|
(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
|
120
|
157
|
196
|
139
|
161
|
135
|
170
|
151
|
120
|
326
|
205
|
258
|
223
|
461
|
|
有価証券
|
23
|
3
|
18
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
143
|
160
|
214
|
170
|
161
|
135
|
170
|
151
|
120
|
326
|
205
|
258
|
223
|
461
|
|
商品及び製品
|
31
|
37
|
51
|
58
|
67
|
49
|
40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
459
|
564
|
659
|
680
|
686
|
731
|
743
|
924
|
912
|
1,115
|
1,182
|
1,704
|
1,885
|
2,159
|
|
有形固定資産
|
129
|
184
|
226
|
271
|
283
|
277
|
311
|
375
|
375
|
-
|
433
|
493
|
475
|
488
|
|
固定資産合計
|
268
|
366
|
390
|
430
|
445
|
439
|
512
|
669
|
917
|
854
|
1,361
|
1,839
|
1,942
|
2,036
|
|
総資産
|
728
|
931
|
1,050
|
1,111
|
1,132
|
1,170
|
1,255
|
1,594
|
1,830
|
1,969
|
2,543
|
3,544
|
3,827
|
4,196
|
|
買掛金
|
106
|
151
|
127
|
128
|
124
|
168
|
140
|
249
|
235
|
245
|
273
|
534
|
628
|
624
|
|
一年内返済予定の長期借入金
|
13
|
19
|
28
|
38
|
54
|
58
|
65
|
62
|
55
|
47
|
67
|
78
|
72
|
74
|
|
流動負債合計
|
345
|
420
|
430
|
419
|
416
|
449
|
480
|
621
|
670
|
764
|
759
|
1,138
|
1,335
|
1,670
|
|
長期借入金
|
55
|
128
|
191
|
204
|
219
|
203
|
193
|
305
|
295
|
268
|
594
|
1,065
|
885
|
660
|
|
固定負債合計
|
108
|
177
|
221
|
238
|
232
|
222
|
212
|
365
|
530
|
490
|
794
|
1,297
|
1,256
|
1,115
|
|
総負債
|
453
|
598
|
652
|
657
|
648
|
672
|
693
|
987
|
1,200
|
1,254
|
1,553
|
2,435
|
2,591
|
2,786
|
|
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
|
124
|
175
|
238
|
293
|
319
|
335
|
395
|
461
|
531
|
624
|
727
|
847
|
961
|
1,127
|
|
株主資本
|
274
|
332
|
398
|
453
|
483
|
498
|
562
|
606
|
629
|
714
|
990
|
1,108
|
1,236
|
1,409
|
|
有利子負債合計
|
69
|
147
|
219
|
242
|
274
|
261
|
258
|
368
|
351
|
316
|
661
|
1,143
|
958
|
734
|
|
純有利子負債
|
-74
|
-14
|
4
|
72
|
113
|
125
|
88
|
217
|
231
|
-11
|
455
|
884
|
734
|
273
|
|
DEレシオ(%)
|
25.36
|
44.44
|
55.1
|
53.54
|
56.73
|
52.42
|
46.04
|
60.65
|
55.8
|
44.29
|
66.81
|
103.12
|
77.52
|
52.13
|