|
(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
|
|
現金同等物
|
1,217
|
1,093
|
1,319
|
1,343
|
4,501
|
1,581
|
992
|
1,193
|
1,192
|
1,210
|
1,416
|
1,393
|
1,180
|
1,435
|
1,627
|
1,565
|
1,216
|
1,306
|
1,199
|
1,242
|
1,184
|
1,133
|
1,000
|
1,281
|
1,235
|
1,369
|
1,154
|
1,073
|
1,140
|
1,296
|
1,656
|
1,717
|
2,919
|
1,502
|
2,438
|
3,720
|
3,813
|
3,893
|
2,437
|
2,518
|
4,294
|
2,822
|
3,107
|
2,442
|
3,649
|
5,663
|
4,631
|
3,505
|
3,802
|
3,169
|
3,050
|
4,477
|
3,439
|
2,566
|
2,964
|
2,483
|
2,740
|
2,589
|
3,200
|
2,763
|
|
有価証券
|
1,574
|
1,417
|
1,753
|
1,514
|
1,899
|
1,037
|
1,943
|
1,572
|
1,141
|
2,451
|
2,549
|
2,469
|
2,064
|
2,158
|
2,202
|
2,467
|
1,588
|
1,880
|
2,342
|
2,062
|
2,122
|
1,602
|
2,218
|
1,519
|
1,304
|
1,768
|
2,336
|
1,976
|
1,844
|
2,148
|
2,813
|
2,362
|
2,211
|
3,611
|
1,795
|
366
|
405
|
1,174
|
2,950
|
2,224
|
666
|
2,696
|
3,461
|
4,244
|
3,741
|
4,119
|
5,108
|
6,320
|
4,585
|
5,921
|
6,017
|
5,068
|
6,113
|
6,382
|
5,611
|
7,910
|
6,948
|
6,163
|
4,380
|
2,242
|
|
現金 + 有価証券
|
2,791
|
2,510
|
3,072
|
2,857
|
6,400
|
2,618
|
2,935
|
2,765
|
2,333
|
3,661
|
3,965
|
3,862
|
3,244
|
3,593
|
3,829
|
4,032
|
2,804
|
3,186
|
3,541
|
3,304
|
3,306
|
2,735
|
3,218
|
2,800
|
2,539
|
3,137
|
3,490
|
3,049
|
2,984
|
3,444
|
4,469
|
4,079
|
5,130
|
5,113
|
4,233
|
4,086
|
4,218
|
5,067
|
5,387
|
4,742
|
4,960
|
5,518
|
6,568
|
6,686
|
7,390
|
9,782
|
9,739
|
9,825
|
8,387
|
9,090
|
9,067
|
9,545
|
9,552
|
8,948
|
8,575
|
10,393
|
9,688
|
8,752
|
7,580
|
5,005
|
|
売掛金
|
1,526
|
1,754
|
1,518
|
1,568
|
1,672
|
1,784
|
1,545
|
1,478
|
1,629
|
1,623
|
1,230
|
1,333
|
1,491
|
1,524
|
1,203
|
1,355
|
1,527
|
1,477
|
1,246
|
1,394
|
1,434
|
1,481
|
1,165
|
1,269
|
1,348
|
1,447
|
1,267
|
1,337
|
1,469
|
1,576
|
1,278
|
1,454
|
1,551
|
1,585
|
1,207
|
1,440
|
1,419
|
1,342
|
1,074
|
1,316
|
1,176
|
1,392
|
1,414
|
1,584
|
1,591
|
1,653
|
1,701
|
1,795
|
2,190
|
2,040
|
1,895
|
1,877
|
1,956
|
1,976
|
1,787
|
1,671
|
1,711
|
1,862
|
1,719
|
1,860
|
|
商品及び製品
|
1,276
|
1,424
|
1,520
|
1,678
|
1,762
|
1,965
|
1,788
|
1,853
|
1,885
|
1,848
|
1,757
|
1,700
|
1,720
|
1,726
|
1,731
|
1,714
|
1,744
|
1,751
|
1,784
|
1,844
|
1,885
|
1,771
|
1,691
|
1,805
|
1,876
|
1,808
|
1,790
|
1,843
|
1,947
|
1,908
|
1,957
|
2,032
|
2,090
|
2,116
|
2,217
|
2,131
|
2,079
|
2,040
|
2,001
|
2,003
|
2,136
|
2,072
|
1,955
|
1,890
|
1,856
|
1,863
|
1,910
|
2,060
|
2,199
|
2,404
|
2,757
|
3,288
|
3,729
|
3,908
|
3,999
|
4,083
|
4,106
|
4,296
|
4,527
|
4,687
|
|
流動資産合計
|
6,323
|
6,468
|
7,060
|
7,044
|
10,860
|
7,716
|
7,828
|
7,591
|
7,353
|
8,584
|
8,230
|
8,205
|
8,038
|
8,101
|
8,019
|
8,360
|
7,456
|
7,756
|
7,768
|
7,692
|
8,060
|
7,289
|
7,074
|
6,659
|
6,689
|
7,181
|
7,457
|
7,040
|
7,511
|
7,991
|
8,734
|
8,590
|
9,592
|
9,468
|
8,097
|
7,951
|
7,956
|
8,713
|
8,761
|
8,310
|
8,488
|
9,259
|
10,239
|
10,405
|
11,177
|
13,585
|
13,685
|
14,010
|
13,043
|
13,772
|
14,021
|
15,023
|
15,514
|
15,097
|
15,122
|
17,448
|
16,789
|
15,872
|
15,026
|
13,086
|
|
有形固定資産
|
3,162
|
3,456
|
3,680
|
3,657
|
3,714
|
4,572
|
4,428
|
4,278
|
4,174
|
4,055
|
3,912
|
3,739
|
3,611
|
3,509
|
3,399
|
3,179
|
3,044
|
2,930
|
2,840
|
2,758
|
2,685
|
2,629
|
2,596
|
2,554
|
2,557
|
2,545
|
2,512
|
2,501
|
2,514
|
2,567
|
2,664
|
2,736
|
2,855
|
3,051
|
3,183
|
3,318
|
3,365
|
3,318
|
3,303
|
3,233
|
3,201
|
3,190
|
3,269
|
3,431
|
3,678
|
4,021
|
5,141
|
5,439
|
5,931
|
6,485
|
6,876
|
7,665
|
8,525
|
9,320
|
9,999
|
10,442
|
11,174
|
11,802
|
11,347
|
11,811
|
|
投資有価証券
|
641
|
523
|
453
|
449
|
334
|
350
|
265
|
239
|
218
|
225
|
215
|
204
|
203
|
210
|
216
|
212
|
219
|
219
|
224
|
232
|
228
|
216
|
221
|
220
|
224
|
233
|
235
|
241
|
250
|
258
|
268
|
271
|
271
|
278
|
251
|
281
|
300
|
298
|
300
|
34
|
36
|
47
|
49
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
6,047
|
6,181
|
6,341
|
6,266
|
6,238
|
13,191
|
12,669
|
12,418
|
12,168
|
11,930
|
11,791
|
11,496
|
11,360
|
11,143
|
10,919
|
10,575
|
10,354
|
10,144
|
9,954
|
9,654
|
9,472
|
9,251
|
9,156
|
9,027
|
9,004
|
9,035
|
8,974
|
8,938
|
8,927
|
8,938
|
8,908
|
8,917
|
8,935
|
9,105
|
9,040
|
9,492
|
9,428
|
9,279
|
9,257
|
8,973
|
8,957
|
8,948
|
9,112
|
9,234
|
9,426
|
9,688
|
10,991
|
11,266
|
11,680
|
12,285
|
13,186
|
14,197
|
15,425
|
16,541
|
17,226
|
17,437
|
18,259
|
19,449
|
20,483
|
20,671
|
|
総資産
|
12,370
|
12,649
|
13,401
|
13,310
|
17,098
|
20,907
|
20,497
|
20,009
|
19,521
|
20,514
|
20,021
|
19,701
|
19,398
|
19,244
|
18,938
|
18,935
|
17,810
|
17,900
|
17,722
|
17,346
|
17,532
|
16,540
|
16,230
|
15,686
|
15,693
|
16,216
|
16,431
|
15,978
|
16,438
|
16,929
|
17,642
|
17,507
|
18,527
|
18,573
|
17,137
|
17,443
|
17,384
|
17,992
|
18,018
|
17,283
|
17,445
|
18,207
|
19,351
|
19,639
|
20,603
|
23,273
|
24,676
|
25,276
|
24,723
|
26,057
|
27,207
|
29,220
|
30,939
|
31,638
|
32,348
|
34,885
|
35,048
|
35,321
|
35,509
|
33,757
|
|
買掛金
|
556
|
623
|
621
|
605
|
623
|
627
|
625
|
589
|
555
|
501
|
444
|
440
|
437
|
426
|
422
|
405
|
402
|
393
|
437
|
432
|
417
|
367
|
386
|
387
|
416
|
428
|
396
|
429
|
450
|
430
|
466
|
488
|
492
|
492
|
478
|
477
|
412
|
397
|
388
|
363
|
409
|
411
|
415
|
567
|
587
|
596
|
653
|
641
|
712
|
780
|
851
|
952
|
923
|
713
|
802
|
551
|
858
|
794
|
820
|
866
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
382
|
378
|
1,500
|
1,500
|
1,500
|
1,500
|
1,000
|
1,000
|
1,000
|
1,000
|
254
|
1,002
|
1,001
|
1,000
|
1,750
|
1,000
|
1,000
|
1,249
|
637
|
634
|
631
|
378
|
499
|
499
|
500
|
500
|
0
|
749
|
749
|
750
|
1,249
|
499
|
500
|
1,051
|
551
|
550
|
550
|
-
|
499
|
500
|
500
|
500
|
499
|
499
|
500
|
500
|
299
|
300
|
599
|
1,349
|
1,049
|
1,049
|
750
|
-
|
|
流動負債合計
|
1,719
|
1,838
|
1,981
|
1,793
|
1,753
|
3,668
|
3,499
|
2,909
|
3,821
|
3,425
|
3,430
|
3,110
|
2,802
|
2,723
|
2,747
|
2,471
|
1,803
|
2,643
|
2,662
|
2,286
|
3,193
|
2,500
|
2,555
|
2,420
|
1,991
|
2,170
|
2,264
|
1,602
|
1,877
|
2,055
|
2,258
|
1,860
|
1,466
|
2,382
|
2,474
|
2,159
|
2,646
|
2,007
|
2,123
|
2,381
|
2,163
|
2,185
|
2,390
|
1,700
|
2,201
|
2,413
|
2,569
|
2,528
|
2,560
|
2,798
|
2,985
|
2,904
|
2,711
|
2,652
|
3,320
|
3,553
|
3,637
|
3,686
|
3,643
|
2,489
|
|
長期借入金
|
-
|
-
|
-
|
-
|
3,498
|
4,215
|
4,211
|
4,207
|
2,703
|
4,190
|
4,186
|
4,183
|
4,165
|
4,161
|
4,158
|
4,652
|
4,394
|
3,643
|
3,641
|
3,638
|
3,134
|
3,132
|
3,120
|
2,869
|
2,975
|
2,977
|
2,978
|
2,980
|
3,084
|
3,084
|
3,577
|
3,578
|
5,066
|
4,318
|
4,319
|
5,057
|
4,558
|
5,302
|
5,303
|
5,499
|
6,245
|
6,247
|
6,248
|
6,250
|
5,752
|
7,239
|
7,241
|
7,242
|
6,745
|
7,438
|
8,235
|
9,626
|
10,920
|
10,922
|
10,624
|
12,840
|
12,842
|
12,844
|
12,846
|
12,848
|
|
固定負債合計
|
846
|
849
|
983
|
943
|
4,442
|
6,213
|
6,046
|
6,029
|
4,542
|
5,686
|
5,630
|
5,639
|
5,528
|
5,470
|
5,384
|
5,844
|
5,541
|
4,786
|
4,670
|
4,691
|
4,134
|
4,070
|
3,729
|
3,484
|
3,740
|
3,760
|
3,694
|
3,737
|
3,853
|
3,886
|
5,047
|
5,005
|
6,427
|
5,675
|
5,669
|
6,765
|
6,252
|
7,000
|
6,988
|
7,168
|
7,638
|
7,697
|
7,774
|
7,773
|
7,249
|
8,709
|
8,774
|
8,731
|
8,071
|
8,752
|
9,645
|
11,073
|
12,288
|
12,355
|
12,131
|
14,349
|
14,197
|
14,367
|
14,963
|
14,862
|
|
総負債
|
2,565
|
2,687
|
2,964
|
2,736
|
6,195
|
9,881
|
9,545
|
8,938
|
8,363
|
9,111
|
9,060
|
8,749
|
8,330
|
8,193
|
8,131
|
8,315
|
7,344
|
7,429
|
7,332
|
6,977
|
7,327
|
6,570
|
6,284
|
5,904
|
5,731
|
5,930
|
5,958
|
5,339
|
5,730
|
5,941
|
7,305
|
6,865
|
7,893
|
8,057
|
8,143
|
8,924
|
8,898
|
9,007
|
9,111
|
9,549
|
9,801
|
9,882
|
10,164
|
9,473
|
9,450
|
11,122
|
11,343
|
11,259
|
10,631
|
11,550
|
12,630
|
13,977
|
14,999
|
15,007
|
15,451
|
17,902
|
17,834
|
18,053
|
18,606
|
17,351
|
|
資本金及び資本剰余金
|
1,740
|
1,740
|
1,740
|
1,740
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
1,741
|
|
利益剰余金
|
22,573
|
23,907
|
24,695
|
25,206
|
25,726
|
26,175
|
26,278
|
26,345
|
26,592
|
27,179
|
27,205
|
27,330
|
27,677
|
27,993
|
28,173
|
28,331
|
28,686
|
29,189
|
29,653
|
29,948
|
30,286
|
30,731
|
31,176
|
31,457
|
31,850
|
32,432
|
33,107
|
33,595
|
34,149
|
34,935
|
34,662
|
35,619
|
36,413
|
37,378
|
37,906
|
38,396
|
38,974
|
39,674
|
39,898
|
40,227
|
40,780
|
41,305
|
42,051
|
42,860
|
43,846
|
44,847
|
45,919
|
47,053
|
48,280
|
49,519
|
50,353
|
50,930
|
51,522
|
52,098
|
52,283
|
52,199
|
52,135
|
52,304
|
52,262
|
52,196
|
|
株主資本
|
9,805
|
9,962
|
10,437
|
10,574
|
10,903
|
11,026
|
10,952
|
11,071
|
11,158
|
11,403
|
10,961
|
10,952
|
11,068
|
11,051
|
10,807
|
10,620
|
10,466
|
10,471
|
10,390
|
10,369
|
10,205
|
9,970
|
9,946
|
9,782
|
9,962
|
10,286
|
10,473
|
10,639
|
10,708
|
10,988
|
10,337
|
10,642
|
10,634
|
10,516
|
8,994
|
8,519
|
8,486
|
8,985
|
8,907
|
7,734
|
7,644
|
8,325
|
9,187
|
10,166
|
11,153
|
12,151
|
13,333
|
14,017
|
14,092
|
14,507
|
14,577
|
15,243
|
15,940
|
16,631
|
16,897
|
16,983
|
17,214
|
17,268
|
16,903
|
16,406
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
3,498
|
4,215
|
4,593
|
4,585
|
4,203
|
5,690
|
5,686
|
5,683
|
5,165
|
5,161
|
5,158
|
5,652
|
4,648
|
4,645
|
4,631
|
4,638
|
4,884
|
4,132
|
4,120
|
4,118
|
3,612
|
3,611
|
3,609
|
3,358
|
3,583
|
3,583
|
4,077
|
4,078
|
5,066
|
5,067
|
5,068
|
5,807
|
5,807
|
5,801
|
5,803
|
6,550
|
6,796
|
6,797
|
6,798
|
6,250
|
6,251
|
7,739
|
7,741
|
7,742
|
7,244
|
7,937
|
8,735
|
10,126
|
11,219
|
11,222
|
11,223
|
14,189
|
13,891
|
13,893
|
13,596
|
12,848
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-2,902
|
1,597
|
1,658
|
1,820
|
1,870
|
2,029
|
1,721
|
1,821
|
1,921
|
1,568
|
1,329
|
1,620
|
1,844
|
1,459
|
1,090
|
1,334
|
1,578
|
1,397
|
902
|
1,318
|
1,073
|
474
|
119
|
309
|
599
|
139
|
-392
|
-1
|
-64
|
-46
|
835
|
1,721
|
1,589
|
734
|
416
|
1,808
|
1,836
|
1,279
|
230
|
-436
|
-1,139
|
-2,043
|
-1,998
|
-2,083
|
-1,143
|
-1,153
|
-332
|
581
|
1,667
|
2,274
|
2,648
|
3,796
|
4,203
|
5,141
|
6,016
|
7,843
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
32.08
|
38.23
|
41.94
|
41.41
|
37.67
|
49.9
|
51.87
|
51.89
|
46.67
|
46.7
|
47.73
|
53.22
|
44.41
|
44.36
|
44.57
|
44.73
|
47.86
|
41.44
|
41.42
|
42.1
|
36.26
|
35.11
|
34.46
|
31.56
|
33.46
|
32.61
|
39.44
|
38.32
|
47.64
|
48.18
|
56.35
|
68.17
|
68.43
|
64.56
|
65.15
|
84.69
|
88.91
|
81.65
|
74.0
|
61.48
|
56.05
|
63.69
|
58.06
|
55.23
|
51.41
|
54.71
|
59.92
|
66.43
|
70.38
|
67.48
|
66.42
|
83.55
|
80.7
|
80.46
|
80.44
|
78.31
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|