|
(単位:百万ドル)
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
15
|
9
|
13
|
26
|
40
|
55
|
78
|
69
|
110
|
109
|
171
|
178
|
110
|
102
|
149
|
140
|
173
|
|
現金 + 有価証券
|
15
|
9
|
13
|
26
|
40
|
55
|
78
|
69
|
110
|
109
|
171
|
178
|
110
|
102
|
149
|
140
|
173
|
|
売掛金
|
79
|
101
|
107
|
118
|
132
|
151
|
155
|
149
|
156
|
171
|
174
|
192
|
178
|
160
|
136
|
120
|
114
|
|
商品及び製品
|
36
|
52
|
56
|
64
|
66
|
69
|
67
|
64
|
59
|
54
|
48
|
51
|
50
|
54
|
53
|
53
|
53
|
|
流動資産合計
|
158
|
199
|
214
|
255
|
273
|
321
|
363
|
337
|
390
|
398
|
463
|
473
|
406
|
375
|
385
|
361
|
397
|
|
有形固定資産
|
31
|
49
|
41
|
42
|
42
|
42
|
42
|
46
|
47
|
48
|
52
|
54
|
57
|
58
|
56
|
61
|
65
|
|
固定資産合計
|
772
|
930
|
907
|
943
|
932
|
927
|
907
|
903
|
897
|
898
|
886
|
876
|
929
|
919
|
915
|
910
|
904
|
|
総資産
|
930
|
1,130
|
1,122
|
1,198
|
1,205
|
1,249
|
1,270
|
1,241
|
1,288
|
1,296
|
1,350
|
1,350
|
1,335
|
1,295
|
1,301
|
1,271
|
1,302
|
|
買掛金
|
45
|
56
|
54
|
65
|
56
|
55
|
52
|
58
|
55
|
56
|
59
|
61
|
57
|
52
|
53
|
57
|
67
|
|
一年内返済予定の長期借入金
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
8
|
7
|
7
|
|
流動負債合計
|
121
|
152
|
140
|
167
|
156
|
167
|
152
|
146
|
155
|
161
|
174
|
160
|
144
|
134
|
136
|
139
|
152
|
|
長期借入金
|
557
|
706
|
703
|
703
|
701
|
701
|
699
|
649
|
649
|
608
|
607
|
606
|
585
|
586
|
583
|
544
|
543
|
|
固定負債合計
|
614
|
766
|
713
|
744
|
741
|
744
|
742
|
691
|
689
|
655
|
656
|
654
|
635
|
634
|
645
|
605
|
606
|
|
総負債
|
735
|
918
|
853
|
911
|
898
|
911
|
895
|
838
|
845
|
816
|
830
|
814
|
779
|
768
|
782
|
745
|
758
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-37
|
-19
|
-9
|
10
|
33
|
65
|
98
|
124
|
161
|
198
|
233
|
264
|
292
|
304
|
304
|
315
|
335
|
|
株主資本
|
194
|
211
|
268
|
287
|
307
|
337
|
375
|
403
|
442
|
480
|
519
|
535
|
556
|
526
|
518
|
526
|
543
|
|
有利子負債合計
|
563
|
715
|
711
|
711
|
710
|
709
|
708
|
658
|
658
|
615
|
615
|
613
|
593
|
593
|
592
|
552
|
550
|
|
純有利子負債
|
548
|
705
|
698
|
684
|
669
|
654
|
629
|
588
|
547
|
505
|
443
|
435
|
483
|
491
|
442
|
411
|
377
|
|
DEレシオ(%)
|
289.29
|
338.18
|
265.31
|
247.69
|
230.92
|
210.24
|
188.71
|
163.15
|
148.56
|
128.22
|
118.36
|
114.62
|
106.62
|
112.69
|
114.11
|
104.78
|
101.27
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|