|
(単位:百万ドル)
|
1Q10
|
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
|
|
現金同等物
|
134
|
494
|
42
|
65
|
150
|
109
|
29
|
19
|
88
|
14
|
14
|
16
|
1,280
|
45
|
9
|
56
|
988
|
242
|
1,061
|
74
|
81
|
551
|
80
|
19
|
160
|
113
|
57
|
63
|
62
|
28
|
32
|
70
|
215
|
341
|
279
|
410
|
107
|
107
|
1,207
|
410
|
2,115
|
1,436
|
1,131
|
1,158
|
334
|
611
|
2,358
|
2,965
|
453
|
397
|
255
|
206
|
276
|
277
|
314
|
320
|
384
|
434
|
1,673
|
838
|
454
|
1,096
|
|
現金 + 有価証券
|
134
|
494
|
42
|
65
|
150
|
109
|
29
|
19
|
88
|
14
|
14
|
16
|
1,280
|
45
|
9
|
56
|
988
|
242
|
1,061
|
74
|
81
|
551
|
80
|
19
|
160
|
113
|
57
|
63
|
62
|
28
|
32
|
70
|
215
|
341
|
279
|
410
|
107
|
107
|
1,207
|
410
|
2,115
|
1,436
|
1,131
|
1,158
|
334
|
611
|
2,358
|
2,965
|
453
|
397
|
255
|
206
|
276
|
277
|
314
|
320
|
384
|
434
|
1,673
|
838
|
454
|
1,096
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
4,274
|
4,008
|
4,502
|
4,527
|
3,725
|
4,389
|
4,351
|
4,502
|
4,652
|
5,469
|
5,476
|
4,988
|
5,394
|
5,321
|
3,823
|
2,985
|
3,346
|
2,802
|
2,570
|
2,449
|
3,055
|
2,944
|
3,330
|
3,153
|
2,656
|
3,392
|
4,358
|
4,440
|
4,318
|
4,223
|
3,659
|
4,291
|
3,788
|
4,262
|
4,874
|
3,294
|
2,908
|
3,776
|
4,803
|
5,780
|
5,254
|
6,120
|
6,967
|
8,995
|
8,421
|
6,704
|
6,964
|
6,630
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
990
|
1,025
|
1,210
|
1,134
|
800
|
994
|
1,389
|
1,111
|
934
|
892
|
1,069
|
1,088
|
1,159
|
1,411
|
1,862
|
1,093
|
977
|
1,318
|
1,589
|
1,014
|
855
|
999
|
1,085
|
1,038
|
1,232
|
1,714
|
1,762
|
1,770
|
1,922
|
1,604
|
1,983
|
1,609
|
1,699
|
1,729
|
2,336
|
1,522
|
1,680
|
1,586
|
1,644
|
2,091
|
1,538
|
2,024
|
3,193
|
3,304
|
3,703
|
3,347
|
3,096
|
2,681
|
2,652
|
3,234
|
3,173
|
2,554
|
2,195
|
2,497
|
3,345
|
3,352
|
3,257
|
3,356
|
3,319
|
3,955
|
3,233
|
3,969
|
|
流動資産合計
|
4,607
|
4,906
|
4,643
|
5,507
|
5,447
|
5,939
|
6,348
|
6,069
|
6,097
|
5,069
|
5,893
|
5,843
|
7,368
|
6,580
|
7,771
|
7,023
|
7,333
|
7,472
|
8,366
|
5,491
|
4,435
|
7,179
|
4,660
|
4,313
|
4,593
|
5,970
|
5,742
|
6,528
|
5,642
|
4,785
|
6,031
|
6,506
|
6,791
|
7,003
|
7,686
|
6,061
|
6,629
|
6,259
|
7,914
|
7,863
|
7,719
|
7,116
|
8,793
|
9,909
|
10,584
|
10,311
|
12,828
|
13,269
|
12,978
|
12,961
|
11,082
|
10,598
|
9,687
|
9,704
|
11,432
|
12,248
|
12,093
|
13,453
|
14,385
|
15,133
|
12,763
|
14,160
|
|
有形固定資産
|
17,735
|
18,332
|
18,810
|
19,333
|
19,893
|
20,799
|
21,388
|
22,192
|
22,910
|
23,761
|
24,312
|
24,846
|
25,223
|
25,566
|
26,454
|
26,947
|
27,263
|
27,555
|
27,963
|
29,882
|
30,368
|
29,784
|
31,214
|
32,035
|
32,673
|
33,012
|
33,119
|
33,293
|
33,556
|
34,221
|
34,979
|
35,620
|
36,416
|
37,055
|
37,803
|
38,738
|
39,348
|
40,089
|
40,763
|
41,603
|
42,159
|
42,538
|
42,360
|
41,913
|
42,102
|
42,233
|
42,254
|
42,088
|
44,033
|
44,129
|
44,167
|
44,401
|
44,597
|
45,054
|
45,340
|
45,804
|
46,431
|
47,436
|
48,099
|
49,062
|
49,715
|
50,495
|
|
固定資産合計
|
21,894
|
23,384
|
23,829
|
25,854
|
26,374
|
27,040
|
27,376
|
28,056
|
27,796
|
28,598
|
29,385
|
30,091
|
30,733
|
31,297
|
32,354
|
33,115
|
33,657
|
34,099
|
34,540
|
41,610
|
42,071
|
40,981
|
43,868
|
44,639
|
45,145
|
45,431
|
45,517
|
45,666
|
45,888
|
46,529
|
47,270
|
47,912
|
48,691
|
49,309
|
50,066
|
50,909
|
51,769
|
52,463
|
53,102
|
53,870
|
54,546
|
54,828
|
54,943
|
54,197
|
54,399
|
54,494
|
54,492
|
54,256
|
57,341
|
57,389
|
57,355
|
57,510
|
57,638
|
58,025
|
58,372
|
58,734
|
59,280
|
60,108
|
60,677
|
62,035
|
62,643
|
63,282
|
|
総資産
|
26,501
|
28,290
|
28,473
|
31,361
|
31,821
|
32,978
|
33,724
|
34,125
|
33,893
|
33,667
|
35,278
|
35,934
|
38,101
|
37,877
|
40,125
|
40,139
|
40,991
|
41,571
|
42,906
|
47,101
|
46,505
|
48,159
|
48,528
|
48,952
|
49,737
|
51,401
|
51,258
|
52,194
|
51,530
|
51,313
|
53,301
|
54,418
|
55,482
|
56,311
|
57,752
|
56,970
|
58,398
|
58,722
|
61,015
|
61,733
|
62,265
|
61,945
|
63,736
|
64,107
|
64,984
|
64,805
|
67,320
|
67,526
|
70,319
|
70,350
|
68,437
|
68,108
|
67,325
|
67,729
|
69,804
|
70,982
|
71,373
|
73,561
|
75,062
|
77,168
|
75,406
|
77,442
|
|
買掛金
|
419
|
457
|
511
|
542
|
607
|
770
|
820
|
773
|
872
|
762
|
798
|
764
|
790
|
777
|
1,040
|
723
|
750
|
705
|
728
|
773
|
704
|
790
|
844
|
860
|
743
|
602
|
453
|
397
|
526
|
674
|
720
|
801
|
730
|
893
|
1,153
|
1,102
|
918
|
1,078
|
1,057
|
1,004
|
915
|
902
|
896
|
704
|
830
|
853
|
708
|
632
|
868
|
803
|
754
|
743
|
750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
782
|
1,000
|
500
|
1,050
|
1,700
|
1,200
|
1,546
|
1,150
|
540
|
1,049
|
1,125
|
900
|
1,300
|
1,939
|
2,206
|
1,399
|
1,400
|
1,619
|
1,863
|
835
|
875
|
2,838
|
2,577
|
2,300
|
3,355
|
3,009
|
2,855
|
2,377
|
2,669
|
3,406
|
1,500
|
2,695
|
500
|
2,300
|
1,981
|
1,750
|
2,325
|
1,325
|
1,325
|
1,513
|
1,398
|
1,399
|
1,399
|
2,629
|
1,889
|
2,654
|
1,744
|
1,149
|
1,204
|
1,470
|
1,300
|
1,149
|
2,049
|
1,149
|
1,150
|
2,453
|
1,623
|
|
流動負債合計
|
4,941
|
4,667
|
4,591
|
5,880
|
6,458
|
7,359
|
7,644
|
7,432
|
7,697
|
7,618
|
7,236
|
7,756
|
7,519
|
6,873
|
8,724
|
8,239
|
7,622
|
8,470
|
8,972
|
7,874
|
5,876
|
6,466
|
6,879
|
7,167
|
6,013
|
7,026
|
7,568
|
8,251
|
7,048
|
7,819
|
8,439
|
9,295
|
8,840
|
9,449
|
10,922
|
7,168
|
8,593
|
6,264
|
8,670
|
9,130
|
6,915
|
7,482
|
7,847
|
8,988
|
10,539
|
10,529
|
11,871
|
11,625
|
15,374
|
14,978
|
12,897
|
12,265
|
10,410
|
10,709
|
12,475
|
13,131
|
13,030
|
14,809
|
13,404
|
15,177
|
14,872
|
14,757
|
|
長期借入金
|
10,916
|
12,417
|
12,705
|
13,281
|
13,274
|
13,545
|
14,109
|
14,029
|
13,571
|
13,347
|
14,747
|
14,655
|
16,394
|
16,430
|
16,482
|
16,227
|
17,468
|
17,063
|
17,707
|
19,157
|
20,192
|
20,893
|
20,841
|
20,827
|
21,920
|
21,922
|
21,121
|
21,121
|
21,123
|
20,027
|
21,711
|
21,714
|
23,016
|
23,020
|
22,509
|
24,678
|
24,182
|
26,385
|
25,639
|
25,643
|
27,856
|
27,285
|
28,537
|
28,541
|
27,146
|
27,149
|
28,133
|
28,135
|
26,889
|
26,892
|
26,548
|
26,551
|
27,439
|
27,443
|
27,446
|
27,448
|
28,285
|
28,289
|
30,756
|
30,746
|
29,127
|
31,110
|
|
有利子負債合計
|
10,916
|
12,417
|
12,705
|
13,564
|
13,274
|
14,327
|
15,109
|
14,529
|
14,621
|
15,047
|
15,947
|
16,202
|
17,544
|
16,970
|
17,532
|
17,352
|
18,368
|
18,363
|
19,646
|
21,364
|
21,592
|
22,293
|
22,460
|
22,541
|
22,756
|
22,798
|
23,959
|
23,698
|
23,423
|
23,381
|
24,720
|
24,569
|
25,393
|
25,689
|
25,914
|
26,178
|
26,876
|
26,885
|
27,939
|
27,625
|
29,606
|
29,610
|
29,862
|
29,866
|
28,659
|
28,548
|
29,532
|
29,535
|
29,518
|
28,781
|
29,202
|
28,295
|
28,588
|
28,647
|
28,916
|
28,748
|
29,434
|
30,338
|
31,905
|
31,896
|
31,580
|
32,733
|
|
純有利子負債
|
10,781
|
11,922
|
12,662
|
13,498
|
13,123
|
14,218
|
15,080
|
14,510
|
14,533
|
15,032
|
15,933
|
16,186
|
16,263
|
16,924
|
17,522
|
17,295
|
17,379
|
18,121
|
18,585
|
21,289
|
21,511
|
21,742
|
22,380
|
22,522
|
22,595
|
22,684
|
23,902
|
23,635
|
23,361
|
23,353
|
24,687
|
24,498
|
25,178
|
25,347
|
25,635
|
25,768
|
26,769
|
26,778
|
26,731
|
27,215
|
27,490
|
28,174
|
28,731
|
28,708
|
28,325
|
27,937
|
27,174
|
26,570
|
29,065
|
28,384
|
28,947
|
28,089
|
28,312
|
28,370
|
28,602
|
28,428
|
29,050
|
29,904
|
30,232
|
31,058
|
31,126
|
31,637
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|