|
(単位:百万ドル)
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
1,696
|
926
|
1,303
|
528
|
336
|
325
|
1,977
|
454
|
645
|
383
|
1,882
|
3,129
|
1,942
|
|
現金 + 有価証券
|
1,696
|
926
|
1,303
|
528
|
336
|
325
|
1,977
|
454
|
645
|
383
|
1,882
|
3,129
|
1,942
|
|
売掛金
|
1,936
|
1,734
|
1,819
|
2,585
|
2,147
|
1,306
|
1,541
|
1,934
|
1,855
|
1,578
|
1,208
|
3,116
|
3,193
|
|
流動資産合計
|
8,767
|
8,090
|
9,853
|
9,360
|
8,108
|
7,575
|
9,902
|
8,299
|
8,460
|
7,852
|
9,270
|
10,776
|
9,631
|
|
有形固定資産
|
19,837
|
19,739
|
19,705
|
19,822
|
20,074
|
20,239
|
20,849
|
22,116
|
22,446
|
21,973
|
20,892
|
21,235
|
21,566
|
|
投資有価証券
|
217
|
211
|
193
|
202
|
223
|
647
|
727
|
563
|
623
|
584
|
494
|
640
|
386
|
|
固定資産合計
|
38,079
|
37,243
|
36,763
|
37,549
|
38,050
|
38,984
|
39,063
|
42,459
|
43,554
|
43,488
|
42,564
|
42,150
|
42,621
|
|
総資産
|
46,846
|
45,333
|
46,616
|
46,909
|
46,158
|
46,559
|
48,965
|
50,758
|
52,014
|
51,340
|
51,834
|
52,926
|
52,252
|
|
買掛金
|
1,847
|
2,160
|
2,597
|
2,828
|
1,558
|
1,260
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,434
|
5,878
|
7,887
|
7,839
|
5,947
|
5,225
|
5,263
|
6,319
|
5,922
|
5,801
|
5,452
|
6,846
|
6,545
|
|
長期借入金
|
4,548
|
4,507
|
4,480
|
4,466
|
5,763
|
6,156
|
7,512
|
7,496
|
8,352
|
7,409
|
7,378
|
7,384
|
7,321
|
|
固定負債合計
|
28,907
|
28,066
|
27,560
|
27,698
|
29,125
|
29,722
|
31,702
|
33,153
|
34,532
|
33,758
|
33,441
|
32,541
|
32,373
|
|
総負債
|
35,341
|
33,944
|
35,447
|
35,537
|
35,072
|
34,947
|
36,965
|
39,472
|
40,454
|
39,559
|
38,893
|
39,387
|
38,918
|
|
資本金及び資本剰余金
|
13,212
|
13,241
|
13,255
|
13,274
|
13,029
|
12,808
|
12,576
|
12,355
|
11,847
|
11,350
|
11,379
|
11,402
|
11,203
|
|
利益剰余金
|
-91
|
-249
|
-483
|
-496
|
-493
|
248
|
887
|
761
|
1,532
|
2,236
|
3,325
|
4,066
|
4,062
|
|
株主資本
|
11,505
|
11,389
|
11,169
|
11,372
|
11,086
|
11,612
|
12,000
|
11,286
|
11,560
|
11,781
|
12,941
|
13,539
|
13,334
|
|
有利子負債合計
|
4,548
|
4,507
|
4,480
|
4,466
|
5,763
|
6,156
|
7,512
|
7,496
|
8,352
|
7,409
|
7,378
|
7,384
|
7,321
|
|
純有利子負債
|
2,852
|
3,581
|
3,177
|
3,938
|
5,427
|
5,831
|
5,535
|
7,042
|
7,707
|
7,026
|
5,496
|
4,255
|
5,379
|
|
DEレシオ(%)
|
39.53
|
39.57
|
40.11
|
39.27
|
51.98
|
53.01
|
62.6
|
66.42
|
72.25
|
62.89
|
57.01
|
54.54
|
54.9
|