|
(単位:百万ドル)
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
477
|
476
|
431
|
403
|
833
|
688
|
643
|
648
|
609
|
596
|
320
|
281
|
241
|
227
|
339
|
330
|
314
|
359
|
355
|
379
|
398
|
344
|
377
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
226
|
225
|
218
|
210
|
85
|
65
|
45
|
29
|
16
|
0
|
-
|
49
|
49
|
|
現金 + 有価証券
|
477
|
476
|
431
|
403
|
833
|
688
|
643
|
648
|
609
|
596
|
546
|
507
|
459
|
437
|
425
|
396
|
360
|
388
|
371
|
380
|
398
|
393
|
426
|
|
売掛金
|
26
|
33
|
30
|
22
|
36
|
51
|
57
|
59
|
78
|
85
|
76
|
76
|
83
|
104
|
77
|
87
|
103
|
114
|
91
|
91
|
83
|
87
|
52
|
|
商品及び製品
|
13
|
15
|
19
|
21
|
25
|
29
|
38
|
44
|
51
|
59
|
63
|
70
|
78
|
81
|
82
|
83
|
80
|
73
|
83
|
88
|
94
|
83
|
74
|
|
流動資産合計
|
474
|
480
|
429
|
451
|
900
|
774
|
745
|
757
|
744
|
747
|
697
|
666
|
629
|
635
|
601
|
582
|
562
|
596
|
567
|
579
|
593
|
584
|
579
|
|
有形固定資産
|
46
|
48
|
52
|
55
|
65
|
72
|
107
|
122
|
142
|
169
|
190
|
223
|
257
|
289
|
292
|
284
|
285
|
279
|
269
|
263
|
258
|
252
|
246
|
|
固定資産合計
|
98
|
125
|
180
|
131
|
142
|
154
|
208
|
220
|
246
|
271
|
305
|
335
|
366
|
393
|
412
|
406
|
386
|
369
|
355
|
350
|
343
|
334
|
323
|
|
総資産
|
572
|
605
|
610
|
582
|
1,042
|
929
|
954
|
977
|
990
|
1,018
|
1,003
|
1,001
|
996
|
1,028
|
1,014
|
989
|
948
|
965
|
922
|
929
|
937
|
918
|
903
|
|
買掛金
|
11
|
13
|
13
|
9
|
9
|
4
|
15
|
16
|
17
|
17
|
18
|
26
|
21
|
21
|
29
|
23
|
18
|
15
|
20
|
21
|
26
|
12
|
10
|
|
一年内返済予定の長期借入金
|
7
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
48
|
63
|
59
|
122
|
145
|
118
|
120
|
113
|
100
|
110
|
94
|
117
|
126
|
130
|
112
|
98
|
104
|
127
|
108
|
111
|
121
|
117
|
107
|
|
長期借入金
|
22
|
19
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
103
|
122
|
142
|
69
|
71
|
72
|
81
|
79
|
89
|
90
|
102
|
100
|
93
|
92
|
99
|
98
|
98
|
96
|
95
|
94
|
93
|
90
|
88
|
|
総負債
|
151
|
185
|
201
|
191
|
217
|
190
|
201
|
192
|
190
|
201
|
196
|
218
|
220
|
223
|
211
|
196
|
203
|
224
|
204
|
205
|
214
|
208
|
196
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
-256
|
-263
|
-284
|
-324
|
-390
|
-806
|
-817
|
-828
|
-845
|
-864
|
-906
|
-971
|
-1,013
|
-1,030
|
-1,081
|
-1,143
|
-1,236
|
-1,285
|
-1,345
|
-1,383
|
-1,419
|
-1,468
|
-1,502
|
|
株主資本
|
421
|
420
|
409
|
391
|
825
|
739
|
752
|
784
|
800
|
817
|
806
|
783
|
775
|
805
|
802
|
793
|
745
|
741
|
718
|
724
|
722
|
710
|
706
|
|
有利子負債合計
|
29
|
29
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-448
|
-447
|
-432
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
7.04
|
7.07
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
154
|
158
|
151
|
158
|
117
|