|
(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
|
1,759
|
1,877
|
2,176
|
1,735
|
730
|
3,096
|
3,706
|
3,539
|
2,934
|
3,031
|
4,506
|
10,389
|
2,134
|
2,436
|
2,052
|
2,183
|
2,862
|
3,406
|
2,437
|
3,343
|
3,563
|
3,670
|
3,099
|
3,641
|
2,561
|
3,411
|
2,094
|
2,595
|
4,057
|
2,585
|
2,779
|
1,342
|
2,416
|
2,811
|
3,658
|
1,225
|
2,018
|
1,837
|
2,846
|
1,350
|
2,196
|
1,845
|
1,627
|
1,825
|
1,809
|
2,418
|
2,034
|
1,983
|
2,513
|
1,824
|
1,338
|
468
|
2,222
|
2,698
|
3,233
|
2,917
|
780
|
1,123
|
1,152
|
1,107
|
1,481
|
|
有価証券
|
15,503
|
17,391
|
20,288
|
26,277
|
23,279
|
22,388
|
25,257
|
23,270
|
21,038
|
21,275
|
18,462
|
22,318
|
33,212
|
31,275
|
31,627
|
30,225
|
31,019
|
30,648
|
31,009
|
32,779
|
24,145
|
26,586
|
17,559
|
19,649
|
16,882
|
17,531
|
12,277
|
15,255
|
10,503
|
11,748
|
14,146
|
18,650
|
9,119
|
10,727
|
13,680
|
17,694
|
9,682
|
11,128
|
6,302
|
8,525
|
8,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
17,262
|
19,268
|
22,464
|
28,012
|
24,009
|
25,484
|
28,963
|
26,809
|
23,972
|
24,306
|
22,968
|
32,707
|
35,346
|
33,711
|
33,679
|
32,408
|
33,881
|
34,054
|
33,446
|
36,122
|
27,708
|
30,256
|
20,658
|
23,290
|
19,443
|
20,942
|
14,371
|
17,850
|
14,560
|
14,333
|
16,925
|
19,992
|
11,535
|
13,538
|
17,338
|
18,919
|
11,700
|
12,965
|
9,148
|
9,875
|
10,395
|
1,845
|
1,627
|
1,825
|
1,809
|
2,418
|
2,034
|
1,983
|
2,513
|
1,824
|
1,338
|
468
|
2,222
|
2,698
|
3,233
|
2,917
|
780
|
1,123
|
1,152
|
1,107
|
1,481
|
|
売掛金
|
13,611
|
14,012
|
14,302
|
14,612
|
15,182
|
15,192
|
15,749
|
13,608
|
14,182
|
12,882
|
12,523
|
12,378
|
12,735
|
11,523
|
11,371
|
9,357
|
9,399
|
10,388
|
9,955
|
8,669
|
8,920
|
8,951
|
9,535
|
8,176
|
9,033
|
9,138
|
9,836
|
8,225
|
8,892
|
9,476
|
10,002
|
8,221
|
9,452
|
9,873
|
10,024
|
8,025
|
9,599
|
9,793
|
9,439
|
8,724
|
9,881
|
9,128
|
10,012
|
7,930
|
9,864
|
10,587
|
11,897
|
11,479
|
13,225
|
15,155
|
16,076
|
10,952
|
12,305
|
10,231
|
11,086
|
11,177
|
10,989
|
11,393
|
14,451
|
11,463
|
11,845
|
|
商品及び製品
|
10,132
|
9,511
|
8,771
|
8,405
|
8,467
|
8,597
|
8,426
|
7,769
|
7,189
|
7,001
|
7,516
|
7,063
|
7,035
|
6,282
|
6,482
|
6,166
|
6,066
|
6,249
|
6,355
|
5,663
|
5,786
|
5,796
|
7,678
|
7,513
|
7,578
|
7,614
|
7,507
|
6,783
|
7,415
|
7,584
|
7,925
|
7,578
|
8,148
|
8,074
|
8,184
|
7,508
|
8,029
|
8,233
|
8,222
|
8,283
|
8,423
|
8,564
|
9,295
|
8,046
|
8,493
|
8,948
|
8,640
|
9,059
|
9,979
|
10,454
|
9,513
|
8,981
|
9,541
|
10,310
|
10,204
|
10,189
|
10,892
|
11,447
|
11,721
|
10,851
|
10,852
|
|
流動資産合計
|
49,916
|
51,101
|
54,089
|
60,468
|
58,244
|
60,484
|
62,732
|
57,728
|
54,863
|
58,765
|
57,127
|
61,415
|
64,763
|
61,435
|
59,500
|
56,244
|
57,793
|
58,287
|
56,987
|
57,702
|
49,443
|
51,715
|
45,001
|
43,804
|
41,298
|
43,845
|
38,501
|
38,949
|
35,878
|
36,385
|
40,291
|
41,141
|
34,835
|
37,303
|
41,583
|
49,926
|
45,290
|
47,073
|
33,459
|
32,803
|
34,738
|
46,424
|
47,739
|
35,067
|
39,533
|
48,814
|
57,900
|
59,693
|
54,420
|
67,466
|
70,403
|
51,259
|
50,078
|
73,347
|
74,012
|
43,333
|
42,415
|
37,825
|
43,223
|
50,358
|
45,861
|
|
有形固定資産
|
21,651
|
20,041
|
19,450
|
19,123
|
18,833
|
18,281
|
17,721
|
16,938
|
16,192
|
14,756
|
14,606
|
14,461
|
13,950
|
12,443
|
12,359
|
12,397
|
12,347
|
12,179
|
12,032
|
11,762
|
11,527
|
11,432
|
13,695
|
13,766
|
13,584
|
13,609
|
13,284
|
13,318
|
13,238
|
13,386
|
13,505
|
13,865
|
13,971
|
13,919
|
14,036
|
13,385
|
13,467
|
13,521
|
13,701
|
13,967
|
14,040
|
14,113
|
14,403
|
13,900
|
14,011
|
14,224
|
14,436
|
14,882
|
15,109
|
15,244
|
15,441
|
16,274
|
17,052
|
17,488
|
17,862
|
18,940
|
18,803
|
18,957
|
18,541
|
18,393
|
18,347
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,632
|
10,548
|
13,429
|
14,149
|
15,392
|
16,107
|
15,731
|
16,406
|
15,822
|
17,168
|
18,451
|
17,518
|
18,289
|
17,650
|
16,233
|
15,999
|
14,146
|
13,124
|
9,507
|
7,116
|
7,346
|
7,008
|
7,311
|
7,015
|
6,945
|
6,595
|
6,444
|
2,767
|
2,859
|
2,905
|
2,723
|
3,014
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
145,197
|
139,970
|
137,326
|
134,546
|
136,712
|
135,415
|
133,400
|
130,274
|
130,820
|
124,077
|
125,476
|
124,383
|
122,635
|
117,900
|
116,021
|
115,857
|
114,015
|
114,325
|
114,375
|
111,572
|
111,197
|
109,163
|
125,866
|
123,656
|
121,631
|
127,155
|
139,499
|
133,051
|
132,906
|
132,173
|
131,860
|
130,656
|
130,165
|
127,677
|
126,417
|
109,496
|
109,710
|
108,927
|
136,541
|
134,197
|
131,598
|
131,510
|
131,244
|
119,162
|
119,285
|
121,106
|
121,288
|
121,307
|
129,421
|
127,824
|
124,947
|
145,741
|
145,539
|
146,653
|
140,988
|
183,667
|
178,680
|
178,175
|
175,777
|
162,642
|
162,167
|
|
総資産
|
195,113
|
191,071
|
191,415
|
195,014
|
194,956
|
195,899
|
196,132
|
188,002
|
185,683
|
182,842
|
182,603
|
185,798
|
187,398
|
179,335
|
175,521
|
172,101
|
171,808
|
172,612
|
171,362
|
169,274
|
160,640
|
160,878
|
170,867
|
167,460
|
162,929
|
171,000
|
178,000
|
172,000
|
168,784
|
168,558
|
172,151
|
171,797
|
165,000
|
164,980
|
168,000
|
159,422
|
155,000
|
156,000
|
170,000
|
167,000
|
166,336
|
177,934
|
178,983
|
154,229
|
158,818
|
169,920
|
179,188
|
181,000
|
183,841
|
195,290
|
195,350
|
197,000
|
195,617
|
220,000
|
215,000
|
227,000
|
221,095
|
216,000
|
219,000
|
213,000
|
208,028
|
|
買掛金
|
3,028
|
3,078
|
3,206
|
4,026
|
3,750
|
3,698
|
3,765
|
3,836
|
3,091
|
3,165
|
2,967
|
4,264
|
3,279
|
1,978
|
2,287
|
3,234
|
2,546
|
2,990
|
2,973
|
3,440
|
2,724
|
2,930
|
3,294
|
3,620
|
3,125
|
3,261
|
3,476
|
4,536
|
3,393
|
3,439
|
3,480
|
4,656
|
3,879
|
4,196
|
4,297
|
4,674
|
4,156
|
4,002
|
3,942
|
4,220
|
3,972
|
3,872
|
4,141
|
4,309
|
4,064
|
4,327
|
4,698
|
5,578
|
5,506
|
6,208
|
6,267
|
6,809
|
6,123
|
6,081
|
5,338
|
6,710
|
5,591
|
5,106
|
5,314
|
5,633
|
5,240
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,449
|
-
|
-
|
-
|
2,060
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,292
|
3,072
|
3,072
|
-
|
-
|
-
|
-
|
-
|
-
|
2,139
|
2,431
|
1,462
|
337
|
1,481
|
2,149
|
2,002
|
3,676
|
3,687
|
2,663
|
1,636
|
260
|
1,276
|
2,566
|
2,560
|
3,567
|
3,565
|
2,260
|
2,254
|
1,001
|
3,745
|
3,746
|
3,747
|
3,749
|
|
流動負債合計
|
25,924
|
24,681
|
24,172
|
28,609
|
29,171
|
30,471
|
27,856
|
28,069
|
27,094
|
30,798
|
29,131
|
28,619
|
27,543
|
23,450
|
20,373
|
23,366
|
24,790
|
21,938
|
19,920
|
21,631
|
20,222
|
24,143
|
27,845
|
29,399
|
28,735
|
32,099
|
34,759
|
31,115
|
24,864
|
27,182
|
28,217
|
30,427
|
27,365
|
32,156
|
29,013
|
31,858
|
29,423
|
32,030
|
36,974
|
37,304
|
33,890
|
32,723
|
34,154
|
25,920
|
26,652
|
35,664
|
41,803
|
42,671
|
39,268
|
47,410
|
44,314
|
42,138
|
36,562
|
34,647
|
31,136
|
47,794
|
40,497
|
43,819
|
43,211
|
42,995
|
36,452
|
|
長期借入金
|
38,281
|
37,765
|
39,010
|
38,410
|
35,308
|
35,723
|
35,399
|
34,931
|
33,543
|
30,868
|
31,083
|
31,036
|
31,481
|
31,532
|
31,812
|
30,462
|
27,649
|
32,267
|
31,666
|
31,541
|
29,370
|
26,729
|
29,079
|
28,818
|
27,824
|
30,457
|
30,437
|
31,398
|
36,330
|
34,191
|
34,503
|
33,538
|
31,831
|
28,935
|
33,652
|
32,909
|
35,733
|
36,168
|
36,044
|
35,955
|
36,281
|
50,529
|
49,785
|
37,133
|
35,347
|
35,354
|
36,250
|
36,000
|
35,656
|
34,294
|
32,629
|
33,000
|
31,704
|
61,356
|
61,048
|
62,000
|
61,307
|
57,506
|
58,002
|
57,000
|
57,639
|
|
固定負債合計
|
79,107
|
79,512
|
79,175
|
78,140
|
75,252
|
76,465
|
77,746
|
77,312
|
74,912
|
72,083
|
71,357
|
75,501
|
77,028
|
76,908
|
76,794
|
72,115
|
68,950
|
73,718
|
73,137
|
76,021
|
72,831
|
69,555
|
75,898
|
73,064
|
70,847
|
75,493
|
80,070
|
80,661
|
85,174
|
82,681
|
82,824
|
69,714
|
66,706
|
62,700
|
67,161
|
63,806
|
66,840
|
64,244
|
68,077
|
66,738
|
67,108
|
80,647
|
79,333
|
64,836
|
63,301
|
63,941
|
61,418
|
61,342
|
61,887
|
60,411
|
58,145
|
59,150
|
57,819
|
86,228
|
86,681
|
89,419
|
88,040
|
84,399
|
83,707
|
81,904
|
80,939
|
|
総負債
|
105,031
|
104,193
|
103,347
|
106,749
|
104,423
|
106,936
|
105,602
|
105,381
|
102,006
|
102,881
|
100,488
|
104,120
|
104,571
|
100,358
|
97,167
|
95,481
|
93,740
|
95,656
|
93,057
|
97,652
|
93,053
|
93,698
|
103,743
|
102,463
|
99,582
|
107,592
|
114,829
|
111,776
|
110,038
|
109,863
|
111,041
|
100,141
|
94,071
|
94,856
|
96,174
|
95,664
|
96,263
|
96,274
|
105,051
|
104,042
|
100,998
|
113,370
|
113,487
|
90,756
|
89,953
|
99,605
|
103,221
|
104,013
|
101,155
|
107,821
|
102,459
|
101,288
|
94,381
|
120,875
|
117,817
|
137,213
|
128,537
|
128,218
|
126,918
|
124,899
|
117,391
|
|
資本金及び資本剰余金
|
70,899
|
71,011
|
71,121
|
71,204
|
71,369
|
71,540
|
71,680
|
71,868
|
72,232
|
72,474
|
72,764
|
73,056
|
76,228
|
76,863
|
77,208
|
77,736
|
78,303
|
78,662
|
78,953
|
79,432
|
80,462
|
80,865
|
81,222
|
81,475
|
81,903
|
82,599
|
82,995
|
83,146
|
83,574
|
83,836
|
84,290
|
84,742
|
85,064
|
85,363
|
86,294
|
86,720
|
87,103
|
87,431
|
87,567
|
87,896
|
88,150
|
88,356
|
88,631
|
89,144
|
89,474
|
89,808
|
90,446
|
91,064
|
91,320
|
91,659
|
91,835
|
92,278
|
92,631
|
92,807
|
92,974
|
93,109
|
93,477
|
93,677
|
93,957
|
94,083
|
94,337
|
|
利益剰余金
|
42,429
|
42,010
|
42,873
|
42,716
|
44,926
|
44,320
|
48,121
|
46,210
|
48,124
|
47,904
|
51,256
|
54,240
|
56,972
|
67,628
|
70,381
|
69,732
|
72,028
|
71,627
|
74,292
|
72,176
|
74,471
|
73,620
|
74,019
|
71,993
|
74,971
|
73,350
|
72,846
|
71,774
|
74,847
|
74,107
|
75,043
|
85,291
|
89,961
|
89,860
|
91,995
|
89,554
|
93,388
|
94,440
|
100,113
|
97,670
|
101,000
|
100,203
|
100,284
|
96,770
|
95,158
|
96,346
|
102,252
|
103,394
|
111,193
|
116,608
|
122,967
|
125,656
|
131,102
|
128,796
|
126,411
|
118,353
|
121,318
|
116,596
|
121,059
|
116,725
|
119,590
|
|
株主資本
|
90,082
|
86,878
|
88,068
|
88,265
|
90,533
|
88,963
|
90,530
|
82,621
|
83,677
|
79,961
|
82,115
|
81,678
|
82,827
|
78,977
|
78,354
|
76,620
|
78,068
|
76,956
|
78,305
|
71,622
|
67,587
|
67,180
|
67,124
|
64,998
|
63,347
|
63,066
|
63,601
|
59,840
|
58,746
|
58,694
|
61,110
|
71,656
|
70,541
|
70,124
|
71,664
|
63,758
|
59,158
|
59,924
|
65,396
|
63,447
|
65,338
|
64,564
|
65,495
|
63,473
|
68,865
|
70,315
|
75,967
|
77,462
|
82,685
|
87,469
|
92,891
|
95,916
|
101,236
|
99,293
|
97,204
|
89,288
|
92,558
|
87,975
|
92,558
|
88,497
|
90,637
|
|
有利子負債合計
|
38,281
|
37,765
|
39,010
|
38,410
|
35,308
|
35,723
|
35,399
|
34,932
|
33,543
|
30,868
|
31,083
|
33,485
|
31,481
|
31,532
|
31,812
|
32,522
|
27,649
|
32,267
|
31,666
|
31,541
|
29,370
|
26,729
|
29,079
|
28,740
|
27,824
|
30,457
|
30,437
|
35,623
|
39,622
|
37,263
|
37,575
|
33,538
|
31,831
|
28,935
|
33,652
|
37,685
|
35,733
|
38,307
|
38,475
|
37,417
|
36,618
|
52,010
|
51,934
|
39,002
|
39,023
|
39,041
|
38,913
|
37,636
|
35,916
|
35,570
|
35,195
|
35,560
|
35,271
|
64,921
|
63,308
|
64,254
|
62,308
|
61,251
|
61,748
|
61,152
|
61,388
|
|
純有利子負債
|
21,019
|
18,497
|
16,546
|
10,398
|
11,299
|
10,239
|
6,436
|
8,123
|
9,571
|
6,562
|
8,115
|
778
|
-3,865
|
-2,179
|
-1,867
|
114
|
-6,232
|
-1,787
|
-1,780
|
-4,581
|
1,662
|
-3,527
|
8,421
|
5,450
|
8,381
|
9,515
|
16,066
|
17,773
|
25,062
|
22,930
|
20,650
|
13,546
|
20,296
|
15,397
|
16,314
|
18,766
|
24,033
|
25,342
|
29,327
|
27,542
|
26,223
|
50,165
|
50,307
|
37,177
|
37,214
|
36,623
|
36,879
|
35,653
|
33,403
|
33,746
|
33,857
|
35,092
|
33,049
|
62,223
|
60,075
|
61,337
|
61,528
|
60,128
|
60,596
|
60,045
|
59,907
|
|
DEレシオ(%)
|
42.5
|
43.47
|
44.3
|
43.52
|
39.0
|
40.15
|
39.1
|
42.28
|
40.09
|
38.6
|
37.85
|
41.0
|
38.01
|
39.93
|
40.6
|
42.45
|
35.42
|
41.93
|
40.44
|
44.04
|
43.46
|
39.79
|
43.32
|
44.22
|
43.92
|
48.29
|
47.86
|
59.53
|
67.45
|
63.49
|
61.49
|
46.8
|
45.12
|
41.26
|
46.96
|
59.11
|
60.4
|
63.93
|
58.83
|
58.97
|
56.04
|
80.56
|
79.29
|
61.45
|
56.67
|
55.52
|
51.22
|
48.59
|
43.44
|
40.67
|
37.89
|
37.07
|
34.84
|
65.38
|
65.13
|
71.96
|
67.32
|
69.62
|
66.71
|
69.1
|
67.73
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|