|
(単位:百万ドル)
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
427
|
485
|
189
|
261
|
249
|
367
|
216
|
168
|
405
|
252
|
308
|
|
現金 + 有価証券
|
427
|
485
|
189
|
261
|
249
|
367
|
216
|
168
|
405
|
252
|
308
|
|
売掛金
|
274
|
468
|
563
|
516
|
638
|
548
|
590
|
637
|
752
|
796
|
756
|
|
流動資産合計
|
754
|
1,051
|
872
|
932
|
1,031
|
1,061
|
971
|
986
|
1,410
|
1,388
|
1,443
|
|
有形固定資産
|
1,221
|
3,981
|
3,966
|
4,007
|
4,014
|
4,124
|
4,155
|
4,214
|
6,049
|
6,036
|
5,948
|
|
固定資産合計
|
1,630
|
4,183
|
4,200
|
4,265
|
4,237
|
4,446
|
4,465
|
4,600
|
6,624
|
6,576
|
6,467
|
|
総資産
|
2,386
|
5,235
|
5,072
|
5,197
|
5,269
|
5,507
|
5,436
|
5,587
|
8,035
|
7,965
|
7,910
|
|
買掛金
|
144
|
290
|
265
|
310
|
281
|
395
|
365
|
340
|
405
|
397
|
306
|
|
一年内返済予定の長期借入金
|
-
|
159
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
268
|
667
|
462
|
514
|
515
|
641
|
603
|
636
|
900
|
940
|
919
|
|
長期借入金
|
434
|
513
|
505
|
585
|
585
|
586
|
586
|
622
|
1,981
|
1,980
|
1,978
|
|
固定負債合計
|
568
|
960
|
905
|
963
|
920
|
944
|
919
|
965
|
2,450
|
2,373
|
2,332
|
|
総負債
|
836
|
1,627
|
1,368
|
1,477
|
1,435
|
1,586
|
1,523
|
1,602
|
3,350
|
3,313
|
3,252
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
135
|
255
|
353
|
359
|
464
|
541
|
578
|
643
|
445
|
411
|
419
|
|
株主資本
|
1,548
|
3,607
|
3,704
|
3,719
|
3,833
|
3,921
|
3,913
|
3,985
|
4,685
|
4,651
|
4,658
|
|
有利子負債合計
|
434
|
672
|
520
|
585
|
585
|
586
|
586
|
622
|
1,981
|
1,980
|
1,978
|
|
純有利子負債
|
7
|
187
|
331
|
323
|
336
|
218
|
369
|
453
|
1,576
|
1,727
|
1,670
|
|
DEレシオ(%)
|
28.05
|
18.65
|
14.06
|
15.74
|
15.28
|
14.95
|
14.99
|
15.61
|
42.29
|
42.57
|
42.48
|