|
(単位:百万ドル)
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
238
|
211
|
235
|
248
|
137
|
205
|
318
|
415
|
319
|
194
|
139
|
84
|
85
|
98
|
249
|
252
|
246
|
227
|
393
|
235
|
224
|
231
|
230
|
|
有価証券
|
204
|
239
|
249
|
262
|
280
|
276
|
304
|
353
|
390
|
394
|
361
|
334
|
304
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
442
|
451
|
485
|
511
|
417
|
482
|
622
|
769
|
710
|
588
|
501
|
418
|
390
|
98
|
249
|
252
|
246
|
227
|
393
|
235
|
224
|
231
|
230
|
|
有形固定資産
|
56
|
47
|
47
|
47
|
49
|
49
|
50
|
51
|
50
|
50
|
49
|
49
|
49
|
49
|
48
|
48
|
48
|
48
|
47
|
47
|
46
|
46
|
45
|
|
総資産
|
3,949
|
4,059
|
4,101
|
4,465
|
4,428
|
4,484
|
4,606
|
4,616
|
4,567
|
4,553
|
4,591
|
4,704
|
4,988
|
5,360
|
5,573
|
5,659
|
5,664
|
5,668
|
5,862
|
5,787
|
5,776
|
5,753
|
5,700
|
|
長期借入金
|
211
|
171
|
181
|
141
|
141
|
114
|
97
|
87
|
55
|
55
|
55
|
15
|
15
|
15
|
165
|
604
|
475
|
-
|
754
|
619
|
539
|
516
|
399
|
|
総負債
|
3,289
|
3,393
|
3,426
|
3,780
|
3,734
|
3,787
|
3,908
|
3,911
|
3,887
|
3,874
|
3,942
|
4,080
|
4,376
|
4,743
|
4,973
|
5,064
|
5,080
|
5,084
|
5,285
|
5,210
|
5,192
|
5,178
|
5,124
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
233
|
237
|
242
|
251
|
261
|
277
|
294
|
305
|
315
|
325
|
332
|
339
|
350
|
356
|
360
|
364
|
369
|
359
|
363
|
367
|
368
|
373
|
375
|
|
株主資本
|
659
|
665
|
675
|
684
|
694
|
696
|
698
|
705
|
680
|
679
|
649
|
624
|
611
|
616
|
599
|
595
|
584
|
583
|
577
|
577
|
584
|
575
|
575
|
|
有利子負債合計
|
211
|
171
|
181
|
141
|
141
|
114
|
97
|
87
|
55
|
55
|
55
|
15
|
15
|
400
|
165
|
604
|
475
|
-
|
754
|
619
|
539
|
516
|
399
|
|
純有利子負債
|
-232
|
-280
|
-305
|
-371
|
-277
|
-369
|
-526
|
-683
|
-655
|
-534
|
-446
|
-404
|
-376
|
302
|
-85
|
351
|
228
|
-
|
360
|
384
|
315
|
285
|
169
|
|
DEレシオ(%)
|
32.01
|
25.7
|
26.83
|
20.62
|
20.33
|
16.39
|
13.97
|
12.4
|
8.19
|
8.2
|
8.58
|
2.51
|
2.57
|
64.94
|
27.62
|
101.52
|
81.33
|
-
|
130.59
|
107.28
|
92.32
|
89.83
|
69.37
|