|
(単位:百万ドル)
|
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
|
3Q25
|
|
現金同等物
|
2,553
|
2,541
|
3,547
|
4,711
|
6,367
|
5,746
|
5,462
|
4,964
|
5,998
|
3,412
|
3,807
|
4,293
|
4,093
|
2,533
|
6,142
|
8,292
|
6,337
|
7,944
|
7,907
|
6,325
|
5,492
|
9,987
|
7,560
|
6,913
|
5,775
|
5,885
|
5,946
|
6,885
|
7,124
|
14,909
|
35,029
|
33,362
|
37,946
|
35,619
|
11,777
|
10,066
|
10,135
|
13,923
|
11,839
|
11,109
|
8,403
|
6,120
|
6,707
|
7,076
|
6,000
|
7,399
|
7,116
|
6,607
|
7,173
|
3,198
|
3,099
|
5,073
|
3,782
|
6,177
|
8,527
|
8,194
|
9,219
|
7,770
|
7,849
|
8,713
|
7,203
|
7,771
|
|
有価証券
|
8,603
|
7,427
|
6,732
|
5,798
|
6,658
|
4,982
|
6,190
|
6,576
|
9,081
|
9,983
|
8,567
|
8,982
|
9,400
|
8,928
|
8,824
|
8,988
|
10,291
|
10,209
|
9,658
|
11,463
|
10,063
|
11,344
|
9,761
|
9,615
|
10,627
|
11,225
|
12,702
|
3,927
|
2,858
|
5,954
|
2,279
|
2,041
|
1,625
|
291
|
311
|
249
|
195
|
435
|
421
|
314
|
1,543
|
4,480
|
4,507
|
5,222
|
5,526
|
5,508
|
5,298
|
4,703
|
4,373
|
4,172
|
3,609
|
3,430
|
3,188
|
2,544
|
2,874
|
3,921
|
4,632
|
5,262
|
5,451
|
5,592
|
6,643
|
4,563
|
|
現金 + 有価証券
|
11,156
|
9,968
|
10,279
|
10,509
|
13,025
|
10,728
|
11,652
|
11,540
|
15,079
|
13,395
|
12,374
|
13,275
|
13,493
|
11,461
|
14,966
|
17,280
|
16,628
|
18,153
|
17,565
|
17,788
|
15,555
|
21,331
|
17,321
|
16,528
|
16,402
|
17,110
|
18,648
|
10,812
|
9,982
|
20,863
|
37,308
|
35,403
|
39,571
|
35,910
|
12,088
|
10,315
|
10,330
|
14,358
|
12,260
|
11,423
|
9,946
|
10,600
|
11,214
|
12,298
|
11,526
|
12,907
|
12,414
|
11,310
|
11,546
|
7,370
|
6,708
|
8,503
|
6,970
|
8,721
|
11,401
|
12,115
|
13,851
|
13,032
|
13,300
|
14,305
|
13,846
|
12,334
|
|
売掛金
|
680
|
798
|
730
|
657
|
715
|
832
|
993
|
1,035
|
1,189
|
1,250
|
1,459
|
1,647
|
1,889
|
1,949
|
2,142
|
1,327
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
402
|
446
|
528
|
574
|
606
|
753
|
765
|
714
|
781
|
820
|
1,030
|
1,277
|
1,484
|
1,727
|
1,302
|
1,064
|
1,147
|
1,185
|
1,458
|
1,761
|
1,861
|
1,583
|
1,492
|
1,216
|
1,427
|
1,338
|
1,556
|
1,910
|
2,066
|
2,002
|
2,035
|
1,872
|
1,797
|
1,785
|
1,693
|
1,698
|
1,725
|
1,774
|
1,400
|
1,420
|
1,700
|
2,343
|
2,598
|
2,552
|
2,668
|
3,133
|
3,228
|
3,861
|
4,555
|
5,418
|
6,341
|
6,932
|
6,858
|
6,628
|
6,422
|
6,247
|
6,087
|
6,020
|
6,423
|
6,303
|
6,196
|
6,338
|
|
流動資産合計
|
12,652
|
11,614
|
12,133
|
12,331
|
14,850
|
12,833
|
14,293
|
14,034
|
17,861
|
16,377
|
15,645
|
17,103
|
17,766
|
15,972
|
19,555
|
20,585
|
21,008
|
22,408
|
22,413
|
22,761
|
20,740
|
25,928
|
22,099
|
20,338
|
20,157
|
20,979
|
22,981
|
15,779
|
16,908
|
27,021
|
43,593
|
40,966
|
45,544
|
44,318
|
17,384
|
16,294
|
16,324
|
19,204
|
16,765
|
16,205
|
15,313
|
15,558
|
18,519
|
19,792
|
18,299
|
19,693
|
20,075
|
20,222
|
21,610
|
18,999
|
20,724
|
21,098
|
19,073
|
20,476
|
22,464
|
23,439
|
24,232
|
23,332
|
25,231
|
26,065
|
26,080
|
24,913
|
|
有形固定資産
|
2,374
|
2,382
|
2,373
|
2,361
|
2,114
|
2,267
|
2,414
|
2,607
|
2,760
|
2,888
|
2,851
|
2,874
|
2,971
|
2,974
|
2,995
|
2,562
|
2,573
|
2,555
|
2,487
|
2,531
|
2,523
|
2,574
|
2,534
|
2,484
|
2,391
|
2,341
|
2,306
|
2,270
|
3,065
|
3,164
|
3,216
|
3,224
|
3,224
|
3,073
|
2,975
|
2,932
|
2,945
|
3,037
|
3,081
|
3,171
|
3,358
|
3,487
|
3,711
|
4,033
|
4,186
|
4,424
|
4,559
|
4,723
|
4,893
|
5,038
|
5,168
|
5,215
|
5,281
|
5,216
|
5,042
|
4,907
|
4,724
|
4,744
|
4,665
|
4,460
|
4,410
|
4,496
|
|
投資有価証券
|
7,057
|
7,618
|
8,123
|
8,598
|
9,081
|
9,493
|
9,261
|
10,438
|
11,489
|
13,152
|
14,463
|
15,096
|
17,046
|
18,941
|
14,440
|
14,330
|
15,425
|
14,563
|
14,457
|
13,815
|
14,055
|
13,894
|
13,626
|
14,063
|
13,582
|
13,922
|
13,702
|
18,973
|
18,876
|
16,889
|
1,270
|
4,447
|
35
|
35
|
35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
15,845
|
17,787
|
18,439
|
18,960
|
18,974
|
22,267
|
22,129
|
23,572
|
23,670
|
26,068
|
27,367
|
27,738
|
29,833
|
30,837
|
25,961
|
25,697
|
26,867
|
25,947
|
26,161
|
25,686
|
26,433
|
26,367
|
28,697
|
29,891
|
29,903
|
29,807
|
29,378
|
36,587
|
39,171
|
37,358
|
21,893
|
23,385
|
18,582
|
17,772
|
15,302
|
17,952
|
17,699
|
14,929
|
16,192
|
16,906
|
16,625
|
16,770
|
17,075
|
17,687
|
18,869
|
19,076
|
21,165
|
22,598
|
22,692
|
28,021
|
28,290
|
28,916
|
29,289
|
28,526
|
28,576
|
28,696
|
28,935
|
29,409
|
29,923
|
29,510
|
29,292
|
29,949
|
|
総資産
|
28,497
|
29,401
|
30,572
|
31,291
|
33,824
|
35,100
|
36,422
|
37,606
|
41,531
|
42,445
|
43,012
|
44,841
|
47,599
|
46,809
|
45,516
|
46,282
|
47,875
|
48,355
|
48,574
|
48,447
|
47,173
|
52,295
|
50,796
|
50,229
|
50,060
|
50,786
|
52,359
|
52,366
|
56,079
|
64,379
|
65,486
|
64,351
|
64,126
|
62,090
|
32,686
|
34,246
|
34,023
|
34,133
|
32,957
|
33,111
|
31,938
|
32,328
|
35,594
|
37,479
|
37,168
|
38,769
|
41,240
|
42,820
|
44,302
|
47,020
|
49,014
|
50,014
|
48,362
|
49,002
|
51,040
|
52,135
|
53,167
|
52,741
|
55,154
|
55,575
|
55,372
|
54,862
|
|
買掛金
|
545
|
640
|
764
|
522
|
666
|
761
|
969
|
974
|
1,250
|
1,116
|
1,298
|
1,657
|
1,628
|
1,850
|
1,554
|
1,375
|
1,551
|
1,900
|
2,183
|
2,482
|
1,683
|
1,412
|
1,300
|
1,359
|
1,452
|
1,572
|
1,858
|
1,648
|
1,289
|
1,508
|
1,971
|
1,685
|
1,454
|
1,644
|
1,825
|
1,422
|
1,667
|
1,587
|
1,368
|
1,718
|
2,061
|
2,046
|
2,248
|
2,429
|
2,548
|
2,709
|
2,750
|
3,526
|
3,724
|
3,752
|
3,796
|
2,562
|
1,430
|
1,744
|
1,912
|
2,147
|
2,314
|
2,586
|
2,584
|
2,581
|
2,479
|
2,337
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,002
|
1,997
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,544
|
-
|
-
|
1,445
|
1,446
|
1,446
|
-
|
-
|
914
|
-
|
-
|
-
|
1,364
|
-
|
-
|
-
|
|
流動負債合計
|
3,330
|
5,190
|
5,468
|
3,943
|
4,385
|
4,464
|
5,289
|
4,994
|
5,178
|
5,516
|
5,302
|
5,005
|
5,263
|
5,028
|
5,213
|
5,313
|
5,901
|
6,021
|
6,013
|
6,405
|
6,169
|
6,083
|
6,100
|
6,503
|
7,026
|
6,843
|
7,311
|
7,994
|
10,145
|
9,163
|
10,907
|
12,027
|
12,660
|
16,212
|
11,236
|
10,556
|
10,517
|
10,853
|
8,935
|
9,194
|
9,774
|
7,914
|
8,672
|
9,223
|
9,070
|
11,460
|
11,951
|
12,273
|
13,432
|
11,829
|
11,866
|
10,081
|
7,866
|
8,463
|
9,628
|
9,169
|
9,143
|
9,747
|
10,504
|
9,954
|
9,544
|
7,800
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,913
|
9,969
|
9,950
|
9,993
|
10,024
|
10,008
|
9,935
|
9,939
|
19,403
|
19,398
|
19,381
|
19,361
|
15,378
|
15,365
|
15,388
|
15,405
|
13,426
|
13,437
|
13,437
|
13,449
|
15,425
|
15,226
|
15,231
|
15,235
|
13,695
|
13,701
|
13,708
|
12,195
|
13,600
|
13,537
|
15,431
|
15,486
|
14,530
|
14,484
|
14,566
|
14,543
|
13,190
|
13,270
|
13,212
|
13,258
|
14,788
|
|
固定負債合計
|
4,447
|
4,325
|
4,246
|
4,612
|
4,438
|
4,335
|
4,161
|
4,115
|
4,483
|
4,324
|
4,165
|
4,482
|
4,708
|
4,198
|
4,216
|
3,942
|
3,721
|
3,547
|
3,395
|
3,223
|
3,170
|
13,016
|
13,282
|
13,493
|
13,397
|
13,305
|
13,280
|
13,166
|
14,600
|
23,933
|
23,833
|
28,400
|
27,647
|
22,810
|
20,522
|
20,073
|
19,640
|
17,817
|
19,113
|
19,404
|
19,119
|
21,108
|
20,845
|
20,876
|
20,674
|
19,132
|
19,339
|
19,214
|
17,542
|
19,143
|
19,135
|
21,123
|
20,798
|
19,869
|
19,831
|
19,908
|
19,555
|
18,324
|
18,376
|
18,741
|
18,100
|
19,853
|
|
総負債
|
7,777
|
9,515
|
9,714
|
8,555
|
8,823
|
8,799
|
9,450
|
9,109
|
9,661
|
9,840
|
9,467
|
9,487
|
9,971
|
9,226
|
9,429
|
9,255
|
9,622
|
9,568
|
9,408
|
9,628
|
9,339
|
19,099
|
19,382
|
19,996
|
20,423
|
20,148
|
20,591
|
21,160
|
24,745
|
33,096
|
34,740
|
40,427
|
40,307
|
39,022
|
31,758
|
30,629
|
30,157
|
28,670
|
28,048
|
28,598
|
28,893
|
29,022
|
29,517
|
30,099
|
29,744
|
30,592
|
31,290
|
31,487
|
30,974
|
30,972
|
31,001
|
31,204
|
28,664
|
28,332
|
29,459
|
29,077
|
28,698
|
28,071
|
28,880
|
28,695
|
27,644
|
27,653
|
|
資本金及び資本剰余金
|
7,613
|
6,611
|
6,856
|
7,818
|
9,325
|
10,011
|
10,394
|
10,749
|
11,983
|
12,096
|
11,956
|
12,282
|
12,991
|
12,316
|
19,748
|
9,506
|
9,347
|
8,346
|
7,736
|
6,334
|
4,956
|
0
|
0
|
0
|
0
|
169
|
414
|
214
|
346
|
225
|
274
|
265
|
495
|
0
|
0
|
0
|
384
|
581
|
343
|
-
|
-
|
113
|
586
|
113
|
-
|
-
|
-
|
-
|
-
|
-
|
195
|
-
|
-
|
77
|
490
|
-
|
66
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
12,287
|
12,746
|
13,305
|
14,161
|
14,840
|
15,516
|
16,204
|
17,237
|
19,090
|
19,868
|
20,701
|
22,172
|
23,599
|
24,564
|
25,461
|
26,737
|
28,097
|
29,618
|
30,799
|
32,061
|
32,411
|
32,699
|
31,226
|
30,172
|
29,485
|
30,134
|
30,936
|
30,815
|
30,768
|
30,778
|
30,088
|
23,273
|
22,779
|
22,745
|
663
|
3,415
|
3,309
|
4,687
|
4,466
|
4,376
|
2,990
|
3,081
|
5,284
|
6,974
|
7,143
|
7,993
|
9,822
|
11,275
|
13,113
|
15,830
|
17,840
|
18,517
|
19,280
|
20,163
|
20,733
|
22,565
|
23,965
|
24,273
|
25,687
|
26,607
|
27,333
|
26,552
|
|
株主資本
|
20,720
|
19,886
|
20,858
|
22,736
|
25,001
|
26,301
|
26,972
|
28,497
|
31,882
|
32,605
|
33,545
|
35,354
|
37,628
|
37,583
|
36,088
|
37,027
|
38,254
|
38,789
|
39,169
|
38,823
|
37,839
|
33,202
|
31,421
|
30,241
|
29,645
|
30,647
|
31,778
|
31,215
|
31,344
|
31,294
|
30,746
|
23,924
|
23,819
|
23,068
|
928
|
3,617
|
3,866
|
5,463
|
4,909
|
4,513
|
3,045
|
3,306
|
6,077
|
7,380
|
7,424
|
8,177
|
9,950
|
11,333
|
13,328
|
16,048
|
18,013
|
18,810
|
19,698
|
20,670
|
21,581
|
23,058
|
24,469
|
24,670
|
26,274
|
26,880
|
27,728
|
27,209
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,913
|
9,969
|
9,950
|
9,993
|
10,024
|
10,008
|
9,935
|
9,939
|
19,403
|
19,398
|
19,381
|
19,361
|
15,378
|
15,365
|
15,388
|
15,405
|
15,428
|
15,434
|
13,437
|
13,449
|
15,425
|
15,226
|
15,231
|
15,235
|
13,695
|
15,245
|
13,708
|
12,195
|
15,045
|
14,983
|
16,877
|
15,486
|
14,530
|
15,398
|
14,566
|
14,543
|
13,190
|
14,634
|
13,212
|
13,258
|
14,788
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-11,418
|
-7,352
|
-6,578
|
-6,409
|
-7,086
|
-8,640
|
-877
|
-43
|
-1,460
|
-17,910
|
-16,022
|
-20,210
|
-20,532
|
3,277
|
5,073
|
5,075
|
1,070
|
3,174
|
2,014
|
3,503
|
4,825
|
4,012
|
2,933
|
3,709
|
788
|
2,831
|
2,398
|
649
|
7,675
|
8,275
|
8,374
|
8,516
|
5,809
|
3,997
|
2,451
|
692
|
158
|
1,334
|
-1,093
|
-588
|
2,454
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.86
|
31.73
|
32.9
|
33.71
|
32.71
|
31.49
|
31.83
|
31.71
|
62.0
|
63.09
|
81.01
|
81.28
|
66.66
|
1655.71
|
425.44
|
398.47
|
282.41
|
314.4
|
297.74
|
441.67
|
466.58
|
250.55
|
206.38
|
205.21
|
167.48
|
153.22
|
120.96
|
91.5
|
93.75
|
83.18
|
89.72
|
78.62
|
70.3
|
71.35
|
63.17
|
59.43
|
53.47
|
55.7
|
49.15
|
47.81
|
54.35
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|