|
(単位:百万ドル)
|
2011/1
|
2011/12
|
2012/12
|
2013/12
|
2015/1
|
2016/1
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2021/1
|
2022/1
|
2022/12
|
2023/12
|
2024/12
|
|
現金同等物
|
138
|
94
|
105
|
95
|
141
|
114
|
141
|
269
|
197
|
227
|
202
|
1,074
|
499
|
227
|
281
|
|
有価証券
|
454
|
212
|
176
|
179
|
193
|
128
|
153
|
494
|
416
|
498
|
521
|
964
|
692
|
211
|
100
|
|
現金 + 有価証券
|
593
|
307
|
281
|
275
|
335
|
242
|
295
|
764
|
613
|
725
|
724
|
2,039
|
1,191
|
439
|
382
|
|
売掛金
|
45
|
55
|
78
|
72
|
70
|
73
|
74
|
71
|
73
|
75
|
95
|
98
|
71
|
29
|
54
|
|
商品及び製品
|
39
|
34
|
49
|
45
|
52
|
53
|
59
|
73
|
74
|
73
|
66
|
49
|
100
|
194
|
105
|
|
流動資産合計
|
493
|
453
|
467
|
459
|
528
|
423
|
490
|
947
|
826
|
943
|
975
|
2,239
|
1,461
|
737
|
602
|
|
有形固定資産
|
29
|
25
|
135
|
132
|
132
|
131
|
129
|
127
|
139
|
135
|
139
|
146
|
152
|
145
|
132
|
|
投資有価証券
|
17
|
17
|
11
|
10
|
7
|
7
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
233
|
252
|
404
|
531
|
514
|
588
|
590
|
587
|
797
|
730
|
1,017
|
719
|
708
|
705
|
620
|
|
総資産
|
727
|
705
|
871
|
991
|
1,042
|
1,011
|
1,081
|
1,535
|
1,624
|
1,674
|
1,993
|
2,958
|
2,169
|
1,443
|
1,222
|
|
買掛金
|
24
|
26
|
29
|
22
|
38
|
42
|
39
|
38
|
41
|
38
|
54
|
47
|
89
|
57
|
42
|
|
一年内返済予定の長期借入金
|
-
|
-
|
5
|
7
|
10
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
79
|
82
|
106
|
109
|
163
|
142
|
139
|
162
|
144
|
137
|
284
|
668
|
185
|
163
|
97
|
|
長期借入金
|
-
|
-
|
95
|
87
|
77
|
67
|
72
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
22
|
24
|
115
|
143
|
121
|
108
|
115
|
419
|
412
|
422
|
509
|
77
|
578
|
70
|
44
|
|
総負債
|
102
|
107
|
221
|
252
|
284
|
250
|
254
|
582
|
557
|
559
|
793
|
745
|
764
|
234
|
142
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
78
|
|
利益剰余金
|
579
|
586
|
640
|
690
|
728
|
747
|
801
|
851
|
961
|
980
|
993
|
2,215
|
1,415
|
1,192
|
1,001
|
|
株主資本
|
625
|
598
|
649
|
738
|
758
|
761
|
826
|
953
|
1,067
|
1,115
|
1,199
|
2,212
|
1,405
|
1,208
|
1,080
|
|
有利子負債合計
|
-
|
-
|
100
|
95
|
87
|
77
|
72
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-182
|
-181
|
-248
|
-166
|
-223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
15.39
|
12.86
|
11.54
|
10.18
|
8.77
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|