|
(単位:百万ドル)
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
223
|
244
|
290
|
272
|
256
|
262
|
297
|
316
|
271
|
235
|
220
|
241
|
205
|
251
|
319
|
292
|
289
|
|
有価証券
|
-
|
-
|
-
|
58
|
59
|
33
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
|
現金 + 有価証券
|
223
|
244
|
290
|
331
|
315
|
296
|
299
|
319
|
274
|
238
|
223
|
245
|
210
|
255
|
324
|
297
|
295
|
|
商品及び製品
|
171
|
183
|
189
|
197
|
219
|
233
|
224
|
221
|
244
|
256
|
266
|
250
|
250
|
251
|
236
|
231
|
220
|
|
流動資産合計
|
532
|
586
|
638
|
683
|
686
|
706
|
744
|
747
|
737
|
731
|
786
|
749
|
735
|
769
|
779
|
722
|
719
|
|
有形固定資産
|
493
|
545
|
531
|
548
|
554
|
561
|
591
|
645
|
780
|
748
|
760
|
742
|
743
|
740
|
740
|
747
|
744
|
|
固定資産合計
|
2,118
|
2,183
|
2,170
|
2,259
|
2,255
|
2,243
|
2,344
|
2,508
|
2,854
|
2,940
|
2,934
|
2,901
|
2,885
|
2,930
|
2,908
|
2,898
|
2,883
|
|
総資産
|
2,651
|
2,769
|
2,808
|
2,942
|
2,941
|
2,950
|
3,089
|
3,255
|
3,591
|
3,671
|
3,720
|
3,650
|
3,621
|
3,700
|
3,688
|
3,621
|
3,603
|
|
買掛金
|
172
|
182
|
180
|
172
|
193
|
221
|
211
|
217
|
222
|
233
|
249
|
213
|
233
|
239
|
209
|
190
|
196
|
|
一年内返済予定の長期借入金
|
29
|
10
|
10
|
40
|
40
|
39
|
11
|
11
|
15
|
13
|
15
|
16
|
17
|
18
|
15
|
12
|
14
|
|
流動負債合計
|
367
|
367
|
371
|
408
|
428
|
454
|
432
|
446
|
491
|
481
|
527
|
486
|
479
|
488
|
479
|
445
|
462
|
|
長期借入金
|
644
|
675
|
679
|
676
|
675
|
675
|
722
|
740
|
793
|
810
|
812
|
828
|
867
|
871
|
869
|
868
|
866
|
|
固定負債合計
|
2,003
|
2,096
|
2,095
|
2,180
|
2,171
|
2,149
|
2,287
|
2,428
|
2,725
|
2,812
|
2,805
|
2,788
|
2,780
|
2,838
|
2,829
|
2,798
|
2,784
|
|
総負債
|
2,371
|
2,464
|
2,468
|
2,589
|
2,599
|
2,604
|
2,719
|
2,874
|
3,216
|
3,294
|
3,333
|
3,274
|
3,260
|
3,327
|
3,308
|
3,244
|
3,247
|
|
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
|
|
利益剰余金
|
-45
|
-19
|
16
|
29
|
24
|
52
|
73
|
81
|
74
|
83
|
99
|
96
|
90
|
99
|
104
|
97
|
79
|
|
株主資本
|
179
|
205
|
240
|
253
|
241
|
245
|
270
|
280
|
275
|
277
|
286
|
276
|
261
|
273
|
280
|
276
|
255
|
|
有利子負債合計
|
674
|
685
|
689
|
717
|
716
|
714
|
733
|
751
|
808
|
823
|
828
|
845
|
884
|
889
|
884
|
880
|
880
|
|
純有利子負債
|
451
|
440
|
399
|
385
|
400
|
417
|
433
|
432
|
533
|
585
|
604
|
600
|
674
|
633
|
560
|
583
|
584
|
|
DEレシオ(%)
|
375.7
|
334.42
|
286.5
|
282.65
|
296.52
|
290.7
|
271.69
|
267.72
|
293.96
|
296.8
|
288.73
|
306.19
|
338.75
|
325.84
|
315.96
|
318.2
|
344.83
|