|
(単位:百万ドル)
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
368
|
347
|
245
|
369
|
286
|
183
|
193
|
199
|
140
|
71
|
36
|
92
|
83
|
48
|
10
|
37
|
42
|
10
|
13
|
86
|
|
現金 + 有価証券
|
368
|
347
|
245
|
369
|
286
|
183
|
193
|
199
|
140
|
71
|
36
|
92
|
83
|
48
|
10
|
37
|
42
|
10
|
13
|
86
|
|
流動資産合計
|
513
|
480
|
476
|
591
|
493
|
443
|
555
|
458
|
402
|
378
|
404
|
383
|
363
|
341
|
387
|
384
|
332
|
306
|
372
|
360
|
|
有形固定資産
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
559
|
633
|
785
|
842
|
940
|
946
|
889
|
976
|
887
|
871
|
893
|
904
|
856
|
829
|
848
|
860
|
860
|
839
|
906
|
935
|
|
総資産
|
1,073
|
1,113
|
1,262
|
1,434
|
1,433
|
1,389
|
1,444
|
1,435
|
1,290
|
1,249
|
1,297
|
1,287
|
1,219
|
1,170
|
1,235
|
1,245
|
1,193
|
1,146
|
1,279
|
1,295
|
|
買掛金
|
22
|
10
|
32
|
35
|
34
|
28
|
47
|
27
|
24
|
20
|
27
|
31
|
27
|
31
|
57
|
61
|
36
|
51
|
87
|
77
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
3
|
7
|
7
|
7
|
17
|
21
|
25
|
33
|
33
|
42
|
37
|
45
|
43
|
27
|
28
|
|
流動負債合計
|
95
|
108
|
141
|
115
|
108
|
128
|
135
|
123
|
113
|
145
|
164
|
146
|
137
|
136
|
183
|
189
|
174
|
166
|
194
|
193
|
|
長期借入金
|
-
|
312
|
313
|
460
|
459
|
458
|
700
|
699
|
698
|
672
|
670
|
667
|
664
|
661
|
650
|
648
|
637
|
637
|
684
|
362
|
|
固定負債合計
|
432
|
460
|
486
|
648
|
650
|
627
|
817
|
815
|
785
|
747
|
751
|
750
|
735
|
716
|
715
|
708
|
702
|
710
|
758
|
544
|
|
総負債
|
528
|
568
|
627
|
763
|
758
|
755
|
952
|
938
|
898
|
892
|
916
|
896
|
872
|
853
|
899
|
898
|
877
|
877
|
953
|
738
|
|
資本金及び資本剰余金
|
549
|
548
|
547
|
545
|
546
|
550
|
552
|
555
|
556
|
560
|
563
|
566
|
568
|
571
|
575
|
579
|
582
|
582
|
587
|
585
|
|
利益剰余金
|
-3
|
-2
|
88
|
124
|
128
|
82
|
-63
|
-69
|
-178
|
-220
|
-198
|
-188
|
-236
|
-267
|
-248
|
-239
|
-270
|
-315
|
-262
|
-236
|
|
株主資本
|
545
|
544
|
634
|
670
|
674
|
633
|
492
|
496
|
391
|
356
|
381
|
391
|
346
|
316
|
336
|
346
|
316
|
269
|
326
|
350
|
|
有利子負債合計
|
-
|
312
|
313
|
460
|
461
|
462
|
707
|
706
|
705
|
690
|
691
|
692
|
698
|
695
|
693
|
686
|
683
|
680
|
711
|
391
|
|
純有利子負債
|
-
|
-35
|
67
|
91
|
174
|
278
|
514
|
507
|
564
|
619
|
655
|
600
|
615
|
646
|
682
|
648
|
640
|
670
|
698
|
305
|
|
DEレシオ(%)
|
-
|
57.36
|
49.41
|
68.7
|
68.37
|
72.93
|
143.69
|
142.28
|
180.41
|
193.51
|
181.14
|
176.98
|
201.32
|
219.45
|
206.09
|
197.82
|
215.7
|
252.54
|
218.36
|
111.78
|