|
(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
|
2Q25
|
|
現金同等物
|
258
|
265
|
347
|
291
|
240
|
350
|
277
|
513
|
257
|
292
|
296
|
401
|
278
|
281
|
281
|
296
|
108
|
132
|
139
|
151
|
145
|
249
|
154
|
123
|
142
|
189
|
71
|
177
|
164
|
178
|
191
|
449
|
144
|
517
|
430
|
1,675
|
2,972
|
3,466
|
2,977
|
1,577
|
1,967
|
15,381
|
679
|
627
|
258
|
319
|
431
|
307
|
276
|
315
|
407
|
947
|
1,415
|
1,062
|
962
|
932
|
1,020
|
1,552
|
1,230
|
1,213
|
2,406
|
715
|
|
現金 + 有価証券
|
258
|
265
|
347
|
291
|
240
|
350
|
277
|
513
|
257
|
292
|
296
|
401
|
278
|
281
|
281
|
296
|
108
|
132
|
139
|
151
|
145
|
249
|
154
|
123
|
142
|
189
|
71
|
177
|
164
|
178
|
191
|
449
|
144
|
517
|
430
|
1,675
|
2,972
|
3,466
|
2,977
|
1,577
|
1,967
|
15,381
|
679
|
627
|
258
|
319
|
431
|
307
|
276
|
315
|
407
|
947
|
1,415
|
1,062
|
962
|
932
|
1,020
|
1,552
|
1,230
|
1,213
|
2,406
|
715
|
|
売掛金
|
1,528
|
846
|
989
|
944
|
922
|
894
|
1,011
|
992
|
926
|
937
|
1,185
|
937
|
943
|
1,034
|
1,099
|
1,091
|
877
|
1,009
|
1,121
|
960
|
905
|
1,049
|
1,194
|
1,106
|
1,010
|
1,039
|
1,233
|
1,252
|
1,197
|
1,208
|
1,368
|
1,243
|
1,222
|
1,169
|
1,297
|
1,148
|
1,319
|
1,260
|
1,397
|
1,287
|
1,319
|
1,419
|
1,775
|
1,883
|
1,835
|
1,909
|
1,817
|
2,345
|
2,080
|
2,203
|
2,726
|
2,645
|
2,568
|
2,107
|
2,178
|
2,048
|
2,160
|
1,982
|
2,302
|
2,220
|
2,133
|
2,025
|
|
商品及び製品
|
59
|
142
|
192
|
152
|
78
|
143
|
198
|
159
|
97
|
129
|
158
|
135
|
73
|
148
|
184
|
137
|
78
|
141
|
189
|
172
|
108
|
141
|
149
|
126
|
109
|
123
|
134
|
117
|
96
|
132
|
138
|
115
|
79
|
107
|
116
|
111
|
72
|
99
|
110
|
97
|
77
|
89
|
94
|
95
|
17
|
44
|
47
|
44
|
29
|
74
|
82
|
91
|
34
|
55
|
66
|
65
|
44
|
56
|
51
|
52
|
45
|
73
|
|
流動資産合計
|
5,621
|
5,612
|
5,751
|
5,542
|
5,471
|
6,122
|
5,877
|
6,480
|
6,166
|
5,540
|
5,593
|
5,121
|
4,892
|
5,442
|
5,522
|
5,977
|
5,892
|
6,197
|
6,071
|
6,389
|
6,026
|
6,446
|
6,131
|
5,822
|
5,634
|
6,135
|
5,749
|
6,164
|
5,980
|
6,071
|
6,383
|
6,281
|
5,855
|
6,367
|
6,349
|
9,195
|
10,693
|
11,577
|
11,577
|
10,165
|
10,558
|
25,013
|
9,798
|
9,602
|
9,067
|
10,289
|
11,527
|
11,077
|
10,376
|
11,674
|
12,210
|
12,815
|
12,297
|
12,681
|
12,809
|
14,383
|
15,231
|
16,739
|
17,547
|
17,216
|
16,893
|
15,161
|
|
有形固定資産
|
29,377
|
29,983
|
30,675
|
31,449
|
31,872
|
32,127
|
32,832
|
33,655
|
34,249
|
34,902
|
35,650
|
37,523
|
38,282
|
39,067
|
39,757
|
41,252
|
41,817
|
42,483
|
43,172
|
43,941
|
44,441
|
45,010
|
45,647
|
46,723
|
48,044
|
48,597
|
49,430
|
50,581
|
51,080
|
51,636
|
52,523
|
53,789
|
54,341
|
55,154
|
56,205
|
58,557
|
59,237
|
60,251
|
61,324
|
61,635
|
62,498
|
63,401
|
64,670
|
66,136
|
67,261
|
68,344
|
69,391
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
37,919
|
38,606
|
39,502
|
40,483
|
40,788
|
41,196
|
41,640
|
43,270
|
44,022
|
44,575
|
45,275
|
47,328
|
48,170
|
48,882
|
49,692
|
49,628
|
50,095
|
50,828
|
51,813
|
53,738
|
54,521
|
55,185
|
55,858
|
57,517
|
59,016
|
59,792
|
60,816
|
62,434
|
63,184
|
63,984
|
65,143
|
61,731
|
62,299
|
63,522
|
65,036
|
67,800
|
71,594
|
72,810
|
74,136
|
75,031
|
76,130
|
84,216
|
85,789
|
88,254
|
89,491
|
90,205
|
92,034
|
92,250
|
93,555
|
101,867
|
104,802
|
105,829
|
107,315
|
108,024
|
110,200
|
111,315
|
112,414
|
114,049
|
114,772
|
116,444
|
118,550
|
121,223
|
|
総資産
|
43,540
|
44,218
|
45,253
|
46,025
|
46,259
|
47,318
|
47,517
|
49,750
|
50,188
|
50,115
|
50,868
|
52,449
|
53,062
|
54,324
|
55,214
|
55,605
|
55,987
|
57,025
|
57,884
|
60,127
|
60,547
|
61,631
|
61,989
|
63,339
|
64,650
|
65,927
|
66,565
|
68,598
|
69,164
|
70,055
|
71,526
|
68,012
|
68,154
|
69,889
|
71,385
|
76,995
|
82,287
|
84,387
|
85,713
|
85,196
|
86,688
|
109,229
|
95,587
|
97,856
|
98,558
|
100,494
|
103,561
|
103,327
|
103,931
|
113,541
|
117,012
|
118,644
|
119,612
|
120,705
|
123,009
|
125,698
|
127,645
|
130,788
|
132,319
|
133,660
|
135,443
|
136,384
|
|
買掛金
|
882
|
920
|
943
|
1,129
|
974
|
1,103
|
1,154
|
1,177
|
873
|
1,000
|
1,054
|
1,241
|
1,043
|
1,155
|
1,303
|
1,293
|
1,072
|
1,161
|
1,192
|
1,244
|
1,007
|
1,178
|
1,286
|
1,414
|
1,062
|
1,313
|
1,370
|
1,495
|
1,117
|
1,389
|
1,419
|
1,646
|
1,231
|
1,477
|
1,699
|
1,975
|
867
|
1,679
|
1,844
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
842
|
595
|
500
|
809
|
922
|
50
|
50
|
50
|
50
|
-
|
0
|
400
|
1,399
|
1,288
|
1,288
|
889
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
160
|
160
|
160
|
160
|
700
|
700
|
700
|
700
|
445
|
394
|
193
|
193
|
18,559
|
0
|
-
|
-
|
-
|
-
|
450
|
-
|
28
|
1,522
|
4,514
|
4,518
|
4,481
|
4,553
|
1,995
|
1,030
|
2,268
|
3,726
|
3,749
|
3,599
|
1,376
|
926
|
1,578
|
2,128
|
2,146
|
4,699
|
3,643
|
|
流動負債合計
|
7,780
|
7,619
|
7,184
|
7,185
|
7,772
|
7,022
|
6,818
|
7,749
|
7,275
|
6,357
|
5,436
|
6,256
|
7,048
|
7,382
|
-
|
7,493
|
6,147
|
6,649
|
5,726
|
5,920
|
6,153
|
6,302
|
6,108
|
6,363
|
5,974
|
6,651
|
6,270
|
7,564
|
6,538
|
6,948
|
7,473
|
7,129
|
6,920
|
9,786
|
9,489
|
41,695
|
4,808
|
5,711
|
6,472
|
7,631
|
8,253
|
45,795
|
13,321
|
13,581
|
12,217
|
15,493
|
17,784
|
17,427
|
16,560
|
15,007
|
14,027
|
15,788
|
14,801
|
13,202
|
15,172
|
17,314
|
15,453
|
18,543
|
16,883
|
16,330
|
17,822
|
16,185
|
|
長期借入金
|
9,882
|
10,179
|
10,727
|
10,906
|
10,294
|
11,466
|
11,516
|
11,766
|
11,767
|
12,166
|
12,915
|
12,517
|
11,518
|
11,917
|
11,918
|
12,717
|
13,965
|
13,966
|
14,555
|
15,050
|
15,051
|
15,544
|
15,545
|
16,030
|
16,522
|
16,525
|
16,528
|
16,220
|
16,813
|
16,616
|
16,619
|
17,753
|
17,407
|
17,612
|
18,407
|
0
|
0
|
-
|
-
|
-
|
-
|
34,920
|
36,311
|
37,288
|
37,801
|
35,955
|
35,959
|
38,225
|
39,123
|
44,174
|
47,854
|
47,742
|
48,508
|
50,230
|
50,343
|
50,975
|
53,415
|
52,664
|
54,748
|
53,569
|
52,659
|
54,004
|
|
固定負債合計
|
25,139
|
25,476
|
26,794
|
27,306
|
26,821
|
28,255
|
28,488
|
29,648
|
30,101
|
30,704
|
32,047
|
32,867
|
32,190
|
32,820
|
33,310
|
33,518
|
34,908
|
35,096
|
36,127
|
38,207
|
38,439
|
39,058
|
39,061
|
40,148
|
41,812
|
42,278
|
42,689
|
42,842
|
44,021
|
44,216
|
44,767
|
41,411
|
41,251
|
41,042
|
42,200
|
22,397
|
25,028
|
25,472
|
25,157
|
21,631
|
21,925
|
59,633
|
61,202
|
63,022
|
64,962
|
63,202
|
65,050
|
64,677
|
65,727
|
76,515
|
80,499
|
79,781
|
81,225
|
83,488
|
83,453
|
83,092
|
86,209
|
85,740
|
88,350
|
86,929
|
86,684
|
88,761
|
|
資本金及び資本剰余金
|
6,307
|
6,646
|
6,712
|
6,878
|
6,983
|
7,171
|
7,318
|
7,602
|
8,011
|
8,204
|
8,362
|
8,428
|
8,879
|
9,032
|
9,212
|
9,550
|
9,869
|
10,176
|
10,350
|
10,421
|
10,583
|
10,717
|
11,183
|
11,282
|
11,440
|
11,616
|
12,083
|
12,198
|
12,292
|
12,442
|
12,560
|
12,632
|
12,701
|
12,765
|
12,833
|
12,910
|
13,000
|
13,014
|
13,027
|
13,038
|
13,035
|
13,045
|
30,222
|
30,224
|
30,226
|
30,245
|
35,114
|
35,129
|
34,726
|
34,141
|
34,164
|
32,887
|
32,214
|
31,628
|
31,041
|
30,374
|
30,356
|
30,379
|
30,402
|
31,555
|
31,532
|
31,560
|
|
利益剰余金
|
4,302
|
4,457
|
4,535
|
4,606
|
4,624
|
4,802
|
4,817
|
4,712
|
4,752
|
4,793
|
4,957
|
4,747
|
4,784
|
4,909
|
4,866
|
4,742
|
4,756
|
4,808
|
5,403
|
5,316
|
5,126
|
5,308
|
5,391
|
5,301
|
5,179
|
5,137
|
5,278
|
5,751
|
6,070
|
6,205
|
6,482
|
6,596
|
7,043
|
6,057
|
6,623
|
-250
|
-114
|
-2,663
|
-4,279
|
-7,892
|
-7,518
|
-9,486
|
-9,400
|
-9,196
|
-9,073
|
-8,672
|
-9,760
|
-9,284
|
-8,867
|
-8,511
|
-8,055
|
-7,542
|
-6,973
|
-6,567
|
-6,219
|
-5,321
|
-4,611
|
-4,112
|
-3,558
|
-2,966
|
-2,414
|
-1,949
|
|
株主資本
|
10,621
|
11,123
|
11,275
|
11,534
|
11,666
|
12,041
|
12,211
|
12,353
|
12,812
|
13,054
|
13,385
|
13,326
|
13,824
|
14,122
|
14,260
|
14,594
|
14,932
|
15,280
|
16,031
|
16,000
|
15,955
|
16,271
|
16,820
|
16,828
|
16,864
|
16,998
|
17,606
|
18,192
|
18,605
|
18,891
|
19,286
|
19,472
|
19,983
|
19,061
|
19,696
|
12,903
|
13,129
|
10,594
|
8,991
|
5,388
|
5,759
|
3,801
|
21,064
|
21,253
|
21,379
|
21,799
|
20,727
|
21,223
|
21,644
|
22,019
|
22,486
|
23,075
|
23,586
|
24,015
|
24,384
|
25,292
|
25,983
|
26,505
|
27,086
|
30,401
|
30,937
|
31,438
|
|
有利子負債合計
|
10,724
|
10,774
|
11,227
|
11,715
|
11,216
|
11,516
|
11,566
|
11,816
|
11,817
|
12,166
|
12,915
|
12,917
|
12,917
|
13,205
|
13,206
|
13,606
|
13,965
|
13,966
|
14,555
|
15,050
|
15,051
|
15,544
|
15,545
|
16,085
|
16,682
|
16,685
|
16,688
|
16,920
|
17,513
|
17,316
|
17,319
|
18,198
|
17,801
|
17,805
|
18,600
|
18,559
|
0
|
-
|
-
|
-
|
-
|
35,370
|
36,311
|
37,316
|
39,323
|
40,469
|
40,477
|
42,706
|
43,676
|
46,169
|
48,884
|
50,010
|
52,234
|
53,979
|
53,942
|
52,351
|
54,341
|
54,242
|
56,876
|
55,715
|
57,358
|
57,647
|
|
純有利子負債
|
10,466
|
10,509
|
10,880
|
11,424
|
10,976
|
11,166
|
11,289
|
11,303
|
11,560
|
11,874
|
12,619
|
12,516
|
12,639
|
12,924
|
12,925
|
13,310
|
13,857
|
13,834
|
14,416
|
14,899
|
14,906
|
15,295
|
15,391
|
15,962
|
16,540
|
16,496
|
16,617
|
16,743
|
17,349
|
17,138
|
17,128
|
17,749
|
17,657
|
17,288
|
18,170
|
16,884
|
-2,972
|
-
|
-
|
-
|
-
|
19,989
|
35,632
|
36,689
|
39,065
|
40,150
|
40,046
|
42,399
|
43,400
|
45,854
|
48,477
|
49,063
|
50,819
|
52,917
|
52,980
|
51,419
|
53,321
|
52,690
|
55,646
|
54,502
|
54,952
|
56,932
|
|
DEレシオ(%)
|
100.97
|
96.86
|
99.57
|
101.57
|
96.14
|
95.64
|
94.72
|
95.65
|
92.23
|
93.2
|
96.49
|
96.93
|
93.44
|
93.51
|
92.61
|
93.23
|
93.52
|
91.4
|
90.79
|
94.06
|
94.33
|
95.53
|
92.42
|
95.58
|
98.92
|
98.16
|
94.79
|
93.01
|
94.13
|
91.66
|
89.8
|
93.46
|
89.08
|
93.41
|
94.44
|
143.83
|
0
|
-
|
-
|
-
|
-
|
930.54
|
172.38
|
175.58
|
183.93
|
185.65
|
195.29
|
201.23
|
201.79
|
209.68
|
217.4
|
216.73
|
221.46
|
224.77
|
221.22
|
206.99
|
209.14
|
204.65
|
209.98
|
183.27
|
185.4
|
183.37
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|