|
(単位:百万ドル)
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
761
|
1,183
|
1,049
|
2,571
|
1,413
|
951
|
943
|
1,080
|
1,245
|
876
|
332
|
502
|
436
|
460
|
567
|
741
|
551
|
1,192
|
|
現金 + 有価証券
|
761
|
1,183
|
1,049
|
2,571
|
1,413
|
951
|
943
|
1,080
|
1,245
|
876
|
332
|
502
|
436
|
460
|
567
|
741
|
551
|
1,192
|
|
売掛金
|
340
|
383
|
412
|
514
|
684
|
690
|
665
|
702
|
637
|
669
|
849
|
953
|
1,035
|
1,074
|
1,187
|
1,414
|
1,577
|
1,581
|
|
流動資産合計
|
1,184
|
1,716
|
1,626
|
3,235
|
2,298
|
1,817
|
1,824
|
1,939
|
2,048
|
1,696
|
1,300
|
1,616
|
1,607
|
1,660
|
1,875
|
2,312
|
2,367
|
2,993
|
|
有形固定資産
|
22
|
62
|
62
|
-
|
63
|
62
|
71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,436
|
2,883
|
2,941
|
2,929
|
3,869
|
4,114
|
3,981
|
3,909
|
3,867
|
3,786
|
3,704
|
3,743
|
3,655
|
3,609
|
3,567
|
3,557
|
3,339
|
2,967
|
|
総資産
|
2,621
|
4,600
|
4,568
|
6,164
|
6,167
|
5,931
|
5,805
|
5,848
|
5,916
|
5,482
|
5,005
|
5,359
|
5,263
|
5,269
|
5,442
|
5,869
|
5,707
|
5,959
|
|
買掛金
|
158
|
192
|
208
|
258
|
369
|
283
|
261
|
273
|
282
|
260
|
281
|
371
|
390
|
387
|
427
|
563
|
595
|
553
|
|
流動負債合計
|
486
|
603
|
569
|
640
|
785
|
644
|
543
|
578
|
619
|
591
|
805
|
944
|
762
|
729
|
779
|
1,057
|
1,409
|
1,093
|
|
長期借入金
|
2,137
|
1,733
|
1,731
|
3,202
|
3,196
|
3,190
|
3,184
|
3,178
|
3,173
|
3,167
|
2,912
|
2,906
|
3,490
|
3,482
|
3,474
|
3,509
|
3,510
|
3,511
|
|
固定負債合計
|
2,265
|
1,998
|
1,948
|
3,385
|
3,370
|
3,379
|
3,380
|
3,366
|
3,398
|
3,373
|
3,104
|
3,159
|
3,740
|
3,725
|
3,725
|
3,722
|
3,722
|
3,698
|
|
総負債
|
2,751
|
2,602
|
2,519
|
4,025
|
4,155
|
4,024
|
3,923
|
3,945
|
4,017
|
3,965
|
3,909
|
4,103
|
4,502
|
4,455
|
4,504
|
4,779
|
5,131
|
4,792
|
|
資本金及び資本剰余金
|
493
|
3,015
|
3,085
|
3,160
|
3,163
|
3,149
|
3,112
|
3,156
|
3,146
|
2,688
|
2,175
|
2,134
|
1,420
|
1,172
|
992
|
593
|
474
|
448
|
|
利益剰余金
|
-1,023
|
-1,009
|
-1,009
|
-977
|
-1,093
|
-1,114
|
-1,091
|
-1,170
|
-1,175
|
-1,094
|
-986
|
-813
|
-577
|
-267
|
-
|
599
|
173
|
723
|
|
株主資本
|
-130
|
1,997
|
2,049
|
2,138
|
2,012
|
1,907
|
1,881
|
1,902
|
1,898
|
1,517
|
1,095
|
1,256
|
760
|
814
|
938
|
1,089
|
575
|
1,167
|
|
有利子負債合計
|
2,137
|
1,733
|
1,731
|
3,202
|
3,196
|
3,190
|
3,184
|
3,178
|
3,173
|
3,167
|
2,912
|
2,906
|
3,490
|
3,482
|
3,474
|
3,509
|
3,510
|
3,511
|
|
純有利子負債
|
1,376
|
549
|
681
|
631
|
1,782
|
2,238
|
2,241
|
2,097
|
1,926
|
2,291
|
2,580
|
2,404
|
3,054
|
3,022
|
2,907
|
2,768
|
2,959
|
2,318
|
|
DEレシオ(%)
|
-1644.61
|
86.79
|
84.48
|
149.75
|
158.82
|
167.27
|
169.2
|
167.05
|
167.1
|
208.7
|
265.77
|
231.3
|
459.07
|
427.35
|
370.33
|
321.98
|
609.98
|
300.82
|