|
(単位:百万ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
現金同等物
|
545
|
255
|
209
|
30
|
5
|
292
|
9
|
10
|
107
|
176
|
301
|
155
|
216
|
272
|
328
|
|
現金 + 有価証券
|
545
|
255
|
209
|
30
|
5
|
292
|
9
|
10
|
107
|
176
|
301
|
155
|
216
|
272
|
328
|
|
売掛金
|
500
|
473
|
401
|
404
|
423
|
388
|
437
|
445
|
463
|
393
|
415
|
434
|
600
|
494
|
525
|
|
商品及び製品
|
707
|
712
|
704
|
526
|
524
|
538
|
527
|
522
|
483
|
494
|
521
|
592
|
667
|
733
|
762
|
|
流動資産合計
|
2,894
|
2,295
|
2,369
|
1,972
|
2,046
|
1,917
|
1,593
|
1,612
|
1,533
|
1,431
|
1,653
|
1,968
|
2,668
|
2,181
|
2,264
|
|
有形固定資産
|
17,853
|
18,127
|
16,096
|
16,205
|
17,424
|
18,799
|
20,113
|
21,466
|
22,810
|
24,376
|
26,807
|
29,261
|
31,262
|
33,776
|
36,304
|
|
固定資産合計
|
20,621
|
21,350
|
19,466
|
19,070
|
20,630
|
21,723
|
23,106
|
24,333
|
25,682
|
27,502
|
30,377
|
33,767
|
35,236
|
38,649
|
42,334
|
|
総資産
|
23,515
|
23,645
|
21,835
|
21,042
|
22,676
|
23,640
|
24,699
|
25,945
|
27,215
|
28,933
|
32,030
|
35,735
|
37,904
|
40,830
|
44,598
|
|
一年内返済予定の長期借入金
|
155
|
179
|
355
|
534
|
120
|
395
|
681
|
841
|
580
|
442
|
8
|
505
|
340
|
849
|
317
|
|
流動負債合計
|
1,888
|
1,785
|
1,698
|
2,461
|
2,249
|
2,093
|
2,674
|
2,940
|
2,687
|
2,505
|
2,180
|
2,826
|
3,366
|
3,345
|
3,413
|
|
長期借入金
|
6,853
|
6,677
|
6,626
|
5,504
|
6,120
|
6,880
|
6,595
|
7,094
|
7,859
|
8,915
|
11,078
|
12,562
|
13,685
|
15,121
|
17,262
|
|
資本金及び資本剰余金
|
5,522
|
5,600
|
5,618
|
5,634
|
5,619
|
5,618
|
5,558
|
5,542
|
5,629
|
5,696
|
6,182
|
6,505
|
6,863
|
7,219
|
7,516
|
|
利益剰余金
|
2,225
|
2,369
|
1,006
|
907
|
1,103
|
1,331
|
1,568
|
1,660
|
2,024
|
2,380
|
2,757
|
3,182
|
3,646
|
4,136
|
4,604
|
|
株主資本
|
7,884
|
8,068
|
6,767
|
6,686
|
6,855
|
7,088
|
7,245
|
7,326
|
7,773
|
8,201
|
9,080
|
9,829
|
10,637
|
11,478
|
12,243
|
|
有利子負債合計
|
7,008
|
6,856
|
6,157
|
6,038
|
6,205
|
7,275
|
7,276
|
7,935
|
8,439
|
9,357
|
11,086
|
13,067
|
14,025
|
15,970
|
17,579
|
|
純有利子負債
|
6,463
|
6,601
|
5,948
|
6,008
|
6,200
|
6,983
|
7,267
|
7,925
|
8,332
|
9,181
|
10,785
|
12,912
|
13,809
|
15,698
|
17,251
|
|
DEレシオ(%)
|
88.89
|
84.98
|
90.99
|
90.31
|
90.52
|
102.64
|
100.43
|
108.31
|
108.57
|
114.1
|
122.09
|
132.94
|
131.85
|
139.14
|
143.58
|