|
(単位:百万ドル)
|
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
|
542
|
561
|
314
|
186
|
412
|
541
|
144
|
202
|
417
|
795
|
419
|
298
|
260
|
172
|
|
現金 + 有価証券
|
542
|
561
|
314
|
186
|
412
|
541
|
144
|
202
|
417
|
795
|
419
|
298
|
260
|
172
|
|
売掛金
|
707
|
743
|
712
|
697
|
697
|
593
|
659
|
706
|
709
|
468
|
643
|
619
|
499
|
344
|
|
流動資産合計
|
1,453
|
1,515
|
1,238
|
1,079
|
1,577
|
1,341
|
974
|
1,015
|
1,201
|
1,334
|
1,134
|
1,120
|
957
|
1,659
|
|
固定資産合計
|
5,634
|
5,590
|
5,521
|
5,282
|
4,780
|
4,377
|
3,697
|
3,506
|
5,191
|
4,421
|
4,165
|
3,965
|
3,765
|
3,145
|
|
総資産
|
7,088
|
7,106
|
6,759
|
6,362
|
6,357
|
5,719
|
4,671
|
4,522
|
6,393
|
5,755
|
5,299
|
5,086
|
4,722
|
4,804
|
|
買掛金
|
108
|
-
|
85
|
75
|
100
|
86
|
87
|
113
|
94
|
101
|
108
|
101
|
63
|
38
|
|
一年内返済予定の長期借入金
|
23
|
9
|
15
|
3
|
4
|
6
|
0
|
0
|
20
|
21
|
21
|
25
|
0
|
0
|
|
流動負債合計
|
720
|
811
|
773
|
717
|
920
|
641
|
657
|
729
|
1,180
|
1,090
|
1,112
|
1,121
|
883
|
1,271
|
|
長期借入金
|
2,522
|
4,935
|
4,919
|
4,930
|
5,157
|
5,110
|
5,266
|
5,277
|
5,064
|
5,551
|
5,584
|
5,569
|
5,631
|
5,660
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,267
|
7,448
|
7,380
|
7,227
|
7,289
|
7,172
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,448
|
8,538
|
8,493
|
8,349
|
8,173
|
8,444
|
|
資本金及び資本剰余金
|
6,688
|
4,526
|
4,336
|
4,171
|
3,962
|
3,432
|
3,108
|
3,086
|
3,494
|
3,508
|
3,527
|
3,548
|
3,569
|
3,595
|
|
利益剰余金
|
-3,931
|
-4,115
|
-4,163
|
-4,173
|
-4,269
|
-4,127
|
-4,766
|
-5,001
|
-5,350
|
-5,940
|
-6,373
|
-6,470
|
-6,781
|
-6,960
|
|
株主資本
|
2,740
|
446
|
160
|
-141
|
-570
|
-933
|
-1,842
|
-2,102
|
-2,055
|
-2,783
|
-3,194
|
-3,263
|
-3,451
|
-3,640
|
|
有利子負債合計
|
2,546
|
4,945
|
4,935
|
4,934
|
5,111
|
5,117
|
5,267
|
5,277
|
5,084
|
5,572
|
5,605
|
5,562
|
5,630
|
5,660
|
|
純有利子負債
|
2,003
|
4,383
|
4,621
|
4,748
|
4,698
|
4,575
|
5,123
|
5,074
|
4,667
|
4,777
|
5,185
|
5,263
|
5,370
|
5,488
|
|
DEレシオ(%)
|
92.91
|
1108.48
|
3082.53
|
-3500.71
|
-897.16
|
-548.57
|
-286.02
|
-251.1
|
-247.43
|
-200.25
|
-175.49
|
-170.46
|
-163.16
|
-155.51
|