|
(単位:百万ドル)
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
-
|
1
|
1
|
0
|
53
|
36
|
44
|
30
|
16
|
26
|
20
|
42
|
36
|
41
|
41
|
53
|
50
|
56
|
39
|
|
現金 + 有価証券
|
-
|
1
|
1
|
0
|
53
|
36
|
44
|
30
|
16
|
26
|
20
|
42
|
36
|
41
|
41
|
53
|
50
|
56
|
39
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
164
|
185
|
191
|
214
|
230
|
233
|
229
|
217
|
207
|
192
|
184
|
173
|
179
|
192
|
189
|
|
流動資産合計
|
-
|
1
|
1
|
0
|
282
|
291
|
314
|
320
|
325
|
324
|
324
|
333
|
304
|
297
|
289
|
301
|
298
|
297
|
288
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
50
|
51
|
55
|
56
|
54
|
52
|
50
|
49
|
48
|
47
|
46
|
43
|
42
|
40
|
41
|
|
投資有価証券
|
-
|
250
|
250
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
250
|
250
|
250
|
854
|
901
|
934
|
940
|
931
|
924
|
918
|
917
|
914
|
905
|
901
|
896
|
885
|
835
|
855
|
|
総資産
|
0
|
251
|
251
|
251
|
1,136
|
1,193
|
1,248
|
1,260
|
1,257
|
1,249
|
1,242
|
1,250
|
1,219
|
1,203
|
1,191
|
1,198
|
1,184
|
1,133
|
1,144
|
|
買掛金
|
-
|
-
|
-
|
-
|
46
|
45
|
41
|
39
|
43
|
44
|
37
|
43
|
39
|
43
|
50
|
58
|
52
|
44
|
37
|
|
流動負債合計
|
0
|
-
|
-
|
-
|
101
|
91
|
96
|
90
|
96
|
101
|
95
|
103
|
88
|
93
|
101
|
107
|
101
|
95
|
100
|
|
長期借入金
|
-
|
-
|
-
|
-
|
564
|
637
|
636
|
636
|
635
|
643
|
636
|
629
|
603
|
576
|
560
|
548
|
548
|
545
|
544
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
715
|
796
|
812
|
785
|
742
|
732
|
726
|
712
|
692
|
668
|
645
|
627
|
623
|
616
|
618
|
|
総負債
|
-
|
8
|
29
|
41
|
816
|
888
|
909
|
876
|
838
|
833
|
821
|
815
|
781
|
762
|
746
|
734
|
725
|
712
|
719
|
|
資本金及び資本剰余金
|
0
|
238
|
12
|
25
|
327
|
329
|
347
|
351
|
353
|
368
|
368
|
370
|
372
|
373
|
374
|
375
|
376
|
377
|
378
|
|
利益剰余金
|
-1
|
-1
|
-8
|
-21
|
6
|
-25
|
-9
|
32
|
64
|
48
|
53
|
66
|
66
|
67
|
71
|
88
|
82
|
44
|
47
|
|
株主資本
|
0
|
5
|
5
|
5
|
319
|
304
|
339
|
384
|
418
|
415
|
420
|
435
|
437
|
441
|
444
|
463
|
458
|
421
|
424
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
564
|
637
|
636
|
636
|
635
|
643
|
636
|
629
|
603
|
576
|
560
|
548
|
548
|
545
|
544
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
510
|
601
|
592
|
606
|
619
|
617
|
615
|
586
|
566
|
535
|
518
|
495
|
498
|
489
|
505
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
176.41
|
209.43
|
187.46
|
165.66
|
151.96
|
154.71
|
151.32
|
144.56
|
137.82
|
130.73
|
125.89
|
118.47
|
119.65
|
129.5
|
128.17
|