|
(単位:百万ドル)
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
37
|
128
|
132
|
281
|
345
|
355
|
61
|
95
|
45
|
30
|
56
|
41
|
73
|
77
|
68
|
83
|
74
|
|
現金 + 有価証券
|
37
|
128
|
132
|
281
|
345
|
355
|
61
|
95
|
45
|
30
|
56
|
41
|
73
|
77
|
68
|
83
|
74
|
|
売掛金
|
108
|
146
|
169
|
119
|
137
|
150
|
161
|
122
|
144
|
146
|
154
|
136
|
143
|
137
|
172
|
168
|
164
|
|
流動資産合計
|
180
|
310
|
360
|
442
|
515
|
533
|
262
|
249
|
210
|
200
|
272
|
229
|
256
|
249
|
310
|
312
|
291
|
|
有形固定資産
|
3,470
|
3,483
|
3,490
|
3,482
|
3,500
|
3,630
|
3,806
|
4,000
|
4,181
|
4,348
|
4,434
|
4,475
|
4,508
|
4,549
|
5,527
|
5,551
|
5,605
|
|
固定資産合計
|
7,810
|
7,817
|
7,806
|
7,769
|
7,775
|
7,886
|
8,571
|
8,732
|
8,516
|
8,662
|
8,710
|
8,722
|
8,730
|
8,338
|
9,625
|
9,620
|
9,669
|
|
総資産
|
7,990
|
8,127
|
8,166
|
8,211
|
8,290
|
8,419
|
8,833
|
8,981
|
8,726
|
8,862
|
8,982
|
8,951
|
8,986
|
8,587
|
9,935
|
9,932
|
9,960
|
|
買掛金
|
26
|
30
|
22
|
21
|
32
|
71
|
119
|
107
|
125
|
124
|
94
|
68
|
59
|
67
|
77
|
67
|
84
|
|
一年内返済予定の長期借入金
|
10
|
10
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
107
|
195
|
177
|
188
|
180
|
249
|
614
|
698
|
361
|
424
|
434
|
322
|
306
|
262
|
426
|
381
|
331
|
|
長期借入金
|
3,037
|
3,037
|
3,036
|
3,033
|
3,057
|
3,058
|
3,059
|
3,061
|
3,062
|
3,064
|
3,065
|
3,067
|
3,068
|
2,674
|
3,319
|
3,320
|
3,321
|
|
固定負債合計
|
3,902
|
3,943
|
3,968
|
3,985
|
4,039
|
4,045
|
4,065
|
4,118
|
4,170
|
4,217
|
4,268
|
4,323
|
4,343
|
3,969
|
4,743
|
4,769
|
4,814
|
|
総負債
|
4,009
|
4,138
|
4,145
|
4,173
|
4,219
|
4,294
|
4,679
|
4,816
|
4,531
|
4,641
|
4,702
|
4,645
|
4,649
|
4,231
|
5,169
|
5,150
|
5,145
|
|
資本金及び資本剰余金
|
3,454
|
3,446
|
3,451
|
3,454
|
3,459
|
3,463
|
3,470
|
3,471
|
3,477
|
3,480
|
3,486
|
3,488
|
3,495
|
3,499
|
3,912
|
3,902
|
3,910
|
|
利益剰余金
|
386
|
403
|
431
|
446
|
473
|
523
|
547
|
561
|
584
|
608
|
661
|
686
|
710
|
726
|
723
|
747
|
770
|
|
株主資本
|
3,981
|
3,989
|
4,021
|
4,038
|
4,071
|
4,125
|
4,154
|
4,165
|
4,195
|
4,221
|
4,280
|
4,306
|
4,337
|
4,356
|
4,766
|
4,782
|
4,815
|
|
有利子負債合計
|
3,047
|
3,047
|
3,046
|
3,043
|
3,057
|
3,058
|
3,059
|
3,061
|
3,062
|
3,064
|
3,065
|
3,067
|
3,068
|
2,674
|
3,319
|
3,320
|
3,321
|
|
純有利子負債
|
3,010
|
2,919
|
2,914
|
2,762
|
2,712
|
2,703
|
2,998
|
2,966
|
3,017
|
3,034
|
3,009
|
3,026
|
2,995
|
2,597
|
3,251
|
3,237
|
3,247
|
|
DEレシオ(%)
|
76.54
|
76.39
|
75.75
|
75.36
|
75.09
|
74.13
|
73.64
|
73.49
|
72.99
|
72.59
|
71.61
|
71.23
|
70.74
|
61.39
|
69.64
|
69.43
|
68.97
|