|
(単位:百万ドル)
|
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
|
4Q25
|
1Q26
|
2Q26
|
|
現金同等物
|
8,516
|
10,195
|
10,616
|
7,395
|
9,400
|
8,102
|
7,063
|
6,550
|
8,117
|
7,935
|
8,643
|
7,781
|
8,855
|
9,016
|
8,736
|
7,281
|
6,012
|
6,184
|
6,718
|
9,135
|
7,759
|
5,751
|
6,990
|
8,705
|
7,597
|
7,676
|
5,939
|
6,867
|
6,545
|
6,469
|
7,026
|
6,756
|
8,150
|
15,862
|
9,204
|
7,756
|
9,292
|
9,320
|
8,631
|
9,515
|
14,985
|
16,954
|
14,378
|
17,788
|
22,846
|
22,831
|
16,111
|
14,834
|
11,882
|
13,990
|
11,655
|
8,841
|
10,708
|
13,971
|
12,295
|
9,935
|
9,460
|
8,879
|
10,168
|
9,536
|
9,932
|
9,877
|
|
現金 + 有価証券
|
8,516
|
10,195
|
10,616
|
7,395
|
9,400
|
8,102
|
7,063
|
6,550
|
8,117
|
7,935
|
8,643
|
7,781
|
8,855
|
9,016
|
8,736
|
7,281
|
6,012
|
6,184
|
6,718
|
9,135
|
7,759
|
5,751
|
6,990
|
8,705
|
7,597
|
7,676
|
5,939
|
6,867
|
6,545
|
6,469
|
7,026
|
6,756
|
8,150
|
15,862
|
9,204
|
7,756
|
9,292
|
9,320
|
8,631
|
9,515
|
14,985
|
16,954
|
14,378
|
17,788
|
22,846
|
22,831
|
16,111
|
14,834
|
11,882
|
13,990
|
11,655
|
8,841
|
10,708
|
13,971
|
12,295
|
9,935
|
9,460
|
8,879
|
10,168
|
9,536
|
9,932
|
9,877
|
|
商品及び製品
|
35,503
|
34,793
|
41,059
|
36,318
|
38,335
|
38,651
|
44,135
|
40,714
|
41,284
|
40,558
|
47,487
|
43,803
|
43,138
|
42,793
|
49,673
|
44,858
|
45,315
|
45,451
|
51,501
|
45,141
|
46,310
|
45,007
|
50,706
|
44,469
|
44,513
|
43,453
|
49,822
|
43,046
|
43,361
|
43,442
|
50,147
|
43,783
|
43,303
|
41,985
|
50,380
|
44,269
|
44,751
|
44,134
|
51,546
|
44,435
|
41,217
|
41,084
|
51,842
|
44,949
|
46,383
|
47,754
|
57,484
|
56,511
|
61,229
|
59,921
|
64,706
|
56,576
|
56,932
|
56,722
|
63,951
|
54,892
|
55,382
|
55,611
|
63,302
|
56,435
|
57,467
|
57,729
|
|
流動資産合計
|
51,674
|
53,045
|
59,568
|
51,893
|
55,958
|
55,414
|
59,271
|
54,975
|
57,276
|
56,259
|
63,431
|
59,940
|
60,176
|
60,002
|
67,142
|
61,185
|
59,687
|
59,632
|
65,841
|
63,278
|
62,133
|
58,132
|
65,112
|
60,239
|
59,097
|
58,232
|
63,401
|
57,689
|
57,336
|
56,763
|
65,368
|
59,664
|
59,242
|
66,370
|
69,446
|
61,897
|
61,739
|
61,371
|
67,912
|
61,806
|
63,328
|
64,996
|
73,602
|
90,067
|
76,591
|
78,243
|
82,964
|
81,070
|
83,220
|
84,164
|
87,680
|
75,655
|
78,511
|
82,032
|
88,391
|
76,877
|
77,152
|
76,510
|
86,938
|
79,458
|
80,253
|
82,033
|
|
有形固定資産
|
100,209
|
101,111
|
103,812
|
105,098
|
106,293
|
108,729
|
107,729
|
109,603
|
110,729
|
110,958
|
112,561
|
113,929
|
113,692
|
113,362
|
114,654
|
115,364
|
115,146
|
116,266
|
114,975
|
114,280
|
112,151
|
112,824
|
110,835
|
110,171
|
109,787
|
108,867
|
108,676
|
107,710
|
107,450
|
108,170
|
108,155
|
107,675
|
107,622
|
104,019
|
104,358
|
104,317
|
104,604
|
104,674
|
104,326
|
105,208
|
101,872
|
101,182
|
102,232
|
92,201
|
90,996
|
91,621
|
92,242
|
94,515
|
94,741
|
96,006
|
97,553
|
100,760
|
102,335
|
104,733
|
107,471
|
110,810
|
111,498
|
113,818
|
116,598
|
119,993
|
121,261
|
125,476
|
|
固定資産合計
|
122,697
|
123,899
|
127,322
|
128,770
|
130,107
|
138,242
|
135,768
|
138,431
|
139,824
|
139,402
|
142,387
|
143,165
|
142,011
|
140,967
|
142,734
|
143,566
|
143,059
|
144,353
|
142,048
|
140,428
|
138,614
|
140,488
|
140,032
|
139,342
|
139,608
|
139,654
|
143,456
|
141,136
|
142,382
|
144,803
|
144,046
|
144,858
|
145,685
|
139,692
|
157,137
|
157,398
|
172,805
|
173,490
|
171,918
|
174,689
|
169,564
|
172,386
|
177,261
|
162,429
|
159,990
|
160,309
|
161,887
|
163,790
|
162,922
|
163,035
|
159,976
|
167,542
|
166,542
|
173,089
|
170,783
|
175,522
|
176,902
|
177,930
|
176,461
|
181,365
|
182,119
|
188,804
|
|
総資産
|
174,371
|
176,944
|
186,890
|
180,663
|
186,065
|
193,656
|
195,039
|
193,406
|
197,100
|
195,661
|
205,818
|
203,105
|
202,187
|
200,969
|
209,876
|
204,751
|
202,746
|
203,985
|
207,889
|
203,706
|
200,747
|
198,620
|
205,144
|
199,581
|
198,705
|
197,886
|
206,857
|
198,825
|
199,718
|
201,566
|
209,414
|
204,522
|
204,927
|
206,062
|
226,583
|
219,295
|
234,544
|
234,861
|
239,830
|
236,495
|
232,892
|
237,382
|
250,863
|
252,496
|
236,581
|
238,552
|
244,851
|
244,860
|
246,142
|
247,199
|
247,656
|
243,197
|
245,053
|
255,121
|
259,174
|
252,399
|
254,054
|
254,440
|
263,399
|
260,823
|
262,372
|
270,837
|
|
買掛金
|
31,372
|
33,953
|
36,208
|
33,557
|
34,321
|
34,701
|
37,350
|
36,608
|
37,068
|
36,067
|
40,272
|
38,080
|
36,770
|
36,701
|
39,221
|
37,415
|
36,347
|
36,828
|
39,656
|
38,410
|
37,224
|
37,225
|
40,553
|
38,487
|
37,997
|
39,902
|
42,990
|
41,433
|
41,367
|
42,389
|
47,587
|
46,092
|
44,612
|
43,128
|
49,729
|
47,060
|
45,110
|
45,871
|
49,750
|
46,973
|
44,096
|
46,326
|
54,152
|
49,141
|
48,151
|
49,601
|
57,156
|
55,261
|
52,926
|
54,191
|
57,263
|
53,742
|
54,268
|
56,576
|
61,049
|
56,812
|
56,071
|
56,716
|
62,863
|
58,666
|
57,700
|
60,086
|
|
一年内返済予定の長期借入金
|
6,012
|
5,546
|
5,196
|
4,655
|
3,173
|
1,787
|
1,470
|
1,975
|
2,509
|
4,029
|
6,550
|
5,587
|
5,967
|
4,692
|
4,147
|
4,103
|
3,287
|
4,659
|
4,874
|
4,810
|
6,041
|
4,024
|
2,746
|
2,745
|
2,257
|
2,265
|
2,266
|
2,256
|
3,256
|
3,254
|
3,257
|
3,738
|
1,576
|
1,090
|
2,591
|
1,876
|
1,464
|
4,396
|
4,093
|
5,362
|
5,983
|
5,553
|
4,358
|
3,115
|
3,500
|
1,617
|
1,575
|
2,803
|
3,580
|
5,316
|
5,458
|
4,191
|
3,975
|
2,897
|
2,806
|
3,447
|
1,865
|
1,495
|
3,246
|
2,598
|
4,085
|
4,011
|
|
流動負債合計
|
64,512
|
65,655
|
68,407
|
58,484
|
62,051
|
64,624
|
67,339
|
62,300
|
68,978
|
68,315
|
76,845
|
71,818
|
73,552
|
72,214
|
77,021
|
69,345
|
67,942
|
67,152
|
71,560
|
65,272
|
69,624
|
65,262
|
70,492
|
64,619
|
70,282
|
68,122
|
74,130
|
66,928
|
74,193
|
72,811
|
80,435
|
78,521
|
80,757
|
71,683
|
85,751
|
77,477
|
79,888
|
80,283
|
83,784
|
77,790
|
82,647
|
81,957
|
88,121
|
92,645
|
80,841
|
81,122
|
87,620
|
87,379
|
96,530
|
99,899
|
101,408
|
92,198
|
95,505
|
99,220
|
104,230
|
92,415
|
96,100
|
95,260
|
102,558
|
96,584
|
102,920
|
103,566
|
|
長期借入金
|
32,668
|
35,629
|
40,803
|
40,692
|
45,486
|
45,238
|
44,872
|
44,070
|
42,956
|
41,202
|
38,872
|
38,394
|
41,536
|
40,678
|
41,702
|
41,771
|
45,699
|
43,004
|
41,720
|
41,086
|
38,867
|
38,581
|
38,617
|
38,214
|
37,151
|
36,673
|
36,178
|
36,015
|
33,774
|
33,706
|
34,206
|
30,045
|
29,477
|
44,958
|
43,275
|
43,520
|
47,425
|
44,404
|
44,912
|
43,714
|
43,006
|
40,959
|
40,849
|
41,194
|
40,273
|
39,581
|
36,425
|
34,864
|
32,174
|
29,801
|
33,935
|
34,649
|
38,120
|
36,806
|
36,342
|
36,132
|
35,928
|
35,364
|
33,645
|
33,401
|
36,520
|
35,640
|
|
資本金及び資本剰余金
|
4,059
|
3,999
|
3,969
|
7,858
|
7,596
|
7,752
|
7,538
|
4,034
|
3,964
|
4,077
|
4,197
|
3,952
|
3,728
|
3,759
|
2,688
|
2,685
|
2,434
|
2,531
|
2,546
|
2,785
|
2,677
|
2,300
|
2,327
|
2,122
|
2,033
|
2,225
|
2,392
|
2,676
|
2,525
|
2,651
|
2,798
|
2,943
|
2,851
|
3,004
|
3,178
|
3,253
|
3,020
|
3,165
|
3,375
|
3,531
|
3,267
|
3,480
|
3,768
|
3,928
|
3,704
|
3,933
|
5,088
|
5,115
|
4,862
|
4,944
|
5,087
|
5,238
|
5,517
|
4,904
|
5,198
|
5,349
|
5,430
|
5,813
|
6,198
|
6,305
|
6,240
|
6,515
|
|
利益剰余金
|
62,486
|
61,746
|
61,451
|
63,967
|
60,330
|
62,779
|
64,769
|
68,691
|
65,463
|
67,732
|
70,256
|
72,978
|
68,489
|
70,791
|
72,888
|
76,566
|
73,366
|
77,172
|
80,814
|
85,777
|
82,492
|
84,959
|
87,903
|
90,021
|
84,145
|
85,972
|
87,636
|
89,354
|
84,120
|
84,838
|
84,480
|
85,107
|
82,982
|
80,810
|
80,287
|
80,785
|
76,276
|
78,432
|
80,656
|
83,943
|
81,141
|
87,614
|
92,279
|
88,763
|
82,577
|
84,572
|
85,674
|
86,904
|
80,532
|
82,519
|
77,946
|
83,135
|
78,035
|
85,470
|
85,831
|
89,814
|
87,230
|
90,788
|
94,435
|
98,313
|
90,849
|
96,328
|
|
株主資本
|
68,602
|
66,896
|
68,020
|
71,247
|
67,992
|
72,848
|
71,391
|
75,761
|
73,935
|
74,701
|
78,601
|
81,738
|
75,841
|
76,686
|
78,522
|
81,339
|
78,199
|
82,823
|
84,053
|
85,937
|
79,990
|
82,124
|
82,630
|
83,611
|
77,758
|
79,144
|
80,475
|
80,535
|
76,114
|
79,046
|
78,906
|
80,822
|
78,324
|
73,812
|
79,469
|
79,634
|
74,910
|
77,131
|
78,307
|
81,552
|
74,110
|
81,197
|
87,504
|
87,531
|
84,592
|
87,127
|
90,757
|
91,891
|
85,600
|
85,587
|
80,123
|
83,754
|
79,231
|
85,327
|
85,583
|
90,349
|
88,073
|
90,565
|
94,276
|
97,421
|
90,341
|
96,550
|
|
有利子負債合計
|
38,680
|
41,175
|
45,999
|
45,347
|
48,659
|
47,025
|
46,342
|
46,045
|
45,465
|
45,231
|
45,422
|
43,981
|
47,503
|
45,370
|
45,849
|
45,874
|
48,757
|
47,440
|
46,373
|
45,680
|
44,908
|
42,605
|
41,363
|
40,959
|
39,408
|
38,938
|
38,444
|
38,271
|
37,030
|
36,960
|
37,463
|
33,783
|
31,053
|
46,048
|
45,866
|
45,396
|
48,889
|
48,800
|
49,005
|
49,076
|
48,989
|
46,512
|
45,207
|
44,309
|
43,773
|
41,198
|
38,000
|
37,667
|
35,754
|
35,117
|
39,393
|
38,840
|
42,095
|
39,703
|
39,148
|
39,579
|
37,793
|
36,859
|
36,891
|
35,999
|
40,605
|
39,651
|
|
純有利子負債
|
30,164
|
30,980
|
35,383
|
37,952
|
39,259
|
38,923
|
39,279
|
39,495
|
37,348
|
37,296
|
36,779
|
36,200
|
38,648
|
36,354
|
37,113
|
38,593
|
42,745
|
41,256
|
39,655
|
36,545
|
37,149
|
36,854
|
34,373
|
32,254
|
31,811
|
31,262
|
32,505
|
31,404
|
30,485
|
30,491
|
30,437
|
27,027
|
22,903
|
30,186
|
36,662
|
37,640
|
39,597
|
39,480
|
40,374
|
39,561
|
34,004
|
29,558
|
30,829
|
26,521
|
20,927
|
18,367
|
21,889
|
22,833
|
23,872
|
21,127
|
27,738
|
29,999
|
31,387
|
25,732
|
26,853
|
29,644
|
28,333
|
27,980
|
26,723
|
26,463
|
30,673
|
29,774
|
|
DEレシオ(%)
|
56.38
|
61.55
|
67.63
|
63.65
|
71.57
|
64.55
|
64.91
|
60.78
|
61.49
|
60.55
|
57.79
|
53.81
|
62.63
|
59.16
|
58.39
|
56.4
|
62.35
|
57.28
|
55.17
|
53.16
|
56.14
|
51.88
|
50.06
|
48.99
|
50.68
|
49.2
|
47.77
|
47.52
|
48.65
|
46.76
|
47.48
|
41.8
|
39.65
|
62.39
|
57.72
|
57.01
|
65.26
|
63.27
|
62.58
|
60.18
|
66.1
|
57.28
|
51.66
|
50.62
|
51.75
|
47.28
|
41.87
|
40.99
|
41.77
|
41.03
|
49.17
|
46.37
|
53.13
|
46.53
|
45.74
|
43.81
|
42.91
|
40.7
|
39.13
|
36.95
|
44.95
|
41.07
|