|
(単位:百万ドル)
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
307
|
413
|
1,139
|
1,381
|
1,677
|
1,538
|
1,767
|
1,473
|
1,953
|
1,603
|
1,756
|
1,621
|
1,744
|
1,356
|
1,680
|
1,311
|
|
現金 + 有価証券
|
307
|
413
|
1,139
|
1,381
|
1,677
|
1,538
|
1,767
|
1,473
|
1,953
|
1,603
|
1,756
|
1,621
|
1,744
|
1,356
|
1,680
|
1,311
|
|
流動資産合計
|
2,841
|
2,531
|
3,011
|
3,041
|
3,955
|
3,200
|
3,894
|
3,469
|
4,659
|
3,586
|
4,336
|
4,216
|
5,123
|
4,019
|
4,789
|
4,609
|
|
有形固定資産
|
15
|
15
|
15
|
14
|
16
|
22
|
31
|
31
|
32
|
32
|
42
|
42
|
45
|
45
|
50
|
60
|
|
固定資産合計
|
1,966
|
2,328
|
2,448
|
2,445
|
2,487
|
2,488
|
2,490
|
2,578
|
2,576
|
2,839
|
2,912
|
2,900
|
3,150
|
4,459
|
4,861
|
5,281
|
|
総資産
|
4,807
|
4,858
|
5,459
|
5,486
|
6,442
|
5,688
|
6,384
|
6,047
|
7,236
|
6,426
|
7,247
|
7,117
|
8,272
|
8,479
|
9,650
|
9,890
|
|
流動負債合計
|
2,861
|
2,377
|
2,918
|
2,505
|
3,347
|
2,518
|
3,134
|
2,767
|
3,827
|
2,982
|
3,744
|
3,677
|
4,696
|
3,966
|
4,549
|
4,399
|
|
長期借入金
|
1,570
|
1,568
|
1,566
|
1,956
|
1,955
|
1,953
|
1,951
|
1,950
|
1,948
|
1,945
|
1,943
|
1,942
|
1,940
|
2,647
|
3,231
|
3,653
|
|
固定負債合計
|
1,726
|
1,926
|
1,945
|
2,356
|
2,394
|
2,413
|
2,432
|
2,429
|
2,464
|
2,503
|
2,523
|
2,464
|
2,503
|
3,411
|
4,003
|
4,434
|
|
総負債
|
4,587
|
4,303
|
4,864
|
4,862
|
5,741
|
4,930
|
5,566
|
5,195
|
6,292
|
5,485
|
6,268
|
6,142
|
7,199
|
7,377
|
8,552
|
8,833
|
|
資本金及び資本剰余金
|
-
|
327
|
348
|
371
|
385
|
402
|
418
|
436
|
452
|
442
|
441
|
459
|
478
|
500
|
506
|
458
|
|
利益剰余金
|
-370
|
-18
|
-8
|
-1
|
24
|
36
|
53
|
67
|
97
|
92
|
114
|
88
|
121
|
124
|
122
|
79
|
|
株主資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
941
|
979
|
974
|
1,073
|
1,101
|
1,098
|
1,057
|
|
有利子負債合計
|
1,570
|
1,956
|
1,566
|
1,956
|
1,955
|
1,953
|
1,951
|
1,950
|
1,948
|
1,945
|
1,943
|
1,942
|
1,940
|
2,647
|
3,231
|
3,653
|
|
純有利子負債
|
1,262
|
1,542
|
426
|
575
|
277
|
415
|
184
|
476
|
-5
|
342
|
187
|
321
|
196
|
1,290
|
1,550
|
2,341
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
206.69
|
198.42
|
199.29
|
180.84
|
240.26
|
294.2
|
345.48
|