|
(単位:百万ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
49
|
39
|
32
|
49
|
46
|
44
|
14
|
22
|
12
|
10
|
13
|
12
|
18
|
22
|
12
|
16
|
|
現金 + 有価証券
|
49
|
39
|
32
|
49
|
46
|
44
|
14
|
22
|
12
|
10
|
13
|
12
|
18
|
22
|
12
|
16
|
|
売掛金
|
-
|
7
|
5
|
8
|
8
|
8
|
10
|
11
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
6
|
5
|
5
|
5
|
7
|
5
|
6
|
6
|
8
|
8
|
8
|
8
|
7
|
6
|
10
|
|
流動資産合計
|
-
|
59
|
48
|
69
|
64
|
65
|
35
|
45
|
39
|
41
|
42
|
41
|
46
|
52
|
41
|
50
|
|
有形固定資産
|
-
|
190
|
192
|
193
|
211
|
227
|
237
|
250
|
274
|
295
|
306
|
314
|
343
|
358
|
366
|
384
|
|
固定資産合計
|
-
|
940
|
940
|
938
|
999
|
1,214
|
1,265
|
1,285
|
1,318
|
1,343
|
1,374
|
1,396
|
1,424
|
1,447
|
1,457
|
1,503
|
|
総資産
|
929
|
999
|
989
|
1,007
|
1,064
|
1,280
|
1,301
|
1,331
|
1,357
|
1,385
|
1,416
|
1,438
|
1,471
|
1,500
|
1,499
|
1,553
|
|
買掛金
|
-
|
27
|
22
|
20
|
27
|
30
|
22
|
24
|
33
|
33
|
29
|
37
|
47
|
45
|
33
|
43
|
|
一年内返済予定の長期借入金
|
-
|
3
|
3
|
3
|
3
|
4
|
7
|
7
|
7
|
7
|
7
|
9
|
9
|
11
|
4
|
6
|
|
流動負債合計
|
-
|
66
|
51
|
53
|
58
|
77
|
83
|
89
|
90
|
104
|
116
|
109
|
124
|
135
|
165
|
171
|
|
長期借入金
|
-
|
315
|
315
|
315
|
315
|
314
|
288
|
289
|
287
|
283
|
282
|
278
|
278
|
275
|
242
|
240
|
|
固定負債合計
|
-
|
509
|
509
|
510
|
561
|
769
|
794
|
806
|
820
|
820
|
847
|
865
|
869
|
874
|
837
|
894
|
|
総負債
|
-
|
576
|
561
|
564
|
619
|
847
|
878
|
895
|
910
|
925
|
964
|
974
|
993
|
1,009
|
1,003
|
1,065
|
|
資本金及び資本剰余金
|
141
|
186
|
188
|
192
|
232
|
260
|
294
|
301
|
305
|
308
|
341
|
344
|
349
|
357
|
359
|
403
|
|
利益剰余金
|
-
|
-16
|
-16
|
-11
|
-10
|
-5
|
-6
|
1
|
5
|
13
|
18
|
24
|
31
|
43
|
46
|
55
|
|
株主資本
|
145
|
423
|
427
|
443
|
444
|
432
|
422
|
436
|
447
|
460
|
452
|
464
|
477
|
490
|
495
|
487
|
|
有利子負債合計
|
-
|
319
|
318
|
318
|
318
|
318
|
296
|
296
|
294
|
291
|
289
|
288
|
288
|
286
|
246
|
247
|
|
純有利子負債
|
-
|
279
|
286
|
269
|
271
|
274
|
281
|
274
|
282
|
280
|
276
|
275
|
269
|
263
|
233
|
230
|
|
DEレシオ(%)
|
-
|
75.38
|
74.56
|
71.82
|
71.74
|
73.59
|
70.09
|
67.97
|
65.89
|
63.34
|
64.05
|
62.06
|
60.35
|
58.49
|
49.82
|
50.64
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|