|
(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
|
49
|
50
|
89
|
238
|
103
|
93
|
192
|
84
|
73
|
144
|
125
|
83
|
68
|
111
|
77
|
|
有価証券
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
375
|
0
|
-
|
-
|
|
現金 + 有価証券
|
49
|
50
|
89
|
238
|
103
|
93
|
192
|
84
|
73
|
144
|
125
|
459
|
68
|
111
|
77
|
|
商品及び製品
|
273
|
306
|
322
|
307
|
348
|
351
|
311
|
383
|
396
|
365
|
401
|
498
|
631
|
456
|
505
|
|
流動資産合計
|
602
|
679
|
735
|
897
|
797
|
774
|
836
|
833
|
813
|
879
|
898
|
1,388
|
1,192
|
1,039
|
1,029
|
|
有形固定資産
|
333
|
352
|
358
|
285
|
307
|
402
|
503
|
652
|
644
|
635
|
665
|
676
|
659
|
654
|
735
|
|
固定資産合計
|
459
|
511
|
522
|
429
|
434
|
515
|
579
|
878
|
883
|
1,005
|
1,035
|
1,170
|
1,214
|
1,269
|
2,099
|
|
総資産
|
1,062
|
1,191
|
1,257
|
1,327
|
1,231
|
1,289
|
1,416
|
1,712
|
1,697
|
1,885
|
1,933
|
2,558
|
2,407
|
2,309
|
3,130
|
|
買掛金
|
109
|
103
|
119
|
134
|
137
|
128
|
141
|
159
|
151
|
178
|
189
|
246
|
273
|
231
|
225
|
|
一年内返済予定の長期借入金
|
4
|
10
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
349
|
0
|
-
|
-
|
|
流動負債合計
|
206
|
216
|
216
|
247
|
259
|
263
|
294
|
316
|
271
|
308
|
312
|
725
|
423
|
364
|
374
|
|
長期借入金
|
217
|
232
|
424
|
349
|
363
|
494
|
-
|
-
|
-
|
-
|
598
|
789
|
1,003
|
643
|
971
|
|
固定負債合計
|
-
|
-
|
-
|
507
|
551
|
638
|
638
|
793
|
936
|
893
|
861
|
1,071
|
1,220
|
867
|
1,293
|
|
総負債
|
-
|
-
|
-
|
754
|
810
|
902
|
933
|
1,110
|
1,207
|
1,202
|
1,174
|
1,796
|
1,644
|
1,231
|
1,667
|
|
資本金及び資本剰余金
|
-
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
|
利益剰余金
|
565
|
648
|
512
|
632
|
560
|
532
|
664
|
747
|
671
|
843
|
932
|
844
|
834
|
1,096
|
1,428
|
|
株主資本
|
491
|
549
|
402
|
572
|
421
|
387
|
483
|
601
|
489
|
683
|
759
|
762
|
762
|
1,077
|
1,461
|
|
有利子負債合計
|
221
|
243
|
428
|
349
|
363
|
494
|
-
|
-
|
-
|
-
|
598
|
1,139
|
1,003
|
643
|
971
|
|
純有利子負債
|
172
|
193
|
339
|
110
|
260
|
401
|
-
|
-
|
-
|
-
|
473
|
680
|
935
|
531
|
893
|
|
DEレシオ(%)
|
45.14
|
44.32
|
106.61
|
61.05
|
86.34
|
127.61
|
-
|
-
|
-
|
-
|
78.81
|
149.49
|
131.65
|
59.76
|
66.45
|