|
(単位:百万ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
189
|
387
|
229
|
228
|
228
|
146
|
124
|
132
|
77
|
130
|
105
|
120
|
137
|
105
|
106
|
|
有価証券
|
-
|
-
|
109
|
118
|
120
|
184
|
218
|
218
|
229
|
177
|
189
|
175
|
167
|
184
|
94
|
|
現金 + 有価証券
|
189
|
387
|
338
|
346
|
349
|
331
|
343
|
350
|
307
|
308
|
295
|
296
|
305
|
290
|
200
|
|
売掛金
|
27
|
43
|
38
|
31
|
33
|
58
|
51
|
44
|
41
|
59
|
56
|
44
|
35
|
53
|
42
|
|
流動資産合計
|
226
|
444
|
392
|
396
|
402
|
413
|
421
|
421
|
375
|
393
|
378
|
368
|
368
|
370
|
273
|
|
有形固定資産
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
9
|
|
固定資産合計
|
1,643
|
1,671
|
1,749
|
1,726
|
1,717
|
1,707
|
1,693
|
1,683
|
1,444
|
1,431
|
1,431
|
1,054
|
812
|
719
|
535
|
|
総資産
|
1,869
|
2,115
|
2,141
|
2,122
|
2,119
|
2,120
|
2,115
|
2,104
|
1,819
|
1,825
|
1,810
|
1,422
|
1,181
|
1,089
|
808
|
|
買掛金
|
7
|
4
|
6
|
6
|
10
|
3
|
4
|
3
|
5
|
5
|
4
|
6
|
9
|
10
|
8
|
|
一年内返済予定の長期借入金
|
6
|
6
|
6
|
6
|
6
|
8
|
10
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
8
|
|
流動負債合計
|
103
|
117
|
122
|
119
|
121
|
132
|
142
|
148
|
147
|
170
|
164
|
153
|
148
|
161
|
156
|
|
長期借入金
|
265
|
263
|
262
|
260
|
259
|
255
|
252
|
249
|
245
|
242
|
239
|
235
|
232
|
229
|
162
|
|
固定負債合計
|
483
|
494
|
522
|
514
|
520
|
501
|
503
|
501
|
468
|
456
|
450
|
382
|
337
|
321
|
216
|
|
総負債
|
586
|
612
|
644
|
634
|
642
|
633
|
645
|
649
|
616
|
626
|
615
|
536
|
486
|
482
|
372
|
|
資本金及び資本剰余金
|
700
|
890
|
899
|
928
|
961
|
970
|
1,020
|
1,050
|
1,077
|
1,086
|
1,095
|
1,094
|
1,087
|
1,085
|
1,071
|
|
利益剰余金
|
-8
|
-18
|
-27
|
-32
|
-35
|
-24
|
-36
|
-46
|
-218
|
-228
|
-237
|
-451
|
-582
|
-641
|
-748
|
|
株主資本
|
1,283
|
1,503
|
1,497
|
1,488
|
1,477
|
1,487
|
1,469
|
1,455
|
1,203
|
1,199
|
1,195
|
886
|
695
|
607
|
435
|
|
有利子負債合計
|
272
|
270
|
269
|
267
|
265
|
264
|
262
|
261
|
259
|
256
|
253
|
249
|
246
|
243
|
171
|
|
純有利子負債
|
82
|
-117
|
-70
|
-79
|
-84
|
-68
|
-82
|
-90
|
-48
|
-52
|
-43
|
-47
|
-59
|
-48
|
-30
|
|
DEレシオ(%)
|
21.22
|
18.01
|
17.97
|
17.97
|
18.0
|
17.78
|
17.88
|
17.95
|
21.57
|
21.37
|
21.17
|
28.18
|
35.43
|
40.04
|
39.26
|