|
(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
|
27
|
38
|
27
|
19
|
8
|
25
|
94
|
47
|
43
|
45
|
80
|
85
|
84
|
95
|
|
現金 + 有価証券
|
27
|
38
|
27
|
19
|
8
|
25
|
94
|
47
|
43
|
45
|
80
|
85
|
84
|
95
|
|
売掛金
|
28
|
29
|
31
|
25
|
31
|
30
|
32
|
30
|
32
|
44
|
60
|
55
|
59
|
58
|
|
流動資産合計
|
113
|
146
|
139
|
154
|
127
|
142
|
227
|
188
|
184
|
266
|
300
|
295
|
296
|
324
|
|
固定資産合計
|
1,740
|
1,849
|
1,820
|
2,033
|
2,118
|
2,270
|
2,513
|
2,649
|
2,927
|
3,128
|
3,323
|
3,555
|
4,299
|
4,856
|
|
総資産
|
1,854
|
1,995
|
1,959
|
2,187
|
2,246
|
2,412
|
2,740
|
2,838
|
3,111
|
3,394
|
3,623
|
3,851
|
4,596
|
5,180
|
|
買掛金
|
48
|
47
|
55
|
59
|
66
|
77
|
93
|
95
|
108
|
131
|
144
|
140
|
157
|
167
|
|
一年内返済予定の長期借入金
|
6
|
46
|
7
|
6
|
6
|
26
|
15
|
104
|
21
|
5
|
5
|
3
|
0
|
-
|
|
流動負債合計
|
151
|
243
|
166
|
217
|
148
|
250
|
490
|
321
|
358
|
588
|
256
|
294
|
430
|
538
|
|
長期借入金
|
481
|
434
|
426
|
419
|
512
|
531
|
515
|
710
|
786
|
781
|
1,055
|
1,052
|
1,052
|
-
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
229
|
252
|
269
|
295
|
308
|
324
|
356
|
392
|
417
|
472
|
525
|
556
|
549
|
674
|
|
株主資本
|
449
|
473
|
598
|
626
|
642
|
659
|
693
|
730
|
779
|
921
|
1,182
|
1,322
|
1,430
|
1,638
|
|
有利子負債合計
|
488
|
481
|
434
|
425
|
514
|
557
|
531
|
814
|
808
|
786
|
1,060
|
1,055
|
1,053
|
-
|
|
純有利子負債
|
460
|
442
|
406
|
406
|
505
|
532
|
436
|
767
|
765
|
741
|
980
|
970
|
968
|
-
|
|
DEレシオ(%)
|
108.52
|
101.59
|
72.49
|
67.96
|
80.05
|
84.61
|
76.68
|
111.61
|
103.68
|
85.33
|
89.69
|
79.84
|
73.65
|
-
|