|
(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
|
418
|
458
|
545
|
543
|
499
|
497
|
632
|
632
|
612
|
732
|
855
|
798
|
932
|
912
|
956
|
|
有価証券
|
34
|
40
|
32
|
39
|
147
|
218
|
165
|
188
|
256
|
259
|
258
|
330
|
307
|
319
|
295
|
|
現金 + 有価証券
|
453
|
498
|
577
|
582
|
647
|
716
|
798
|
821
|
869
|
992
|
1,113
|
1,128
|
1,240
|
1,232
|
1,252
|
|
売掛金
|
256
|
432
|
253
|
288
|
254
|
454
|
261
|
299
|
273
|
500
|
274
|
318
|
278
|
509
|
284
|
|
流動資産合計
|
919
|
1,171
|
1,101
|
1,108
|
1,132
|
1,398
|
1,278
|
1,328
|
1,356
|
1,752
|
1,700
|
1,783
|
1,841
|
1,987
|
1,794
|
|
有形固定資産
|
180
|
177
|
171
|
165
|
161
|
160
|
158
|
155
|
152
|
149
|
147
|
144
|
141
|
138
|
138
|
|
固定資産合計
|
3,861
|
3,814
|
3,731
|
3,628
|
3,525
|
3,572
|
3,537
|
3,499
|
3,441
|
3,449
|
3,385
|
3,339
|
3,333
|
3,292
|
3,298
|
|
総資産
|
4,781
|
4,986
|
4,832
|
4,736
|
4,658
|
4,971
|
4,816
|
4,828
|
4,798
|
5,202
|
5,085
|
5,122
|
5,174
|
5,280
|
5,092
|
|
買掛金
|
21
|
41
|
32
|
20
|
22
|
38
|
20
|
15
|
7
|
18
|
20
|
20
|
11
|
27
|
29
|
|
一年内返済予定の長期借入金
|
23
|
14
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
流動負債合計
|
723
|
941
|
773
|
772
|
736
|
963
|
834
|
953
|
817
|
1,053
|
896
|
878
|
847
|
1,090
|
934
|
|
長期借入金
|
2,733
|
1,837
|
1,833
|
1,829
|
1,825
|
1,821
|
1,817
|
1,813
|
1,809
|
1,805
|
1,802
|
1,798
|
1,794
|
1,790
|
1,786
|
|
固定負債合計
|
2,943
|
2,060
|
2,044
|
1,984
|
1,950
|
1,953
|
1,959
|
1,952
|
1,939
|
1,936
|
1,925
|
1,917
|
1,919
|
1,881
|
1,879
|
|
総負債
|
3,666
|
3,003
|
2,817
|
2,757
|
2,687
|
2,917
|
2,794
|
2,906
|
2,757
|
2,989
|
2,822
|
2,796
|
2,766
|
2,972
|
2,814
|
|
資本金及び資本剰余金
|
2,156
|
3,093
|
3,141
|
3,184
|
3,242
|
3,282
|
3,352
|
3,401
|
3,466
|
3,541
|
3,601
|
3,665
|
3,726
|
3,670
|
3,617
|
|
利益剰余金
|
-1,064
|
-1,130
|
-1,133
|
-1,164
|
-1,179
|
-1,184
|
-1,300
|
-1,453
|
-1,373
|
-1,309
|
-1,300
|
-1,295
|
-1,309
|
-1,299
|
-1,298
|
|
株主資本
|
1,114
|
1,983
|
2,014
|
1,979
|
1,970
|
2,054
|
2,021
|
1,922
|
2,040
|
2,213
|
2,263
|
2,326
|
2,408
|
2,307
|
2,278
|
|
有利子負債合計
|
2,757
|
1,851
|
1,852
|
1,848
|
1,844
|
1,840
|
1,836
|
1,832
|
1,828
|
1,824
|
1,820
|
1,816
|
1,813
|
1,809
|
1,805
|
|
純有利子負債
|
2,303
|
1,353
|
1,274
|
1,266
|
1,196
|
1,124
|
1,038
|
1,011
|
959
|
832
|
707
|
688
|
572
|
576
|
553
|
|
DEレシオ(%)
|
247.27
|
93.34
|
91.93
|
93.36
|
93.62
|
89.59
|
90.85
|
95.34
|
89.62
|
82.47
|
80.47
|
78.12
|
75.3
|
78.41
|
79.25
|