|
(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
|
54
|
19
|
9
|
12
|
11
|
34
|
35
|
22
|
34
|
30
|
47
|
30
|
151
|
194
|
173
|
157
|
135
|
86
|
51
|
|
現金 + 有価証券
|
54
|
19
|
9
|
12
|
11
|
34
|
35
|
22
|
34
|
30
|
47
|
30
|
151
|
194
|
173
|
157
|
135
|
86
|
51
|
|
売掛金
|
5
|
7
|
16
|
23
|
23
|
39
|
46
|
90
|
83
|
96
|
80
|
100
|
125
|
94
|
109
|
87
|
76
|
85
|
78
|
|
商品及び製品
|
-
|
0
|
0
|
0
|
3
|
3
|
3
|
6
|
8
|
13
|
15
|
9
|
15
|
7
|
11
|
7
|
7
|
10
|
8
|
|
流動資産合計
|
64
|
33
|
27
|
37
|
42
|
86
|
101
|
145
|
148
|
144
|
145
|
144
|
297
|
328
|
298
|
258
|
248
|
195
|
152
|
|
有形固定資産
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
固定資産合計
|
466
|
504
|
536
|
566
|
671
|
732
|
1,043
|
1,602
|
1,893
|
2,134
|
2,437
|
2,646
|
2,691
|
2,752
|
2,756
|
2,798
|
2,813
|
2,868
|
2,940
|
|
総資産
|
531
|
537
|
564
|
604
|
713
|
818
|
1,144
|
1,748
|
2,042
|
2,279
|
2,583
|
2,790
|
2,989
|
3,081
|
3,055
|
3,056
|
3,061
|
3,063
|
3,093
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
215
|
741
|
90
|
120
|
120
|
120
|
120
|
120
|
120
|
|
流動負債合計
|
15
|
22
|
34
|
54
|
77
|
103
|
179
|
272
|
260
|
266
|
561
|
1,138
|
294
|
287
|
287
|
278
|
259
|
284
|
298
|
|
長期借入金
|
-
|
-
|
-
|
11
|
93
|
97
|
203
|
488
|
561
|
704
|
645
|
231
|
1,057
|
1,030
|
1,004
|
979
|
953
|
928
|
902
|
|
資本金及び資本剰余金
|
575
|
581
|
589
|
590
|
591
|
617
|
777
|
909
|
1,004
|
1,008
|
1,013
|
1,018
|
1,183
|
1,189
|
1,184
|
1,182
|
1,173
|
1,166
|
1,166
|
|
利益剰余金
|
-103
|
-108
|
-103
|
-97
|
-102
|
-65
|
-84
|
-9
|
95
|
160
|
207
|
236
|
271
|
363
|
364
|
388
|
432
|
435
|
466
|
|
株主資本
|
473
|
-
|
486
|
493
|
489
|
553
|
693
|
900
|
1,100
|
1,169
|
1,220
|
1,255
|
1,455
|
1,552
|
1,548
|
1,570
|
1,605
|
1,602
|
1,633
|
|
有利子負債合計
|
-
|
-
|
-
|
11
|
93
|
97
|
203
|
488
|
561
|
704
|
860
|
973
|
1,147
|
1,150
|
1,124
|
1,099
|
1,073
|
1,048
|
1,022
|
|
純有利子負債
|
-
|
-
|
-
|
-1
|
81
|
63
|
167
|
466
|
527
|
673
|
813
|
942
|
995
|
955
|
951
|
941
|
938
|
961
|
971
|
|
DEレシオ(%)
|
-
|
-
|
-
|
2.41
|
19.0
|
17.71
|
29.28
|
54.26
|
51.03
|
60.22
|
70.5
|
77.51
|
78.88
|
74.08
|
72.64
|
70.0
|
66.88
|
65.42
|
62.62
|