|
(単位:百万ドル)
|
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
|
76
|
151
|
272
|
290
|
186
|
107
|
106
|
93
|
103
|
54
|
74
|
124
|
120
|
94
|
|
現金 + 有価証券
|
76
|
151
|
272
|
290
|
186
|
107
|
106
|
93
|
103
|
54
|
74
|
124
|
120
|
94
|
|
売掛金
|
112
|
95
|
107
|
93
|
119
|
115
|
149
|
154
|
143
|
148
|
238
|
266
|
176
|
162
|
|
商品及び製品
|
113
|
111
|
132
|
108
|
112
|
119
|
155
|
151
|
161
|
179
|
259
|
534
|
352
|
355
|
|
流動資産合計
|
327
|
382
|
537
|
519
|
444
|
364
|
433
|
429
|
427
|
396
|
594
|
974
|
712
|
658
|
|
有形固定資産
|
428
|
401
|
393
|
362
|
308
|
307
|
361
|
340
|
-
|
-
|
-
|
874
|
672
|
620
|
|
固定資産合計
|
518
|
504
|
687
|
667
|
845
|
809
|
1,109
|
1,037
|
1,044
|
1,188
|
1,825
|
2,695
|
1,929
|
1,789
|
|
総資産
|
845
|
886
|
1,224
|
1,186
|
1,290
|
1,173
|
1,542
|
1,466
|
1,471
|
1,584
|
2,420
|
3,669
|
2,642
|
2,448
|
|
買掛金
|
53
|
45
|
47
|
44
|
49
|
50
|
59
|
65
|
66
|
60
|
116
|
225
|
139
|
151
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
2
|
3
|
34
|
2
|
2
|
|
流動負債合計
|
140
|
126
|
143
|
123
|
143
|
135
|
147
|
143
|
157
|
166
|
231
|
466
|
281
|
274
|
|
長期借入金
|
141
|
151
|
381
|
437
|
568
|
437
|
679
|
618
|
540
|
590
|
1,267
|
1,659
|
1,101
|
1,086
|
|
固定負債合計
|
228
|
248
|
519
|
574
|
679
|
529
|
848
|
765
|
716
|
768
|
1,507
|
2,023
|
1,411
|
1,314
|
|
総負債
|
369
|
374
|
663
|
697
|
822
|
665
|
995
|
908
|
874
|
935
|
1,738
|
2,490
|
1,693
|
1,589
|
|
資本金及び資本剰余金
|
215
|
44
|
46
|
52
|
56
|
62
|
69
|
74
|
81
|
95
|
104
|
664
|
675
|
681
|
|
利益剰余金
|
418
|
483
|
520
|
512
|
552
|
585
|
566
|
608
|
638
|
666
|
696
|
610
|
235
|
164
|
|
株主資本
|
475
|
511
|
561
|
489
|
467
|
508
|
546
|
557
|
597
|
649
|
682
|
1,179
|
949
|
858
|
|
有利子負債合計
|
141
|
151
|
381
|
435
|
568
|
437
|
679
|
622
|
542
|
593
|
1,267
|
1,690
|
1,104
|
1,089
|
|
純有利子負債
|
64
|
0
|
109
|
145
|
381
|
330
|
572
|
528
|
439
|
538
|
1,192
|
1,565
|
984
|
995
|
|
DEレシオ(%)
|
29.63
|
29.66
|
67.9
|
89.08
|
121.44
|
86.05
|
124.22
|
111.51
|
90.8
|
91.33
|
185.8
|
143.31
|
116.38
|
126.88
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|