|
(単位:百万ドル)
|
4Q10
|
4Q11
|
4Q12
|
4Q13
|
4Q14
|
4Q15
|
4Q16
|
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
|
1,248
|
1,096
|
2,879
|
1,038
|
2,226
|
6,946
|
988
|
963
|
1,418
|
1,861
|
1,875
|
1,782
|
1,973
|
2,165
|
1,241
|
1,975
|
1,804
|
2,402
|
1,827
|
2,177
|
1,743
|
2,436
|
2,045
|
2,198
|
2,250
|
2,091
|
2,258
|
2,834
|
2,176
|
2,670
|
2,250
|
3,227
|
2,991
|
2,258
|
3,319
|
3,300
|
1,697
|
|
有価証券
|
36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,284
|
1,096
|
2,879
|
1,038
|
2,226
|
6,946
|
988
|
963
|
1,418
|
1,861
|
1,875
|
1,782
|
1,973
|
2,165
|
1,241
|
1,975
|
1,804
|
2,402
|
1,827
|
2,177
|
1,743
|
2,436
|
2,045
|
2,198
|
2,250
|
2,091
|
2,258
|
2,834
|
2,176
|
2,670
|
2,250
|
3,227
|
2,991
|
2,258
|
3,319
|
3,300
|
1,697
|
|
売掛金
|
5,476
|
6,213
|
5,572
|
5,338
|
5,408
|
5,350
|
7,523
|
7,128
|
6,289
|
6,061
|
5,665
|
5,822
|
5,108
|
5,260
|
5,254
|
5,676
|
5,189
|
4,545
|
4,385
|
4,581
|
4,572
|
4,488
|
4,046
|
4,529
|
4,253
|
4,471
|
3,730
|
3,696
|
3,435
|
3,539
|
3,385
|
3,408
|
3,456
|
3,766
|
3,462
|
3,059
|
3,384
|
|
商品及び製品
|
3,866
|
5,012
|
5,502
|
5,053
|
4,371
|
3,966
|
4,954
|
4,924
|
5,113
|
4,971
|
4,866
|
4,731
|
4,782
|
4,850
|
4,636
|
4,422
|
4,290
|
4,361
|
4,516
|
4,403
|
4,406
|
4,362
|
4,167
|
3,818
|
4,012
|
4,049
|
3,859
|
3,833
|
4,118
|
4,109
|
4,051
|
4,021
|
3,949
|
3,927
|
3,959
|
3,007
|
3,247
|
|
流動資産合計
|
12,042
|
14,453
|
16,355
|
13,720
|
14,396
|
18,398
|
16,961
|
15,382
|
14,687
|
14,711
|
13,881
|
13,794
|
13,431
|
13,805
|
12,542
|
13,464
|
12,884
|
12,781
|
12,160
|
13,005
|
12,401
|
12,822
|
12,154
|
12,573
|
12,451
|
12,164
|
11,453
|
12,051
|
11,501
|
12,088
|
11,425
|
12,485
|
12,297
|
11,632
|
12,314
|
12,552
|
11,528
|
|
有形固定資産
|
4,357
|
5,947
|
6,315
|
6,635
|
6,535
|
6,544
|
8,073
|
7,673
|
7,420
|
7,213
|
7,101
|
6,868
|
6,785
|
6,732
|
6,643
|
6,436
|
6,221
|
6,122
|
6,152
|
6,296
|
6,112
|
6,127
|
6,040
|
5,982
|
5,932
|
5,740
|
5,568
|
5,739
|
5,751
|
5,712
|
5,622
|
5,750
|
5,618
|
5,573
|
5,672
|
4,581
|
4,631
|
|
固定資産合計
|
26,110
|
35,689
|
34,254
|
33,788
|
32,024
|
35,860
|
75,929
|
55,233
|
54,494
|
52,319
|
51,180
|
46,889
|
46,423
|
45,619
|
44,704
|
44,006
|
42,446
|
42,210
|
37,577
|
37,635
|
36,603
|
36,373
|
35,697
|
35,093
|
34,608
|
33,768
|
32,799
|
31,955
|
31,955
|
31,007
|
30,663
|
30,994
|
30,476
|
29,706
|
29,444
|
26,774
|
26,887
|
|
総資産
|
38,152
|
50,142
|
50,609
|
47,508
|
46,420
|
54,258
|
92,890
|
70,615
|
69,181
|
67,030
|
65,061
|
60,683
|
59,854
|
59,424
|
57,246
|
57,470
|
55,330
|
54,991
|
49,737
|
50,640
|
49,004
|
49,195
|
47,851
|
47,666
|
47,059
|
45,932
|
44,252
|
44,006
|
43,456
|
43,095
|
42,088
|
43,479
|
42,773
|
41,338
|
41,758
|
39,326
|
38,415
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,256
|
2,516
|
1,831
|
1,116
|
1,136
|
1,474
|
2,674
|
2,674
|
3,507
|
2,386
|
1,403
|
2,054
|
1,696
|
2,746
|
2,086
|
1,000
|
1,957
|
956
|
1,649
|
3,037
|
2,071
|
2,557
|
1,758
|
398
|
|
流動負債合計
|
9,694
|
13,847
|
12,888
|
11,965
|
12,289
|
13,005
|
18,519
|
17,921
|
14,756
|
14,215
|
14,830
|
14,322
|
14,028
|
14,452
|
14,107
|
13,674
|
12,322
|
11,751
|
12,103
|
13,164
|
12,089
|
12,691
|
11,825
|
11,027
|
11,613
|
10,996
|
11,534
|
11,469
|
10,411
|
11,843
|
11,394
|
12,247
|
13,792
|
13,037
|
13,797
|
12,796
|
11,157
|
|
固定負債合計
|
6,456
|
13,952
|
14,854
|
12,907
|
10,776
|
11,326
|
39,378
|
33,949
|
34,323
|
33,447
|
31,097
|
30,567
|
30,005
|
29,721
|
28,215
|
28,733
|
28,420
|
28,417
|
27,042
|
26,414
|
25,940
|
25,193
|
24,575
|
25,395
|
25,186
|
25,107
|
23,200
|
23,846
|
24,433
|
23,543
|
23,182
|
23,106
|
21,438
|
21,737
|
21,578
|
20,809
|
20,990
|
|
総負債
|
16,150
|
27,799
|
27,742
|
24,872
|
23,065
|
24,331
|
57,897
|
51,870
|
49,079
|
47,662
|
45,927
|
44,889
|
44,033
|
44,173
|
42,322
|
42,407
|
40,742
|
40,167
|
39,145
|
39,579
|
38,029
|
37,884
|
36,400
|
36,422
|
36,799
|
36,103
|
34,734
|
35,315
|
34,844
|
35,387
|
34,576
|
35,353
|
35,230
|
34,774
|
35,375
|
33,606
|
32,146
|
|
資本金及び資本剰余金
|
13,295
|
13,424
|
13,524
|
13,678
|
14,171
|
17,809
|
23,463
|
23,533
|
23,497
|
23,480
|
23,458
|
27,266
|
27,290
|
27,314
|
27,349
|
27,368
|
27,398
|
27,431
|
27,460
|
27,500
|
27,531
|
27,560
|
27,586
|
27,618
|
27,644
|
27,682
|
27,709
|
27,745
|
27,776
|
27,805
|
27,837
|
27,864
|
27,854
|
27,887
|
27,918
|
27,822
|
28,023
|
|
利益剰余金
|
9,325
|
11,284
|
12,346
|
12,535
|
14,436
|
14,851
|
13,607
|
-3,803
|
-2,688
|
-2,864
|
-3,072
|
-5,958
|
-6,063
|
-6,752
|
-7,066
|
-6,956
|
-6,887
|
-6,747
|
-11,096
|
-10,946
|
-10,869
|
-10,662
|
-10,370
|
-10,529
|
-11,484
|
-11,716
|
-11,660
|
-12,882
|
-13,086
|
-13,950
|
-13,870
|
-13,534
|
-13,673
|
-14,519
|
-14,956
|
-15,173
|
-14,958
|
|
株主資本
|
22,002
|
22,343
|
22,867
|
22,636
|
23,355
|
29,927
|
34,993
|
18,745
|
20,102
|
19,368
|
19,134
|
15,794
|
15,821
|
15,251
|
14,925
|
15,063
|
14,588
|
14,824
|
10,592
|
11,061
|
10,975
|
11,311
|
11,451
|
11,244
|
10,260
|
9,828
|
9,519
|
8,691
|
8,612
|
7,708
|
7,512
|
8,126
|
7,543
|
6,563
|
6,383
|
5,380
|
6,269
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,256
|
2,516
|
1,831
|
1,116
|
1,136
|
1,474
|
2,674
|
2,674
|
3,507
|
2,386
|
1,403
|
2,054
|
1,696
|
2,746
|
2,086
|
1,000
|
1,957
|
956
|
1,649
|
3,037
|
2,071
|
2,557
|
1,758
|
398
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91
|
1,275
|
-144
|
-688
|
-1,266
|
-353
|
497
|
931
|
1,071
|
341
|
-795
|
-196
|
-395
|
488
|
-748
|
-1,176
|
-713
|
-1,294
|
-1,578
|
46
|
-187
|
-762
|
-1,542
|
-1,299
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.79
|
16.86
|
12.16
|
7.65
|
7.66
|
13.92
|
24.18
|
24.36
|
31.01
|
20.84
|
12.48
|
20.02
|
17.26
|
28.85
|
24.0
|
11.61
|
25.39
|
12.73
|
20.29
|
40.26
|
31.56
|
40.06
|
32.68
|
6.35
|