|
(単位:百万ドル)
|
2011/12
|
2012/12
|
2013/12
|
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
|
143
|
141
|
179
|
312
|
271
|
178
|
112
|
168
|
621
|
576
|
642
|
111
|
105
|
|
有価証券
|
1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
145
|
141
|
179
|
312
|
271
|
178
|
112
|
168
|
621
|
576
|
642
|
111
|
105
|
|
売掛金
|
74
|
96
|
60
|
120
|
138
|
143
|
262
|
270
|
230
|
274
|
158
|
191
|
154
|
|
商品及び製品
|
14
|
15
|
14
|
76
|
74
|
142
|
205
|
222
|
307
|
350
|
351
|
328
|
311
|
|
流動資産合計
|
254
|
263
|
273
|
538
|
510
|
485
|
620
|
686
|
1,195
|
1,272
|
1,210
|
679
|
598
|
|
有形固定資産
|
208
|
241
|
264
|
331
|
376
|
407
|
510
|
542
|
644
|
800
|
817
|
382
|
270
|
|
固定資産合計
|
292
|
300
|
353
|
504
|
459
|
584
|
1,608
|
1,641
|
1,687
|
1,686
|
1,955
|
1,143
|
791
|
|
総資産
|
546
|
564
|
626
|
1,043
|
970
|
1,070
|
2,229
|
2,327
|
2,883
|
2,959
|
3,167
|
1,823
|
1,389
|
|
買掛金
|
40
|
31
|
27
|
45
|
34
|
41
|
80
|
94
|
136
|
128
|
103
|
112
|
60
|
|
一年内返済予定の長期借入金
|
-
|
4
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
71
|
61
|
56
|
99
|
105
|
100
|
200
|
216
|
384
|
373
|
1,229
|
651
|
162
|
|
長期借入金
|
54
|
58
|
62
|
253
|
248
|
13
|
784
|
798
|
841
|
809
|
448
|
446
|
663
|
|
固定負債合計
|
59
|
60
|
80
|
283
|
268
|
57
|
1,018
|
1,022
|
1,051
|
966
|
553
|
522
|
744
|
|
総負債
|
130
|
122
|
137
|
383
|
373
|
157
|
1,218
|
1,238
|
1,436
|
1,340
|
1,783
|
1,173
|
906
|
|
資本金及び資本剰余金
|
220
|
231
|
247
|
318
|
352
|
618
|
688
|
716
|
785
|
829
|
873
|
904
|
928
|
|
利益剰余金
|
196
|
220
|
251
|
351
|
254
|
337
|
367
|
421
|
726
|
957
|
734
|
-22
|
-213
|
|
株主資本
|
416
|
442
|
489
|
660
|
596
|
912
|
1,010
|
1,088
|
1,447
|
1,619
|
1,383
|
649
|
482
|
|
有利子負債合計
|
59
|
62
|
62
|
246
|
248
|
13
|
794
|
798
|
841
|
809
|
448
|
446
|
663
|
|
純有利子負債
|
-87
|
-79
|
-118
|
-66
|
-24
|
-165
|
682
|
630
|
219
|
233
|
-195
|
334
|
558
|
|
DEレシオ(%)
|
14.27
|
14.2
|
12.66
|
37.41
|
41.61
|
1.48
|
78.6
|
73.35
|
58.12
|
49.99
|
32.43
|
68.77
|
137.47
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|