Spectrum Brands Holdings, Inc.【SPB】 業績推移・財務諸表

(単位:百万ドル) 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25
現金同等物 - 2,205 2,320 1,832 1,470 1,103 1,475 1,243 1,899 1,293 1,319 1,455 1,319 1,311 1,279 1,293 1,197 576 465 487 497 348 320 266 270 1,647 758 814 552 261 185 161 627 142 460 468 531 224 290 130 187 204 193 247 243 228 327 2,930 753 445 745 157 368 179 96
有価証券 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1,103 950 500 149 - - -
現金 + 有価証券 - 2,205 2,320 1,832 1,470 1,103 1,475 1,243 1,899 1,293 1,319 1,455 1,319 1,311 1,279 1,293 1,197 576 465 487 497 348 320 266 270 1,647 758 814 552 261 185 161 627 142 460 468 531 224 290 130 187 204 193 247 243 228 327 2,930 1,857 1,395 1,245 306 368 179 96
売掛金 - - - - - - - - - - - - - - - - - - - - - - - - - - - 384 254 414 470 568 356 510 465 446 501 576 524 479 248 298 349 306 247 269 305 371 477 535 601 619 635 615 584
商品及び製品 - - - - 452 679 705 707 632 683 725 746 635 710 819 903 780 867 924 842 740 779 836 843 775 580 610 546 503 723 776 718 548 627 607 568 557 696 812 908 562 648 800 817 780 702 585 527 462 457 454 439 462 507 542
流動資産合計 - - - - - - - - - - - - - - - - - - - - - - - - - 4,637 3,805 3,766 3,359 3,804 1,584 1,571 1,659 1,425 1,691 1,630 1,728 1,657 1,798 1,674 2,914 3,121 3,444 3,398 3,235 3,181 3,171 3,980 2,926 2,516 2,461 1,493 1,578 1,406 1,342
有形固定資産 - - - - 214 328 - - - - - - - - - - - - - - 543 569 661 675 700 506 504 494 494 477 469 464 452 403 396 394 396 - - - 260 - - - 263 - - - 275 - - - - - -
投資有価証券 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 237 204 230 269 134 142 66 12 - - - - - - - - - - - - - - - - -
固定資産合計 - - - - - - - - - - - - - - - - - - - - - - - - - 4,443 4,435 4,747 4,389 3,747 3,902 3,717 3,571 3,617 3,504 3,472 3,379 3,514 3,476 3,750 2,427 2,448 2,642 2,614 2,540 2,585 2,614 2,374 2,333 2,331 2,296 2,262 2,264 2,208 2,194
総資産 23,580 24,011 24,535 24,581 25,200 26,859 27,717 27,365 27,909 28,764 29,323 29,885 30,100 31,207 31,455 32,970 32,334 35,033 35,455 35,811 35,793 35,663 36,697 35,496 35,850 9,080 8,240 8,513 7,748 7,552 5,487 5,288 5,231 5,043 5,195 5,103 5,107 5,171 5,275 5,425 5,340 5,569 6,086 6,012 5,776 5,766 5,785 6,354 5,258 4,846 4,757 3,755 3,842 3,615 3,537
買掛金 - - - - - - - - - - - - - - - - - - - - - - - - - - - 348 436 471 450 452 456 471 387 446 557 558 548 522 388 347 522 506 453 365 495 460 396 382 375 369 397 361 363
一年内返済予定の長期借入金 - - - - - - - - - - - - - - - - - - - - - - - - - - - 70 21 2,138 16 13 136 13 13 13 15 15 18 17 12 12 12 12 12 12 13 459 8 8 9 9 9 9 9
流動負債合計 - - - - - - - - - - - - - - - - - - - - - - - - - 2,120 1,222 1,200 1,350 3,401 991 1,018 1,141 1,001 706 782 944 934 926 932 1,164 1,068 1,304 1,277 1,188 1,081 1,176 1,783 764 749 658 654 687 587 573
長期借入金 - - - - - 3,918 - - - - - - - - - - - - - - - - - - 5,595 4,888 5,248 5,189 4,651 2,589 2,342 2,275 2,214 2,324 2,999 2,677 2,461 2,482 2,552 2,651 2,494 2,947 3,236 3,210 3,145 3,268 3,176 1,619 1,546 1,387 1,374 551 551 549 632
固定負債合計 - - - - - - - - - - - - - - - - - - - - - - - - - 5,332 5,674 5,623 4,808 2,744 2,566 2,386 2,382 2,569 3,266 2,935 2,747 2,792 2,853 2,984 2,697 3,153 3,453 3,422 3,318 3,445 3,419 2,011 1,975 1,795 1,840 1,016 1,013 998 1,078
総負債 21,921 22,333 22,832 22,984 23,282 24,867 25,791 25,632 26,446 27,149 27,580 27,535 27,843 29,125 29,591 31,098 30,746 33,660 33,947 34,122 33,976 33,993 34,929 33,599 33,903 7,452 6,897 6,823 6,158 6,146 3,558 3,404 3,524 3,570 3,973 3,717 3,692 3,727 3,780 3,916 3,861 4,221 4,757 4,700 4,507 4,526 4,596 3,795 2,740 2,545 2,499 1,670 1,700 1,586 1,651
資本金及び資本剰余金 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
利益剰余金 -136 -112 -109 -258 -99 -37 -82 9 -193 -232 -319 -270 -277 -387 -615 -690 -834 -867 -902 -1,025 -1,032 -820 -902 -900 -926 -419 -456 -79 -181 -350 387 340 201 144 68 217 243 297 315 328 359 350 348 364 362 323 252 2,094 2,096 2,110 2,159 2,153 2,169 2,179 2,167
株主資本 1,365 1,377 1,394 1,284 1,598 1,668 1,598 1,407 1,133 1,281 1,423 2,351 2,257 2,082 1,864 1,871 1,588 1,373 1,507 1,688 1,817 1,669 1,768 1,896 1,946 1,627 1,343 1,689 1,589 1,405 1,928 1,884 1,706 1,473 1,222 1,385 1,415 1,444 1,494 1,508 1,479 1,347 1,328 1,312 1,269 1,239 1,189 2,560 2,518 2,302 2,258 2,085 2,141 2,028 1,885
有利子負債合計 - - - - - 3,918 - - - - - - - - - - - - - - - - - - 5,705 4,888 5,248 5,260 4,651 4,728 2,358 2,289 2,351 2,338 3,012 2,691 2,420 2,497 2,570 2,669 2,506 2,959 3,248 3,222 3,157 3,280 3,189 2,078 1,555 1,396 1,383 560 560 558 641
純有利子負債 - - - - - 2,814 - - - - - - - - - - - - - - - - - - 5,435 3,241 4,490 4,446 4,099 4,466 2,173 2,127 1,724 2,196 2,552 2,222 1,887 2,273 2,280 2,539 2,318 2,754 3,055 2,974 2,913 3,052 2,861 -852 -302 1 137 253 191 378 545
DEレシオ(%) - - - - - 234.82 - - - - - - - - - - - - - - - - - - 293.04 300.34 390.59 311.29 292.6 336.26 122.27 121.5 137.8 158.7 246.47 194.23 170.89 172.91 171.94 176.95 169.46 219.53 244.5 245.52 248.74 264.66 268.16 81.19 61.77 60.68 61.28 26.88 26.18 27.55 34.03
運転資本 - - - - - - - - - - - - - - - - - - - - - - - - - - -