|
(単位:百万ドル)
|
2010/12
|
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
|
35
|
66
|
82
|
51
|
21
|
20
|
60
|
40
|
33
|
38
|
45
|
33
|
66
|
43
|
|
有価証券
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
35
|
66
|
82
|
51
|
21
|
20
|
60
|
40
|
33
|
38
|
45
|
33
|
66
|
43
|
|
売掛金
|
128
|
162
|
157
|
198
|
155
|
136
|
159
|
189
|
163
|
175
|
182
|
215
|
202
|
191
|
|
商品及び製品
|
165
|
195
|
168
|
241
|
226
|
228
|
236
|
284
|
299
|
295
|
313
|
355
|
395
|
404
|
|
流動資産合計
|
370
|
481
|
473
|
541
|
444
|
438
|
506
|
540
|
519
|
564
|
628
|
636
|
699
|
680
|
|
有形固定資産
|
168
|
161
|
197
|
299
|
277
|
280
|
328
|
417
|
415
|
409
|
489
|
557
|
631
|
660
|
|
固定資産合計
|
298
|
298
|
311
|
752
|
681
|
649
|
693
|
939
|
1,045
|
1,034
|
1,033
|
1,074
|
1,136
|
1,209
|
|
総資産
|
669
|
780
|
784
|
1,293
|
1,125
|
1,087
|
1,200
|
1,479
|
1,564
|
1,598
|
1,661
|
1,711
|
1,835
|
1,890
|
|
買掛金
|
87
|
103
|
107
|
120
|
140
|
144
|
141
|
177
|
169
|
154
|
171
|
207
|
202
|
179
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
43
|
39
|
42
|
11
|
11
|
10
|
10
|
2
|
0
|
5
|
4
|
|
流動負債合計
|
149
|
181
|
195
|
292
|
280
|
293
|
281
|
298
|
296
|
292
|
285
|
324
|
325
|
325
|
|
長期借入金
|
295
|
296
|
303
|
806
|
694
|
619
|
665
|
978
|
891
|
765
|
781
|
817
|
835
|
925
|
|
固定負債合計
|
419
|
430
|
400
|
917
|
857
|
759
|
813
|
1,114
|
1,109
|
960
|
965
|
984
|
1,006
|
1,075
|
|
総負債
|
569
|
611
|
595
|
1,210
|
1,137
|
1,052
|
1,094
|
1,412
|
1,405
|
1,252
|
1,251
|
1,308
|
1,332
|
1,401
|
|
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
|
-12
|
52
|
71
|
18
|
-54
|
-25
|
7
|
27
|
93
|
215
|
300
|
360
|
444
|
490
|
|
株主資本
|
99
|
168
|
189
|
83
|
-13
|
34
|
105
|
67
|
158
|
346
|
410
|
403
|
503
|
489
|
|
有利子負債合計
|
295
|
296
|
303
|
850
|
722
|
662
|
677
|
990
|
901
|
775
|
783
|
817
|
840
|
930
|
|
純有利子負債
|
260
|
229
|
220
|
799
|
700
|
641
|
616
|
949
|
868
|
737
|
738
|
784
|
773
|
886
|
|
DEレシオ(%)
|
295.7
|
176.15
|
159.69
|
1013.71
|
-5825
|
1914.45
|
639.89
|
1478.21
|
567.86
|
224.25
|
190.73
|
202.9
|
167.08
|
190.35
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|