|
(単位:百万ドル)
|
2010/12
|
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
|
156
|
183
|
223
|
279
|
322
|
128
|
154
|
187
|
123
|
90
|
383
|
144
|
112
|
453
|
288
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
213
|
236
|
284
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
156
|
183
|
223
|
279
|
322
|
342
|
391
|
471
|
123
|
90
|
383
|
144
|
112
|
453
|
288
|
|
売掛金
|
120
|
141
|
138
|
158
|
152
|
188
|
204
|
234
|
248
|
269
|
331
|
368
|
400
|
457
|
473
|
|
商品及び製品
|
127
|
133
|
140
|
133
|
160
|
188
|
158
|
164
|
173
|
195
|
209
|
269
|
367
|
380
|
381
|
|
流動資産合計
|
460
|
524
|
569
|
652
|
759
|
821
|
845
|
971
|
654
|
679
|
1,062
|
955
|
1,101
|
1,495
|
1,399
|
|
有形固定資産
|
201
|
216
|
245
|
281
|
303
|
333
|
357
|
379
|
437
|
533
|
555
|
587
|
649
|
702
|
713
|
|
固定資産合計
|
436
|
506
|
534
|
577
|
624
|
653
|
685
|
741
|
883
|
1,152
|
1,231
|
1,481
|
1,645
|
1,764
|
1,893
|
|
総資産
|
897
|
1,030
|
1,103
|
1,230
|
1,384
|
1,474
|
1,530
|
1,713
|
1,537
|
1,832
|
2,295
|
2,437
|
2,747
|
3,260
|
3,293
|
|
買掛金
|
22
|
36
|
35
|
29
|
44
|
52
|
60
|
66
|
69
|
72
|
74
|
116
|
110
|
110
|
114
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
74
|
74
|
74
|
167
|
|
流動負債合計
|
285
|
436
|
406
|
478
|
820
|
856
|
934
|
1,004
|
770
|
725
|
582
|
763
|
1,235
|
951
|
1,067
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
858
|
775
|
694
|
622
|
449
|
|
固定負債合計
|
37
|
54
|
61
|
233
|
445
|
702
|
704
|
762
|
776
|
929
|
1,079
|
983
|
902
|
823
|
630
|
|
総負債
|
322
|
491
|
467
|
712
|
1,266
|
1,558
|
1,638
|
1,767
|
1,546
|
1,654
|
1,661
|
1,747
|
2,138
|
1,775
|
1,698
|
|
資本金及び資本剰余金
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
利益剰余金
|
965
|
1,127
|
1,305
|
1,493
|
1,675
|
318
|
540
|
803
|
1,167
|
1,595
|
2,176
|
2,920
|
3,600
|
4,445
|
5,332
|
|
株主資本
|
574
|
539
|
636
|
518
|
117
|
-84
|
-109
|
-54
|
-10
|
177
|
632
|
689
|
608
|
1,484
|
1,595
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
908
|
850
|
769
|
697
|
617
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
524
|
705
|
656
|
243
|
329
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
143.57
|
123.22
|
126.39
|
47.01
|
38.71
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|