|
(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
|
195
|
16
|
11
|
4
|
24
|
5
|
5
|
20
|
7
|
24
|
80
|
34
|
80
|
32
|
74
|
|
現金 + 有価証券
|
195
|
16
|
11
|
4
|
24
|
5
|
5
|
20
|
7
|
24
|
80
|
34
|
80
|
32
|
74
|
|
売掛金
|
146
|
303
|
313
|
311
|
417
|
290
|
297
|
452
|
417
|
379
|
315
|
417
|
483
|
526
|
489
|
|
商品及び製品
|
-
|
130
|
177
|
135
|
192
|
184
|
185
|
315
|
507
|
351
|
309
|
331
|
461
|
454
|
393
|
|
流動資産合計
|
425
|
529
|
596
|
544
|
803
|
640
|
646
|
957
|
1,096
|
917
|
1,047
|
1,003
|
1,211
|
1,135
|
1,068
|
|
有形固定資産
|
1,118
|
1,822
|
2,315
|
2,371
|
2,589
|
2,779
|
2,921
|
2,959
|
3,540
|
3,777
|
3,917
|
3,679
|
3,633
|
3,861
|
4,023
|
|
固定資産合計
|
1,369
|
2,431
|
3,057
|
3,139
|
3,339
|
3,515
|
3,657
|
4,170
|
4,775
|
5,162
|
4,876
|
4,395
|
4,343
|
4,587
|
4,783
|
|
総資産
|
1,794
|
2,960
|
3,653
|
3,683
|
4,142
|
4,156
|
4,303
|
5,127
|
5,872
|
6,079
|
5,924
|
5,399
|
5,555
|
5,722
|
5,852
|
|
買掛金
|
71
|
158
|
156
|
177
|
222
|
132
|
134
|
222
|
278
|
206
|
162
|
199
|
278
|
269
|
251
|
|
一年内返済予定の長期借入金
|
0
|
39
|
65
|
0
|
116
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
160
|
358
|
355
|
345
|
594
|
361
|
358
|
480
|
607
|
514
|
466
|
543
|
642
|
675
|
734
|
|
長期借入金
|
200
|
763
|
1,070
|
749
|
600
|
778
|
722
|
992
|
1,410
|
1,369
|
1,468
|
1,161
|
1,076
|
1,008
|
866
|
|
固定負債合計
|
475
|
1,147
|
1,591
|
1,314
|
1,282
|
1,515
|
1,532
|
1,532
|
2,047
|
2,193
|
2,371
|
1,966
|
1,867
|
1,859
|
1,763
|
|
資本金及び資本剰余金
|
242
|
363
|
403
|
416
|
434
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
利益剰余金
|
1,046
|
1,229
|
1,439
|
1,692
|
1,974
|
2,201
|
2,342
|
2,647
|
2,724
|
2,866
|
2,593
|
2,346
|
2,469
|
2,692
|
2,978
|
|
株主資本
|
1,159
|
1,454
|
1,707
|
2,022
|
2,265
|
2,279
|
2,413
|
3,114
|
3,216
|
3,372
|
3,088
|
2,889
|
3,045
|
3,187
|
3,353
|
|
有利子負債合計
|
200
|
802
|
1,135
|
749
|
716
|
774
|
722
|
992
|
1,410
|
1,369
|
1,468
|
1,161
|
1,076
|
1,008
|
866
|
|
純有利子負債
|
4
|
785
|
1,124
|
745
|
692
|
768
|
717
|
972
|
1,402
|
1,345
|
1,388
|
1,126
|
995
|
975
|
792
|
|
DEレシオ(%)
|
17.27
|
55.15
|
66.5
|
37.05
|
31.64
|
34.0
|
29.96
|
31.87
|
43.84
|
40.63
|
47.56
|
40.2
|
35.35
|
31.65
|
25.85
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|