|
(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
|
1,961
|
2,044
|
2,528
|
3,701
|
4,019
|
2,810
|
2,946
|
3,002
|
2,682
|
3,148
|
3,525
|
3,862
|
3,183
|
4,904
|
4,944
|
5,150
|
3,885
|
3,476
|
3,402
|
3,863
|
2,646
|
1,907
|
1,292
|
2,319
|
1,277
|
1,139
|
1,103
|
2,541
|
1,403
|
1,383
|
1,878
|
11,225
|
10,369
|
1,539
|
1,228
|
1,579
|
848
|
1,088
|
1,127
|
2,245
|
3,278
|
4,178
|
4,995
|
4,907
|
3,517
|
3,941
|
4,055
|
3,530
|
2,174
|
1,169
|
1,666
|
2,577
|
2,495
|
3,384
|
2,082
|
3,109
|
3,061
|
3,272
|
3,326
|
4,353
|
1,685
|
|
現金 + 有価証券
|
1,961
|
2,044
|
2,528
|
3,701
|
4,019
|
2,810
|
2,946
|
3,002
|
2,682
|
3,148
|
3,525
|
3,862
|
3,183
|
4,904
|
4,944
|
5,150
|
3,885
|
3,476
|
3,402
|
3,863
|
2,646
|
1,907
|
1,292
|
2,319
|
1,277
|
1,139
|
1,103
|
2,541
|
1,403
|
1,383
|
1,878
|
11,225
|
10,369
|
1,539
|
1,228
|
1,579
|
848
|
1,088
|
1,127
|
2,245
|
3,278
|
4,178
|
4,995
|
4,907
|
3,517
|
3,941
|
4,055
|
3,530
|
2,174
|
1,169
|
1,666
|
2,577
|
2,495
|
3,384
|
2,082
|
3,109
|
3,061
|
3,272
|
3,326
|
4,353
|
1,685
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,241
|
1,815
|
1,702
|
1,448
|
2,166
|
1,832
|
2,111
|
1,326
|
2,136
|
1,989
|
1,958
|
1,501
|
1,710
|
1,910
|
1,590
|
1,467
|
1,713
|
2,387
|
1,936
|
1,511
|
2,061
|
2,096
|
1,764
|
1,454
|
1,832
|
1,694
|
1,609
|
1,272
|
1,805
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
856
|
807
|
898
|
973
|
797
|
816
|
933
|
1,039
|
1,007
|
780
|
435
|
690
|
719
|
654
|
778
|
810
|
810
|
783
|
785
|
-
|
-
|
759
|
-
|
-
|
-
|
811
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
8,369
|
8,384
|
9,003
|
9,904
|
9,071
|
7,814
|
7,686
|
7,746
|
7,360
|
7,700
|
7,902
|
8,392
|
7,846
|
9,564
|
9,591
|
9,488
|
8,604
|
8,390
|
8,122
|
8,184
|
7,143
|
6,460
|
5,951
|
6,334
|
5,706
|
5,781
|
5,771
|
6,856
|
6,568
|
6,864
|
7,599
|
16,349
|
16,157
|
9,722
|
10,132
|
9,680
|
10,443
|
10,159
|
10,836
|
10,685
|
13,128
|
13,179
|
14,552
|
15,344
|
12,253
|
12,762
|
12,928
|
12,426
|
11,556
|
11,637
|
12,298
|
12,488
|
12,810
|
13,869
|
13,150
|
13,706
|
14,796
|
14,267
|
14,332
|
14,274
|
13,267
|
|
有形固定資産
|
4,797
|
4,763
|
4,767
|
5,042
|
3,046
|
3,028
|
3,010
|
3,047
|
2,993
|
2,935
|
2,895
|
2,887
|
2,829
|
2,783
|
2,763
|
2,806
|
2,793
|
2,818
|
2,845
|
2,991
|
2,989
|
3,005
|
3,005
|
3,064
|
3,230
|
3,299
|
3,334
|
3,588
|
3,656
|
3,802
|
3,925
|
4,225
|
4,285
|
5,864
|
6,025
|
6,372
|
6,420
|
6,522
|
6,611
|
6,912
|
6,956
|
7,063
|
7,187
|
7,071
|
7,093
|
7,164
|
7,277
|
7,894
|
8,017
|
8,125
|
8,325
|
8,800
|
8,838
|
8,976
|
9,173
|
9,653
|
9,690
|
9,771
|
10,078
|
10,536
|
10,522
|
|
固定資産合計
|
21,393
|
21,310
|
21,173
|
16,475
|
17,719
|
17,563
|
17,414
|
17,665
|
17,693
|
17,526
|
17,360
|
18,151
|
18,068
|
17,944
|
17,814
|
16,893
|
16,931
|
16,961
|
16,921
|
18,388
|
18,123
|
18,092
|
18,015
|
18,120
|
18,227
|
18,300
|
18,329
|
18,758
|
18,845
|
18,949
|
18,914
|
18,568
|
18,638
|
27,656
|
27,811
|
27,973
|
29,308
|
29,425
|
29,717
|
30,404
|
30,075
|
30,296
|
30,220
|
29,125
|
29,170
|
29,380
|
29,418
|
30,153
|
30,347
|
30,277
|
30,435
|
31,267
|
31,434
|
31,740
|
31,746
|
32,838
|
33,022
|
33,403
|
33,957
|
35,085
|
35,201
|
|
総資産
|
29,762
|
29,694
|
30,176
|
31,421
|
26,790
|
25,377
|
25,100
|
25,411
|
25,053
|
25,226
|
25,262
|
26,543
|
25,914
|
27,508
|
27,405
|
26,381
|
25,535
|
25,351
|
25,043
|
26,572
|
25,266
|
24,552
|
23,966
|
24,454
|
23,933
|
24,081
|
24,100
|
25,614
|
25,413
|
25,813
|
26,513
|
34,917
|
34,795
|
37,378
|
37,943
|
37,653
|
39,751
|
39,584
|
40,553
|
41,089
|
43,203
|
43,475
|
44,772
|
44,469
|
41,423
|
42,142
|
42,346
|
42,579
|
41,903
|
41,914
|
42,733
|
43,755
|
44,244
|
45,609
|
44,896
|
46,544
|
47,818
|
47,670
|
48,289
|
49,359
|
48,468
|
|
買掛金
|
1,642
|
1,643
|
1,677
|
1,846
|
1,347
|
1,259
|
1,338
|
1,481
|
1,226
|
1,191
|
1,194
|
1,392
|
1,225
|
1,195
|
1,221
|
1,229
|
1,229
|
1,178
|
1,193
|
1,305
|
1,248
|
1,246
|
1,194
|
1,282
|
1,204
|
1,272
|
1,325
|
1,554
|
1,374
|
1,385
|
1,507
|
1,661
|
1,395
|
1,824
|
1,939
|
2,182
|
1,932
|
1,962
|
2,021
|
2,226
|
2,071
|
2,006
|
2,197
|
1,806
|
1,895
|
2,001
|
2,184
|
2,197
|
2,050
|
2,098
|
2,335
|
2,587
|
2,136
|
2,056
|
2,260
|
2,110
|
2,580
|
2,352
|
2,518
|
2,599
|
2,501
|
|
流動負債合計
|
7,488
|
7,666
|
7,763
|
8,386
|
6,161
|
5,795
|
5,721
|
6,135
|
5,594
|
5,608
|
5,690
|
6,056
|
5,555
|
5,639
|
5,762
|
5,815
|
5,271
|
5,414
|
5,511
|
5,892
|
5,284
|
5,154
|
5,133
|
5,457
|
4,955
|
5,099
|
5,106
|
5,630
|
5,168
|
6,186
|
6,300
|
6,965
|
6,415
|
7,833
|
8,039
|
8,274
|
8,821
|
8,155
|
8,416
|
9,434
|
10,177
|
9,727
|
10,109
|
9,580
|
8,367
|
8,591
|
8,819
|
9,530
|
8,850
|
8,976
|
10,812
|
11,587
|
10,483
|
11,557
|
10,305
|
11,942
|
13,132
|
12,908
|
13,101
|
14,128
|
13,969
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,299
|
14,259
|
14,260
|
14,261
|
12,764
|
12,764
|
12,774
|
12,777
|
12,825
|
12,834
|
11,803
|
11,805
|
13,770
|
13,796
|
13,793
|
13,786
|
14,742
|
14,706
|
14,689
|
14,692
|
14,167
|
|
固定負債合計
|
9,634
|
9,125
|
9,219
|
9,478
|
7,952
|
7,433
|
7,428
|
8,940
|
8,918
|
8,903
|
8,625
|
10,973
|
10,890
|
12,311
|
12,287
|
9,946
|
9,695
|
9,669
|
9,639
|
13,445
|
13,234
|
13,227
|
13,136
|
13,475
|
13,357
|
13,301
|
13,227
|
14,725
|
14,687
|
13,708
|
13,720
|
20,904
|
20,700
|
21,318
|
20,801
|
21,192
|
22,191
|
22,215
|
22,406
|
22,836
|
23,964
|
24,036
|
24,196
|
24,310
|
22,531
|
22,379
|
22,110
|
20,123
|
19,766
|
19,287
|
17,978
|
16,856
|
18,625
|
18,566
|
18,663
|
19,807
|
20,463
|
20,461
|
20,440
|
19,941
|
19,515
|
|
総負債
|
17,122
|
16,791
|
16,982
|
17,864
|
14,113
|
13,228
|
13,149
|
15,075
|
14,512
|
14,511
|
14,315
|
17,029
|
16,445
|
17,950
|
18,049
|
15,761
|
14,966
|
15,083
|
15,150
|
19,337
|
18,518
|
18,381
|
18,269
|
18,932
|
18,312
|
18,400
|
18,333
|
20,355
|
19,855
|
19,894
|
20,020
|
27,869
|
27,115
|
29,151
|
28,840
|
29,466
|
31,012
|
30,370
|
30,822
|
32,270
|
34,141
|
33,763
|
34,305
|
33,890
|
30,898
|
30,970
|
30,929
|
29,653
|
28,616
|
28,263
|
28,790
|
28,443
|
29,108
|
30,123
|
28,968
|
31,749
|
33,595
|
33,369
|
33,541
|
34,069
|
33,484
|
|
資本金及び資本剰余金
|
301
|
295
|
292
|
291
|
293
|
278
|
266
|
254
|
252
|
248
|
246
|
239
|
235
|
231
|
224
|
218
|
215
|
209
|
203
|
199
|
195
|
188
|
183
|
181
|
181
|
179
|
177
|
175
|
175
|
174
|
174
|
174
|
174
|
174
|
174
|
171
|
170
|
169
|
169
|
168
|
167
|
167
|
167
|
167
|
161
|
160
|
159
|
156
|
156
|
155
|
154
|
153
|
152
|
151
|
151
|
150
|
148
|
146
|
146
|
145
|
144
|
|
利益剰余金
|
7,077
|
7,646
|
8,005
|
8,245
|
8,637
|
9,018
|
9,401
|
9,699
|
10,077
|
10,419
|
10,739
|
11,138
|
11,496
|
11,838
|
12,196
|
12,538
|
12,983
|
12,945
|
12,568
|
12,392
|
11,843
|
11,164
|
10,613
|
10,661
|
10,664
|
10,634
|
10,628
|
10,630
|
10,824
|
11,087
|
11,546
|
11,548
|
13,205
|
13,669
|
14,464
|
8,068
|
8,628
|
9,120
|
9,649
|
8,748
|
9,011
|
9,652
|
10,394
|
10,482
|
10,487
|
11,144
|
11,398
|
12,913
|
13,277
|
13,655
|
13,955
|
15,312
|
15,135
|
15,485
|
15,924
|
14,773
|
14,218
|
14,301
|
14,738
|
15,297
|
14,982
|
|
株主資本
|
12,640
|
12,903
|
13,194
|
13,557
|
12,677
|
12,149
|
11,951
|
10,336
|
10,541
|
10,715
|
10,947
|
9,514
|
9,469
|
9,558
|
9,356
|
10,620
|
10,569
|
10,268
|
9,893
|
7,235
|
6,748
|
6,171
|
5,697
|
5,522
|
5,621
|
5,681
|
5,767
|
5,259
|
5,558
|
5,919
|
6,493
|
7,048
|
7,680
|
8,227
|
9,103
|
8,187
|
8,739
|
9,214
|
9,731
|
8,819
|
9,062
|
9,712
|
10,467
|
10,579
|
10,525
|
11,172
|
11,417
|
12,926
|
13,287
|
13,651
|
13,943
|
15,312
|
15,136
|
15,486
|
15,928
|
14,795
|
14,223
|
14,301
|
14,748
|
15,290
|
14,984
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,299
|
14,259
|
14,260
|
14,261
|
12,764
|
12,764
|
12,774
|
12,777
|
12,825
|
12,834
|
11,803
|
11,805
|
13,770
|
13,796
|
13,793
|
13,786
|
14,742
|
14,706
|
14,689
|
14,692
|
14,167
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,021
|
10,081
|
9,265
|
9,354
|
9,247
|
8,823
|
8,719
|
9,247
|
10,651
|
11,665
|
10,137
|
9,228
|
11,275
|
10,412
|
11,711
|
10,677
|
11,681
|
11,434
|
11,363
|
10,339
|
12,482
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
157.79
|
146.82
|
136.24
|
134.8
|
121.27
|
114.25
|
111.89
|
98.85
|
96.52
|
94.02
|
84.65
|
77.1
|
90.98
|
89.09
|
86.6
|
93.18
|
103.65
|
102.83
|
99.6
|
96.09
|
94.55
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|