|
(単位:百万ドル)
|
4Q10
|
4Q11
|
4Q12
|
4Q13
|
4Q14
|
4Q15
|
4Q16
|
4Q17
|
4Q18
|
4Q19
|
4Q20
|
4Q21
|
4Q22
|
4Q23
|
4Q24
|
|
現金同等物
|
828
|
221
|
394
|
330
|
392
|
290
|
439
|
657
|
1,159
|
629
|
597
|
880
|
730
|
668
|
663
|
|
有価証券
|
106
|
54
|
90
|
49
|
184
|
130
|
92
|
359
|
234
|
129
|
117
|
184
|
687
|
389
|
489
|
|
現金 + 有価証券
|
934
|
275
|
484
|
380
|
576
|
420
|
532
|
1,016
|
1,393
|
758
|
715
|
1,065
|
1,418
|
1,057
|
1,152
|
|
売掛金
|
197
|
230
|
250
|
259
|
265
|
273
|
278
|
329
|
351
|
385
|
380
|
362
|
323
|
381
|
349
|
|
商品及び製品
|
126
|
132
|
135
|
128
|
132
|
136
|
136
|
155
|
162
|
170
|
291
|
327
|
357
|
398
|
279
|
|
流動資産合計
|
1,364
|
748
|
992
|
920
|
1,148
|
961
|
1,037
|
1,647
|
2,155
|
1,570
|
1,667
|
2,109
|
2,394
|
2,148
|
1,959
|
|
有形固定資産
|
345
|
371
|
418
|
445
|
428
|
442
|
436
|
494
|
511
|
455
|
559
|
638
|
662
|
765
|
753
|
|
固定資産合計
|
2,549
|
3,008
|
3,095
|
3,168
|
3,306
|
3,228
|
3,271
|
3,391
|
3,593
|
3,665
|
4,245
|
4,037
|
3,894
|
3,968
|
3,730
|
|
総資産
|
3,914
|
3,756
|
4,088
|
4,088
|
4,454
|
4,190
|
4,308
|
5,039
|
5,748
|
5,236
|
5,913
|
6,147
|
6,288
|
6,115
|
5,690
|
|
買掛金
|
47
|
59
|
51
|
50
|
46
|
52
|
51
|
59
|
69
|
84
|
118
|
101
|
98
|
84
|
83
|
|
一年内返済予定の長期借入金
|
75
|
1
|
0
|
0
|
131
|
0
|
-
|
-
|
503
|
285
|
42
|
847
|
389
|
587
|
53
|
|
流動負債合計
|
388
|
481
|
266
|
337
|
431
|
268
|
308
|
324
|
972
|
951
|
615
|
1,517
|
974
|
1,079
|
543
|
|
長期借入金
|
797
|
446
|
846
|
845
|
1,040
|
1,059
|
1,067
|
1,758
|
1,671
|
1,421
|
1,880
|
1,094
|
1,471
|
921
|
1,338
|
|
固定負債合計
|
1,049
|
716
|
1,096
|
1,027
|
1,364
|
1,359
|
1,392
|
2,173
|
2,141
|
1,747
|
2,500
|
1,532
|
1,846
|
1,228
|
1,578
|
|
資本金及び資本剰余金
|
1,651
|
1,676
|
1,720
|
1,780
|
1,825
|
1,768
|
1,797
|
1,632
|
1,744
|
1,779
|
1,836
|
1,821
|
1,870
|
1,917
|
1,668
|
|
利益剰余金
|
759
|
855
|
985
|
1,054
|
1,125
|
1,227
|
1,263
|
1,247
|
1,379
|
1,178
|
1,323
|
1,791
|
2,160
|
2,457
|
2,448
|
|
株主資本
|
2,476
|
2,558
|
2,724
|
2,724
|
2,658
|
2,562
|
2,607
|
2,541
|
2,635
|
2,537
|
2,798
|
3,097
|
3,467
|
3,808
|
3,567
|
|
有利子負債合計
|
873
|
447
|
846
|
845
|
1,172
|
1,049
|
1,067
|
1,758
|
2,174
|
1,706
|
1,922
|
1,941
|
1,861
|
1,509
|
1,391
|
|
純有利子負債
|
-62
|
171
|
362
|
465
|
595
|
628
|
534
|
741
|
780
|
947
|
1,207
|
876
|
443
|
452
|
238
|
|
DEレシオ(%)
|
35.25
|
17.5
|
31.09
|
31.04
|
44.1
|
40.95
|
40.93
|
69.2
|
82.51
|
67.27
|
68.72
|
62.71
|
53.7
|
39.65
|
39.01
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
553
|
588
|
582
|
696
|
545
|