|
(単位:百万ドル)
|
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
|
174
|
115
|
170
|
134
|
128
|
165
|
201
|
214
|
275
|
271
|
114
|
82
|
60
|
51
|
54
|
58
|
66
|
60
|
78
|
84
|
|
有価証券
|
25
|
87
|
86
|
102
|
70
|
71
|
60
|
52
|
10
|
1
|
-
|
-
|
23
|
30
|
29
|
30
|
27
|
28
|
31
|
32
|
|
現金 + 有価証券
|
199
|
202
|
257
|
236
|
199
|
237
|
261
|
266
|
285
|
272
|
114
|
82
|
84
|
82
|
83
|
88
|
94
|
89
|
110
|
116
|
|
売掛金
|
124
|
111
|
115
|
122
|
123
|
130
|
143
|
100
|
128
|
107
|
58
|
36
|
30
|
44
|
39
|
26
|
25
|
43
|
34
|
28
|
|
流動資産合計
|
544
|
515
|
546
|
545
|
520
|
518
|
519
|
531
|
577
|
553
|
258
|
208
|
200
|
219
|
205
|
206
|
219
|
244
|
258
|
263
|
|
有形固定資産
|
71
|
65
|
63
|
59
|
65
|
61
|
60
|
59
|
58
|
56
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
|
固定資産合計
|
2,208
|
2,154
|
2,155
|
2,089
|
2,056
|
2,005
|
1,950
|
1,947
|
1,903
|
1,606
|
951
|
945
|
922
|
904
|
899
|
873
|
849
|
838
|
839
|
823
|
|
総資産
|
2,753
|
2,669
|
2,701
|
2,635
|
2,577
|
2,525
|
2,470
|
2,479
|
2,481
|
2,161
|
1,210
|
1,153
|
1,122
|
1,124
|
1,105
|
1,079
|
1,068
|
1,083
|
1,097
|
1,087
|
|
買掛金
|
21
|
18
|
13
|
24
|
14
|
16
|
7
|
11
|
14
|
25
|
8
|
4
|
15
|
10
|
9
|
4
|
4
|
7
|
8
|
5
|
|
一年内返済予定の長期借入金
|
43
|
43
|
43
|
43
|
36
|
36
|
36
|
36
|
36
|
36
|
109
|
36
|
36
|
36
|
66
|
36
|
24
|
24
|
21
|
21
|
|
流動負債合計
|
214
|
207
|
224
|
187
|
179
|
208
|
189
|
196
|
210
|
225
|
166
|
98
|
86
|
81
|
102
|
92
|
73
|
71
|
73
|
89
|
|
長期借入金
|
967
|
956
|
795
|
784
|
747
|
738
|
729
|
720
|
711
|
752
|
619
|
610
|
591
|
576
|
519
|
509
|
510
|
499
|
454
|
438
|
|
固定負債合計
|
1,188
|
1,174
|
1,025
|
1,010
|
962
|
944
|
939
|
927
|
914
|
956
|
742
|
732
|
713
|
698
|
646
|
636
|
636
|
633
|
628
|
607
|
|
総負債
|
1,403
|
1,382
|
1,250
|
1,198
|
1,142
|
1,153
|
1,129
|
1,124
|
1,125
|
1,181
|
909
|
831
|
799
|
780
|
748
|
729
|
709
|
704
|
701
|
697
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
124
|
89
|
264
|
264
|
257
|
207
|
187
|
207
|
196
|
-198
|
-124
|
-95
|
-94
|
-70
|
-57
|
-56
|
-48
|
-28
|
2
|
9
|
|
株主資本
|
1,353
|
1,290
|
1,456
|
1,443
|
1,441
|
1,379
|
1,349
|
1,364
|
1,367
|
992
|
301
|
322
|
323
|
343
|
356
|
349
|
359
|
378
|
396
|
389
|
|
有利子負債合計
|
1,011
|
1,000
|
839
|
828
|
783
|
774
|
765
|
756
|
747
|
788
|
729
|
646
|
627
|
613
|
585
|
546
|
535
|
524
|
475
|
459
|
|
純有利子負債
|
811
|
797
|
582
|
591
|
584
|
537
|
503
|
489
|
461
|
515
|
614
|
564
|
543
|
531
|
502
|
457
|
441
|
435
|
365
|
342
|
|
DEレシオ(%)
|
74.71
|
77.5
|
57.61
|
57.4
|
54.35
|
56.13
|
56.72
|
55.43
|
54.67
|
79.45
|
241.99
|
200.53
|
194.38
|
178.51
|
164.23
|
156.12
|
149.14
|
138.66
|
119.89
|
117.9
|