|
(単位:百万ドル)
|
1Q10
|
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
|
850
|
3,507
|
1,703
|
1,322
|
2,178
|
3,391
|
2,550
|
3,576
|
3,846
|
4,817
|
2,983
|
3,981
|
3,586
|
3,382
|
2,154
|
1,823
|
1,541
|
2,043
|
1,682
|
1,524
|
1,838
|
2,393
|
3,417
|
2,944
|
3,814
|
4,884
|
4,239
|
5,076
|
6,197
|
7,667
|
8,447
|
7,231
|
6,622
|
5,913
|
6,620
|
3,086
|
4,013
|
6,511
|
6,865
|
3,750
|
4,207
|
4,827
|
7,285
|
3,906
|
4,920
|
4,800
|
4,500
|
4,626
|
5,043
|
5,374
|
3,217
|
2,446
|
3,512
|
3,034
|
3,146
|
4,099
|
4,876
|
4,301
|
4,254
|
4,476
|
4,176
|
|
現金 + 有価証券
|
850
|
3,507
|
1,703
|
1,322
|
2,178
|
3,391
|
2,550
|
3,576
|
3,846
|
4,817
|
2,983
|
3,981
|
3,586
|
3,382
|
2,154
|
1,823
|
1,541
|
2,043
|
1,682
|
1,524
|
1,838
|
2,393
|
3,417
|
2,944
|
3,814
|
4,884
|
4,239
|
5,076
|
6,197
|
7,667
|
8,447
|
7,231
|
6,622
|
5,913
|
6,620
|
3,086
|
4,013
|
6,511
|
6,865
|
3,750
|
4,207
|
4,827
|
7,285
|
3,906
|
4,920
|
4,800
|
4,500
|
4,626
|
5,043
|
5,374
|
3,217
|
2,446
|
3,512
|
3,034
|
3,146
|
4,099
|
4,876
|
4,301
|
4,254
|
4,476
|
4,176
|
|
売掛金
|
3,186
|
3,022
|
3,009
|
2,991
|
3,443
|
3,242
|
3,201
|
3,472
|
3,553
|
3,562
|
3,589
|
3,591
|
3,964
|
3,659
|
3,853
|
3,408
|
4,081
|
3,785
|
4,004
|
3,741
|
3,619
|
3,322
|
2,778
|
2,989
|
3,085
|
3,100
|
3,499
|
3,090
|
3,648
|
3,985
|
3,738
|
3,373
|
2,936
|
2,936
|
2,950
|
2,958
|
3,506
|
3,073
|
3,080
|
2,785
|
3,344
|
3,080
|
2,905
|
3,303
|
3,536
|
3,379
|
3,123
|
3,650
|
3,822
|
3,862
|
3,850
|
3,642
|
4,110
|
3,891
|
3,461
|
4,188
|
4,240
|
4,239
|
3,789
|
4,880
|
4,994
|
|
商品及び製品
|
8,279
|
8,248
|
8,317
|
8,271
|
7,904
|
7,453
|
8,120
|
7,311
|
7,312
|
8,243
|
8,949
|
7,976
|
8,217
|
8,026
|
9,846
|
8,724
|
8,271
|
7,979
|
8,592
|
7,552
|
7,207
|
7,207
|
8,473
|
8,699
|
7,989
|
7,486
|
9,017
|
8,007
|
7,730
|
8,283
|
8,806
|
8,592
|
8,925
|
8,440
|
8,804
|
8,318
|
8,255
|
8,529
|
9,235
|
9,045
|
8,968
|
8,160
|
9,591
|
9,019
|
8,690
|
8,173
|
8,720
|
8,684
|
7,551
|
7,153
|
9,886
|
10,712
|
9,900
|
9,645
|
10,774
|
9,970
|
9,382
|
9,355
|
9,453
|
10,127
|
10,728
|
|
流動資産合計
|
13,078
|
15,482
|
13,756
|
13,393
|
14,333
|
15,090
|
14,859
|
15,338
|
15,561
|
17,600
|
16,590
|
16,661
|
16,755
|
16,016
|
16,852
|
14,825
|
14,710
|
14,761
|
15,484
|
14,275
|
13,772
|
14,112
|
15,804
|
15,928
|
16,046
|
16,574
|
17,608
|
16,884
|
18,432
|
20,859
|
21,594
|
20,593
|
20,028
|
18,538
|
19,442
|
15,741
|
17,163
|
19,575
|
20,514
|
16,861
|
17,776
|
17,453
|
21,492
|
17,910
|
18,743
|
17,846
|
17,717
|
18,724
|
18,376
|
19,035
|
19,619
|
19,571
|
19,836
|
19,193
|
19,755
|
20,874
|
21,028
|
20,796
|
20,170
|
22,196
|
23,364
|
|
有形固定資産
|
6,530
|
6,587
|
6,499
|
6,678
|
6,793
|
6,411
|
6,250
|
6,445
|
6,161
|
6,364
|
6,645
|
6,473
|
6,396
|
6,583
|
6,755
|
6,670
|
6,648
|
6,273
|
6,071
|
5,697
|
5,815
|
5,600
|
5,721
|
5,865
|
5,931
|
6,133
|
6,064
|
6,264
|
6,629
|
6,857
|
7,271
|
7,459
|
7,113
|
7,138
|
7,201
|
6,894
|
6,917
|
6,636
|
6,631
|
6,107
|
6,184
|
6,134
|
6,365
|
5,952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,798
|
4,637
|
4,633
|
4,624
|
4,463
|
4,312
|
4,328
|
4,087
|
4,431
|
4,504
|
4,747
|
4,691
|
4,929
|
4,918
|
4,961
|
5,631
|
2,654
|
2,972
|
3,352
|
|
固定資産合計
|
21,095
|
21,397
|
21,294
|
22,161
|
22,461
|
21,130
|
20,629
|
21,061
|
20,237
|
20,709
|
21,080
|
20,757
|
20,385
|
20,779
|
21,316
|
21,312
|
21,615
|
20,640
|
19,703
|
18,980
|
18,941
|
17,899
|
18,152
|
18,693
|
18,756
|
19,003
|
19,243
|
19,743
|
20,228
|
21,092
|
21,374
|
22,477
|
20,693
|
20,842
|
20,359
|
22,301
|
22,760
|
21,845
|
22,361
|
20,633
|
21,386
|
21,676
|
23,323
|
21,894
|
21,943
|
23,743
|
23,573
|
23,009
|
22,584
|
21,682
|
42,062
|
42,489
|
42,032
|
43,734
|
45,549
|
44,441
|
44,754
|
46,096
|
41,614
|
42,883
|
45,142
|
|
総資産
|
34,173
|
36,879
|
35,050
|
35,554
|
36,794
|
36,220
|
35,488
|
36,399
|
35,798
|
38,309
|
37,670
|
37,418
|
37,140
|
36,795
|
38,168
|
36,137
|
36,325
|
35,401
|
35,187
|
33,255
|
32,713
|
32,011
|
33,956
|
34,621
|
34,802
|
35,577
|
36,851
|
36,627
|
38,660
|
41,951
|
42,968
|
43,070
|
40,721
|
39,380
|
39,801
|
38,042
|
39,923
|
41,420
|
42,875
|
37,494
|
39,162
|
39,129
|
44,815
|
39,804
|
40,686
|
41,589
|
41,290
|
41,733
|
40,960
|
40,717
|
61,681
|
62,060
|
61,868
|
62,927
|
65,304
|
65,315
|
65,782
|
66,892
|
61,784
|
65,079
|
68,506
|
|
買掛金
|
956
|
1,064
|
835
|
964
|
1,027
|
1,121
|
1,031
|
1,044
|
1,019
|
1,127
|
1,103
|
967
|
1,045
|
1,125
|
1,274
|
1,064
|
1,109
|
1,255
|
1,242
|
1,038
|
1,089
|
1,237
|
1,289
|
1,496
|
1,547
|
1,573
|
1,666
|
1,746
|
1,909
|
1,973
|
2,242
|
2,156
|
1,953
|
1,662
|
2,068
|
1,812
|
1,708
|
1,704
|
2,299
|
2,073
|
1,991
|
2,155
|
2,780
|
2,537
|
2,630
|
2,810
|
3,331
|
3,203
|
3,279
|
3,342
|
4,076
|
3,945
|
3,786
|
3,533
|
4,143
|
3,648
|
3,591
|
3,511
|
3,952
|
3,749
|
3,870
|
|
一年内返済予定の長期借入金
|
151
|
1,436
|
1,385
|
3,237
|
3,314
|
2,326
|
2,206
|
1,410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
9,580
|
13,713
|
12,804
|
14,343
|
14,763
|
16,050
|
14,794
|
15,283
|
16,830
|
16,726
|
17,016
|
14,509
|
14,706
|
16,018
|
17,066
|
13,971
|
13,580
|
15,117
|
15,112
|
14,980
|
15,386
|
14,102
|
15,386
|
14,091
|
12,672
|
14,258
|
16,467
|
13,355
|
17,243
|
18,514
|
15,962
|
17,688
|
17,441
|
15,599
|
17,191
|
18,486
|
18,046
|
18,045
|
18,833
|
16,584
|
15,792
|
15,525
|
19,615
|
15,215
|
15,884
|
17,877
|
19,255
|
20,417
|
20,547
|
20,772
|
27,336
|
22,985
|
23,245
|
21,547
|
26,383
|
22,168
|
22,416
|
23,366
|
22,915
|
28,087
|
28,148
|
|
長期借入金
|
14,809
|
13,595
|
13,370
|
11,885
|
13,037
|
12,870
|
14,828
|
15,346
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
18,228
|
17,044
|
17,125
|
15,699
|
16,851
|
16,516
|
18,931
|
19,501
|
18,822
|
21,467
|
22,507
|
25,641
|
26,363
|
26,685
|
27,376
|
29,323
|
30,592
|
28,961
|
31,278
|
30,521
|
29,125
|
30,135
|
30,046
|
31,424
|
32,929
|
31,636
|
31,284
|
33,829
|
31,694
|
33,070
|
37,236
|
35,864
|
33,448
|
33,723
|
33,349
|
29,741
|
31,286
|
32,530
|
33,641
|
31,973
|
33,490
|
33,849
|
35,831
|
34,163
|
34,002
|
32,344
|
30,243
|
29,519
|
27,673
|
27,348
|
40,656
|
46,128
|
46,583
|
49,086
|
48,367
|
51,710
|
51,308
|
51,239
|
48,739
|
45,918
|
50,370
|
|
総負債
|
27,808
|
30,757
|
29,929
|
30,042
|
31,614
|
32,566
|
33,725
|
34,784
|
35,652
|
38,193
|
39,523
|
40,150
|
41,069
|
42,703
|
44,442
|
43,294
|
44,172
|
44,078
|
46,390
|
45,501
|
44,511
|
44,237
|
45,432
|
45,515
|
45,601
|
45,894
|
47,751
|
47,184
|
48,937
|
51,584
|
53,198
|
53,552
|
50,889
|
49,322
|
50,540
|
48,227
|
49,332
|
50,575
|
52,474
|
48,557
|
49,282
|
49,374
|
55,446
|
49,378
|
49,886
|
50,221
|
49,498
|
49,936
|
48,220
|
48,120
|
67,992
|
69,113
|
69,828
|
70,633
|
74,750
|
73,878
|
73,724
|
74,605
|
71,654
|
74,005
|
78,518
|
|
資本金及び資本剰余金
|
1,240
|
1,236
|
1,225
|
1,134
|
1,159
|
1,200
|
1,235
|
1,175
|
1,233
|
1,285
|
1,334
|
1,266
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
15,977
|
17,539
|
18,133
|
18,903
|
20,178
|
21,208
|
21,757
|
22,592
|
23,599
|
24,394
|
25,076
|
25,800
|
26,537
|
27,359
|
27,843
|
28,228
|
28,601
|
29,192
|
29,249
|
29,489
|
29,822
|
30,178
|
29,842
|
29,785
|
29,985
|
30,305
|
30,397
|
30,367
|
30,528
|
30,831
|
29,859
|
29,985
|
30,406
|
30,877
|
31,014
|
30,588
|
31,128
|
31,197
|
30,987
|
30,984
|
31,103
|
31,537
|
31,638
|
32,178
|
32,465
|
32,935
|
33,082
|
33,468
|
33,755
|
33,865
|
34,289
|
34,303
|
33,893
|
33,919
|
34,090
|
34,208
|
34,582
|
35,556
|
32,869
|
33,447
|
34,376
|
|
株主資本
|
5,194
|
4,923
|
3,933
|
4,310
|
3,976
|
2,438
|
551
|
378
|
-1,116
|
-1,160
|
-3,154
|
-4,055
|
-5,225
|
-7,191
|
-6,274
|
-7,157
|
-7,847
|
-8,677
|
-11,203
|
-12,246
|
-11,798
|
-12,226
|
-11,476
|
-10,894
|
-10,799
|
-10,317
|
-10,900
|
-10,557
|
-10,277
|
-9,633
|
-10,230
|
-10,482
|
-10,168
|
-9,942
|
-10,739
|
-10,185
|
-9,409
|
-9,155
|
-9,599
|
-11,063
|
-10,120
|
-10,245
|
-10,631
|
-9,574
|
-9,200
|
-8,632
|
-8,208
|
-8,203
|
-7,260
|
-7,403
|
-6,311
|
-7,053
|
-7,960
|
-7,706
|
-9,446
|
-8,563
|
-7,942
|
-7,713
|
-9,870
|
-8,926
|
-10,012
|
|
有利子負債合計
|
14,960
|
15,031
|
14,755
|
15,122
|
16,351
|
15,196
|
17,034
|
16,756
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
14,110
|
11,524
|
13,052
|
13,800
|
14,173
|
11,805
|
14,484
|
13,180
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
288.02
|
305.32
|
375.16
|
350.86
|
411.24
|
623.3
|
3091.47
|
4432.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,031
|
10,083
|
9,290
|
11,258
|
11,852
|