|
(単位:百万ドル)
|
4Q11
|
4Q12
|
4Q13
|
4Q14
|
4Q15
|
4Q16
|
4Q17
|
4Q18
|
4Q19
|
4Q20
|
4Q21
|
4Q22
|
4Q23
|
4Q24
|
|
現金同等物
|
66
|
424
|
125
|
191
|
105
|
224
|
214
|
704
|
410
|
290
|
418
|
1,012
|
771
|
716
|
|
現金 + 有価証券
|
66
|
424
|
125
|
191
|
105
|
224
|
214
|
704
|
410
|
290
|
418
|
1,012
|
771
|
716
|
|
商品及び製品
|
3
|
2
|
11
|
8
|
8
|
7
|
7
|
7
|
1
|
1
|
0
|
0
|
-
|
-
|
|
流動資産合計
|
105
|
439
|
181
|
742
|
640
|
697
|
473
|
649
|
371
|
270
|
925
|
1,258
|
815
|
739
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,878
|
1,137
|
1,077
|
1,079
|
|
投資有価証券
|
-
|
353
|
267
|
275
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,126
|
1,974
|
2,484
|
3,249
|
3,667
|
3,560
|
4,291
|
4,157
|
4,261
|
4,044
|
4,023
|
3,021
|
3,268
|
3,628
|
|
総資産
|
2,233
|
2,414
|
2,665
|
3,992
|
4,308
|
4,257
|
4,764
|
4,807
|
4,632
|
4,314
|
4,948
|
4,280
|
4,084
|
4,368
|
|
買掛金
|
23
|
10
|
12
|
10
|
53
|
23
|
70
|
9
|
13
|
10
|
12
|
8
|
7
|
198
|
|
一年内返済予定の長期借入金
|
64
|
14
|
30
|
116
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
256
|
87
|
90
|
369
|
967
|
974
|
1,632
|
1,000
|
1,443
|
1,180
|
1,307
|
414
|
545
|
841
|
|
長期借入金
|
627
|
490
|
636
|
1,264
|
1,376
|
1,320
|
1,025
|
1,835
|
1,294
|
1,367
|
1,358
|
844
|
874
|
930
|
|
固定負債合計
|
1,220
|
563
|
770
|
1,339
|
1,445
|
1,372
|
1,335
|
1,980
|
1,437
|
1,503
|
1,463
|
964
|
935
|
1,156
|
|
総負債
|
1,476
|
650
|
861
|
1,709
|
2,413
|
2,347
|
2,968
|
2,981
|
2,881
|
2,684
|
2,770
|
1,379
|
1,481
|
1,998
|
|
資本金及び資本剰余金
|
80
|
80
|
80
|
93
|
93
|
101
|
101
|
101
|
101
|
109
|
108
|
107
|
104
|
104
|
|
利益剰余金
|
34
|
848
|
874
|
670
|
315
|
103
|
-96
|
-365
|
-606
|
-931
|
-540
|
262
|
77
|
10
|
|
株主資本
|
755
|
1,764
|
1,804
|
2,283
|
1,894
|
1,909
|
1,796
|
1,825
|
1,750
|
1,630
|
2,178
|
2,900
|
2,602
|
2,369
|
|
有利子負債合計
|
691
|
504
|
667
|
1,380
|
1,344
|
1,525
|
1,025
|
1,835
|
1,294
|
1,367
|
920
|
844
|
874
|
930
|
|
純有利子負債
|
624
|
80
|
541
|
1,189
|
1,239
|
1,301
|
811
|
1,130
|
884
|
1,077
|
501
|
-169
|
102
|
214
|
|
DEレシオ(%)
|
91.5
|
28.62
|
36.97
|
60.49
|
70.98
|
79.89
|
57.11
|
100.51
|
73.95
|
83.89
|
42.25
|
29.12
|
33.59
|
39.29
|