
4,042
|
5,965
|
5,578
|
5,187
|
1,864
|
5,142
|
4,579
|
4,713
|
5,361
|
5,924
|
5,408
|
6,116
|
5,106
|
5,457
|
4,787
|
5,943
|
6,160
|
6,179
|
5,519
|
6,389
|
4,751
|
6,241
|
4,269
|
4,041
|
4,046
|
4,663
|
3,644
|
3,502
|
3,182
|
8,787
|
9,480
|
11,812
|
12,528
|
13,476
|
13,695
|
15,103
|
13,467
|
8,574
|
7,226
|
6,490
|
6,955
|
7,441
|
6,178
|
7,919
|
8,960
|
9,860
|
8,485
|
7,979
|
8,601
|
7,464
|
|
売掛金
|
2,650
|
2,791
|
2,792
|
2,985
|
3,138
|
3,279
|
3,103
|
3,296
|
3,280
|
3,431
|
3,188
|
3,232
|
3,117
|
3,207
|
3,208
|
3,355
|
3,434
|
3,587
|
3,457
|
3,294
|
3,358
|
3,288
|
3,437
|
3,368
|
3,241
|
3,526
|
3,478
|
3,752
|
3,677
|
3,871
|
3,613
|
3,792
|
3,498
|
4,330
|
4,346
|
4,549
|
4,272
|
4,656
|
4,792
|
4,473
|
2,749
|
3,813
|
3,713
|
3,669
|
4,463
|
4,341
|
3,746
|
3,827
|
4,667
|
4,960
|
5,437
|
4,513
|
4,131
|
4,749
|
4,782
|
4,526
|
4,427
|
4,764
|
5,302
|
4,491
|
4,717
|
|
商品及び製品
|
2,040
|
2,210
|
2,348
|
2,536
|
2,715
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
10,959
|
10,531
|
10,916
|
10,785
|
11,297
|
11,039
|
10,725
|
10,932
|
11,531
|
11,136
|
11,435
|
11,789
|
13,626
|
13,618
|
13,607
|
13,410
|
13,696
|
13,540
|
14,033
|
15,207
|
15,976
|
15,238
|
16,755
|
15,256
|
15,025
|
14,589
|
16,011
|
16,205
|
16,061
|
16,192
|
16,582
|
15,355
|
15,134
|
15,501
|
15,566
|
15,796
|
16,525
|
16,228
|
16,369
|
15,744
|
20,556
|
21,937
|
23,607
|
24,700
|
26,291
|
26,390
|
27,177
|
26,962
|
28,213
|
28,877
|
27,447
|
26,035
|
25,202
|
24,250
|
24,631
|
24,753
|
25,382
|
25,040
|
24,980
|
24,609
|
23,362
|
|
有形固定資産
|
1,931
|
1,975
|
2,003
|
2,057
|
2,115
|
2,166
|
2,177
|
2,205
|
2,279
|
2,291
|
2,258
|
2,260
|
2,452
|
2,557
|
2,645
|
2,736
|
2,834
|
2,895
|
2,927
|
2,862
|
3,011
|
3,112
|
3,235
|
3,329
|
3,520
|
3,572
|
3,566
|
3,793
|
3,989
|
4,086
|
4,117
|
4,298
|
4,454
|
4,487
|
4,588
|
4,688
|
4,744
|
4,615
|
4,668
|
4,783
|
4,866
|
4,969
|
4,959
|
4,958
|
4,904
|
4,869
|
4,812
|
4,806
|
4,791
|
4,778
|
4,854
|
4,939
|
5,081
|
5,109
|
5,153
|
5,082
|
5,000
|
4,948
|
4,857
|
4,717
|
4,828
|
|
固定資産合計
|
3,460
|
3,520
|
3,548
|
3,693
|
3,701
|
3,764
|
3,840
|
3,862
|
3,934
|
3,978
|
3,736
|
3,826
|
3,958
|
4,056
|
4,213
|
4,393
|
4,898
|
4,981
|
5,134
|
5,334
|
5,624
|
5,528
|
5,828
|
5,731
|
6,371
|
6,567
|
6,641
|
6,947
|
7,198
|
7,455
|
7,473
|
7,197
|
7,402
|
6,982
|
7,111
|
7,125
|
7,192
|
10,021
|
10,233
|
10,476
|
10,786
|
11,321
|
11,229
|
11,485
|
11,449
|
11,527
|
11,740
|
11,615
|
12,108
|
12,211
|
12,200
|
12,259
|
12,329
|
12,536
|
12,572
|
12,603
|
7,718
|
12,827
|
12,979
|
13,184
|
7,540
|
|
総資産
|
14,419
|
14,051
|
14,464
|
14,478
|
14,998
|
14,803
|
14,565
|
14,794
|
15,465
|
15,114
|
15,171
|
15,615
|
17,584
|
17,674
|
17,820
|
17,803
|
18,594
|
18,521
|
19,167
|
20,541
|
21,600
|
20,766
|
22,583
|
20,987
|
21,396
|
21,156
|
22,652
|
23,152
|
23,259
|
23,647
|
24,055
|
22,552
|
22,536
|
22,483
|
22,677
|
22,921
|
23,717
|
26,249
|
26,602
|
26,220
|
31,342
|
33,258
|
34,836
|
36,185
|
37,740
|
37,917
|
38,917
|
38,577
|
40,321
|
41,088
|
39,647
|
38,294
|
37,531
|
36,786
|
37,203
|
37,356
|
38,110
|
37,867
|
37,959
|
37,793
|
36,579
|
|
買掛金
|
1,254
|
1,101
|
1,225
|
1,147
|
1,469
|
1,421
|
1,411
|
1,298
|
1,588
|
1,551
|
1,519
|
1,241
|
1,646
|
1,559
|
1,612
|
1,480
|
1,930
|
1,970
|
2,074
|
1,821
|
2,131
|
1,933
|
1,915
|
1,714
|
2,191
|
2,088
|
2,033
|
1,938
|
2,048
|
2,116
|
2,141
|
1,961
|
2,279
|
2,333
|
2,574
|
2,307
|
2,612
|
2,716
|
2,627
|
2,221
|
2,248
|
1,983
|
2,154
|
2,257
|
2,836
|
2,135
|
2,795
|
2,770
|
3,358
|
3,371
|
2,810
|
2,675
|
2,862
|
2,738
|
2,709
|
2,340
|
2,851
|
3,357
|
3,255
|
3,106
|
3,479
|
|
一年内返済予定の長期借入金
|
7
|
132
|
132
|
198
|
200
|
116
|
114
|
49
|
49
|
9
|
58
|
57
|
57
|
57
|
7
|
7
|
7
|
6
|
110
|
108
|
107
|
106
|
5
|
7
|
44
|
44
|
44
|
6
|
6
|
7
|
10
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
4
|
3
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
500
|
500
|
500
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
1,000
|
-
|
|
流動負債合計
|
3,364
|
3,142
|
3,248
|
3,342
|
3,958
|
3,760
|
3,563
|
3,410
|
3,865
|
3,776
|
3,799
|
3,500
|
3,926
|
3,863
|
3,851
|
3,954
|
5,027
|
4,813
|
4,937
|
5,586
|
6,334
|
5,276
|
5,511
|
4,980
|
5,358
|
5,363
|
5,225
|
5,271
|
5,474
|
6,056
|
6,750
|
5,783
|
6,040
|
6,708
|
7,278
|
7,281
|
7,866
|
8,070
|
8,264
|
8,280
|
8,284
|
8,619
|
8,871
|
8,894
|
9,674
|
8,269
|
8,857
|
8,818
|
10,730
|
10,919
|
10,199
|
9,548
|
9,256
|
8,461
|
8,999
|
9,029
|
10,593
|
10,628
|
11,246
|
11,223
|
10,566
|
|
長期借入金
|
445
|
342
|
338
|
276
|
276
|
238
|
234
|
229
|
228
|
226
|
170
|
161
|
1,210
|
1,207
|
1,201
|
1,201
|
1,199
|
1,195
|
1,084
|
1,082
|
1,079
|
1,079
|
2,067
|
2,048
|
2,010
|
1,993
|
3,473
|
3,472
|
3,471
|
3,472
|
3,472
|
3,469
|
3,468
|
3,467
|
3,466
|
3,465
|
3,464
|
3,463
|
3,462
|
3,463
|
9,406
|
9,408
|
9,410
|
9,412
|
9,413
|
9,415
|
9,417
|
9,418
|
8,920
|
8,922
|
8,924
|
8,925
|
8,927
|
8,929
|
8,930
|
8,930
|
7,903
|
7,998
|
7,973
|
7,956
|
7,961
|
|
利益剰余金
|
6,096
|
6,011
|
6,043
|
5,954
|
5,801
|
5,653
|
5,290
|
5,447
|
5,588
|
5,215
|
5,029
|
5,456
|
5,695
|
5,762
|
5,685
|
5,374
|
4,871
|
4,808
|
4,797
|
4,737
|
4,685
|
5,029
|
4,887
|
4,113
|
4,151
|
4,078
|
3,725
|
4,095
|
3,979
|
3,759
|
3,301
|
1,078
|
3,517
|
2,494
|
1,810
|
1,851
|
1,643
|
1,721
|
1,577
|
1,128
|
-191
|
927
|
1,730
|
2,729
|
3,179
|
3,886
|
3,786
|
3,521
|
3,476
|
3,535
|
2,859
|
2,152
|
1,358
|
1,242
|
1,151
|
970
|
965
|
411
|
54
|
-175
|
-727
|
|
株主資本
|
9,754
|
9,660
|
9,949
|
9,902
|
9,843
|
9,899
|
9,843
|
10,176
|
10,381
|
10,047
|
10,014
|
10,667
|
11,156
|
11,282
|
11,344
|
11,133
|
10,824
|
11,105
|
11,700
|
12,368
|
12,707
|
12,894
|
13,405
|
12,300
|
12,258
|
12,165
|
12,323
|
12,722
|
12,407
|
11,993
|
11,758
|
9,782
|
9,812
|
8,992
|
8,729
|
8,961
|
9,040
|
9,200
|
9,351
|
9,045
|
8,055
|
9,224
|
10,640
|
11,931
|
12,767
|
14,343
|
14,924
|
14,809
|
15,281
|
15,822
|
15,272
|
14,531
|
14,004
|
13,971
|
14,146
|
14,226
|
14,430
|
13,944
|
14,037
|
14,007
|
13,213
|
|
有利子負債合計
|
453
|
474
|
470
|
474
|
476
|
354
|
348
|
278
|
277
|
235
|
228
|
218
|
1,267
|
1,264
|
1,208
|
1,208
|
1,206
|
1,201
|
1,186
|
1,190
|
1,186
|
1,185
|
2,072
|
2,055
|
2,037
|
2,037
|
3,517
|
3,478
|
3,477
|
3,479
|
3,482
|
3,475
|
3,474
|
3,473
|
3,472
|
3,471
|
3,470
|
3,469
|
3,468
|
3,467
|
9,409
|
9,409
|
9,410
|
9,412
|
9,413
|
9,415
|
9,417
|
9,418
|
9,420
|
9,422
|
9,424
|
9,425
|
8,927
|
8,929
|
8,930
|
8,930
|
8,903
|
8,998
|
8,973
|
8,956
|
7,961
|
|
純有利子負債
|
-4,693
|
-4,214
|
-4,319
|
-3,991
|
-6,645
|
-3,346
|
-3,017
|
-2,919
|
-3,480
|
-3,032
|
-3,297
|
-3,824
|
-4,698
|
-4,314
|
-3,979
|
-656
|
-3,936
|
-3,378
|
-3,527
|
-4,171
|
-4,738
|
-4,223
|
-4,044
|
-3,051
|
-3,420
|
-2,750
|
-2,426
|
-2,682
|
-2,702
|
-2,040
|
-2,907
|
-1,276
|
-2,767
|
-796
|
-569
|
-575
|
-1,193
|
-175
|
-34
|
285
|
622
|
-71
|
-2,402
|
-3,116
|
-4,063
|
-4,280
|
-5,686
|
-4,049
|
846
|
2,196
|
2,934
|
2,470
|
1,486
|
2,751
|
1,011
|
-30
|
-957
|
513
|
994
|
355
|
497
|
|
DEレシオ(%)
|
4.64
|
4.91
|
4.72
|
4.79
|
4.84
|
3.58
|
3.54
|
2.73
|
2.67
|
2.34
|
2.28
|
2.04
|
11.36
|
11.2
|
10.65
|
10.85
|
11.14
|
10.81
|
10.14
|
9.62
|
9.33
|
9.19
|
15.46
|
16.71
|
16.62
|
16.74
|
28.54
|
27.34
|
28.02
|
29.01
|
29.61
|
35.52
|
35.41
|
38.62
|
39.78
|
38.73
|
38.38
|
37.71
|
37.09
|
38.33
|
116.81
|
102.01
|
88.44
|
78.89
|
73.73
|
65.64
|
63.1
|
63.6
|
61.65
|
59.55
|
61.71
|
64.86
|
63.75
|
63.91
|
63.13
|
62.77
|
61.7
|
64.53
|
63.92
|
63.94
|
60.25
|
|
運転資本
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|