CF Industries Holdings, Inc.【CF】 業績推移・財務諸表

(単位:百万ドル) 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 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 1,010 601 648 797 1,134 1,355 1,426 1,207 1,713 1,383 2,221 2,275 2,210 1,934 2,286 1,710 3,530 2,194 2,651 1,996 1,778 809 943 286 2,689 2,008 1,554 1,164 1,312 2,001 1,992 835 936 728 1,022 682 671 858 1,019 287 753 563 553 683 804 777 757 1,628 2,617 2,370 2,192 2,323 2,825 3,219 3,254 2,032 1,773 1,819 1,877 1,614 1,406
有価証券 25 - - 3 3 3 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
現金 + 有価証券 1,035 601 648 800 1,137 1,358 1,426 1,207 1,713 1,383 2,221 2,275 2,210 1,934 2,286 1,710 3,530 2,194 2,651 1,996 1,778 809 943 286 2,689 2,008 1,554 1,164 1,312 2,001 1,992 835 936 728 1,022 682 671 858 1,019 287 753 563 553 683 804 777 757 1,628 2,617 2,370 2,192 2,323 2,825 3,219 3,254 2,032 1,773 1,819 1,877 1,614 1,406
売掛金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 535 531 482 - 582
商品及び製品 287 287 271 270 395 277 341 304 265 229 310 277 385 321 357 274 384 205 254 202 267 205 329 321 304 231 312 339 364 325 316 275 401 257 264 309 446 290 296 351 379 273 298 287 379 290 418 408 488 497 500 474 430 319 318 299 271 302 301 314 351
流動資産合計 1,549 1,267 1,199 1,341 1,808 2,080 2,057 1,798 2,458 1,996 3,015 2,808 2,908 2,720 3,060 2,630 4,911 3,406 3,339 2,615 2,380 1,366 1,764 1,127 3,520 3,374 2,931 2,655 2,805 2,675 2,651 1,465 1,660 1,348 1,597 1,274 1,412 1,488 1,669 974 1,480 1,136 1,171 1,367 1,489 1,569 1,814 2,593 3,826 3,738 3,680 3,673 3,848 4,072 4,190 3,050 2,719 2,801 2,850 2,520 2,433
有形固定資産 789 3,908 3,929 3,926 3,924 3,870 3,739 3,736 3,713 3,701 3,722 3,901 3,938 4,087 4,250 4,102 4,282 4,605 5,050 5,526 5,925 6,466 7,940 8,539 9,052 9,413 9,725 9,652 9,552 9,441 9,372 9,175 9,031 8,841 8,772 8,623 8,471 8,336 8,247 8,170 7,938 7,791 7,724 7,632 7,492 7,437 7,210 7,081 6,906 6,622 6,500 6,437 6,294 6,218 6,156 7,141 6,982 6,830 6,816 6,735 6,603
固定資産合計 1,083 7,328 7,419 7,417 7,381 7,340 7,188 7,176 7,159 7,122 7,168 7,359 7,431 7,532 7,739 8,048 7,564 7,899 8,321 8,724 9,106 9,632 11,106 11,612 12,061 12,388 12,701 12,476 12,380 12,261 12,206 11,998 11,862 11,639 11,559 11,387 11,530 11,375 11,233 11,198 10,961 10,814 10,760 10,656 10,522 10,438 9,952 9,782 9,956 9,685 9,600 9,640 9,550 9,465 9,353 11,326 11,142 10,974 10,993 10,946 10,875
総資産 2,633 8,595 8,618 8,759 9,190 9,420 9,246 8,975 9,617 9,119 10,183 10,167 10,338 10,252 10,799 10,678 12,476 11,305 11,660 11,338 11,485 10,998 12,870 12,739 15,581 15,762 15,632 15,131 15,185 14,936 14,857 13,463 13,522 12,987 13,156 12,661 12,942 12,863 12,902 12,172 12,441 11,950 11,931 12,023 12,011 12,007 11,766 12,375 13,782 13,423 13,280 13,313 13,398 13,537 13,543 14,376 13,861 13,775 13,843 13,466 13,308
一年内返済予定の長期借入金 - 18 - - - - - - - - - - - - - - - - - - - - - - - - - - - 797 798 - - - - - - 498 499 - - - - 249 - - - - 499 - - - - - - - - - - - -
流動負債合計 633 580 725 946 1,383 1,094 1,502 1,031 1,250 555 1,193 950 1,285 577 912 828 1,435 720 1,048 979 1,311 753 1,273 1,215 1,273 773 966 686 853 1,441 1,551 580 626 482 788 705 826 1,042 1,245 665 1,235 615 681 906 891 643 1,015 1,432 2,228 1,097 1,381 995 862 622 926 800 690 596 1,013 818 939
長期借入金 - 2,578 2,251 1,954 1,613 1,613 1,613 1,613 1,613 1,600 1,600 1,600 1,600 3,098 3,098 3,098 4,592 4,592 4,592 4,593 4,593 4,593 5,593 5,593 5,539 5,540 5,540 5,778 5,780 4,986 4,988 4,692 4,693 4,695 4,697 4,698 4,700 4,203 4,204 3,957 3,958 3,959 3,960 3,712 3,713 3,713 3,465 3,465 2,963 2,964 2,965 2,965 2,966 2,967 2,967 2,968 2,969 2,970 2,970 2,971 2,972
資本金及び資本剰余金 726 2,720 2,722 2,733 2,744 2,765 2,780 2,806 2,821 2,457 2,482 2,493 2,510 1,654 1,659 1,594 1,612 1,485 1,494 1,416 1,427 1,370 1,377 1,380 1,383 1,386 1,392 1,382 1,386 1,390 1,394 1,399 1,407 1,351 1,362 1,370 1,313 1,301 1,319 1,305 1,315 1,302 1,310 1,319 1,335 1,359 1,372 1,377 1,484 1,476 1,490 1,414 1,426 1,432 1,418 1,391 1,405 1,347 1,353 1,286 1,294
利益剰余金 1,038 1,136 1,177 1,370 1,645 2,125 2,428 2,841 3,183 2,638 3,016 3,461 3,842 3,673 3,881 3,726 4,379 3,622 3,679 3,175 3,334 3,080 3,101 3,058 3,014 2,991 2,892 2,365 2,272 2,205 2,048 2,443 2,436 2,514 2,474 2,463 2,047 2,111 2,109 1,958 1,961 1,997 1,905 1,927 2,013 2,183 1,933 2,088 2,907 3,729 4,087 3,867 4,348 4,797 4,681 4,535 4,634 4,360 4,533 4,009 4,208
株主資本 1,739 4,195 4,302 4,433 4,792 5,332 4,750 4,933 5,361 5,500 5,978 6,282 6,118 5,343 5,462 5,438 5,308 4,845 4,855 4,573 4,419 4,476 4,468 4,387 7,194 7,165 6,980 6,492 6,383 6,390 6,240 6,684 6,665 6,322 6,163 5,731 5,670 5,818 5,681 5,637 5,403 5,576 5,475 5,603 5,670 5,958 5,614 6,036 6,753 7,514 7,097 7,853 8,090 8,520 8,301 8,373 7,996 8,102 7,737 7,592 7,297
有利子負債合計 - 2,597 2,251 1,954 1,613 1,613 1,613 1,613 1,613 1,600 1,600 1,600 1,600 3,098 3,098 3,098 4,592 4,592 4,592 4,593 4,593 4,593 5,593 5,537 5,539 5,540 5,540 5,778 5,780 5,783 5,786 4,692 4,693 4,695 4,697 4,698 4,700 4,701 4,703 3,957 3,958 3,959 3,960 3,961 3,713 3,713 3,465 3,465 3,462 2,964 2,965 2,965 2,966 2,967 2,967 2,968 2,969 2,970 2,970 2,971 2,972
純有利子負債 - 1,995 1,602 1,153 475 254 186 406 -101 217 -622 -675 -611 1,163 811 1,387 1,062 2,398 1,941 2,596 2,814 3,783 4,649 5,251 2,850 3,532 3,986 4,614 4,468 3,782 3,794 3,857 3,757 3,967 3,675 4,016 4,029 3,843 3,684 3,670 3,205 3,396 3,407 3,278 2,909 2,936 2,708 1,837 845 594 773 642 141 -252 -287 936 1,196 1,151 1,093 1,357 1,566
DEレシオ(%) - 61.9 52.32 44.08 33.66 30.25 33.96 32.7 30.09 29.09 26.76 25.47 26.15 57.98 56.72 56.97 86.51 94.78 94.59 100.44 103.94 102.61 125.18 126.21 76.99 77.32 79.37 89.0 90.55 90.5 92.72 70.2 70.41 74.26 76.21 81.98 82.89 80.8 82.78 70.2 73.26 71.0 72.33 70.69 65.49 62.32 61.72 57.41 51.27 39.45 41.78 37.76 36.66 34.82 35.74 35.45 37.13 36.66 38.39 39.13 40.73