|
(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
|
204
|
168
|
119
|
135
|
75
|
146
|
192
|
119
|
202
|
451
|
211
|
273
|
394
|
464
|
|
現金 + 有価証券
|
204
|
168
|
119
|
135
|
75
|
146
|
192
|
119
|
202
|
451
|
211
|
273
|
394
|
464
|
|
流動資産合計
|
1,950
|
1,981
|
2,085
|
2,473
|
2,635
|
2,838
|
3,074
|
3,176
|
3,511
|
4,080
|
3,862
|
3,679
|
3,521
|
3,287
|
|
有形固定資産
|
491
|
485
|
498
|
527
|
523
|
477
|
467
|
490
|
509
|
489
|
429
|
435
|
441
|
422
|
|
投資有価証券
|
62
|
46
|
46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,663
|
1,314
|
1,311
|
1,300
|
1,407
|
1,200
|
1,189
|
1,212
|
974
|
965
|
862
|
864
|
908
|
956
|
|
総資産
|
3,613
|
3,296
|
3,397
|
3,773
|
4,042
|
4,039
|
4,264
|
4,388
|
4,486
|
5,046
|
4,725
|
4,543
|
4,430
|
4,243
|
|
買掛金
|
785
|
696
|
758
|
798
|
937
|
994
|
961
|
621
|
682
|
794
|
512
|
495
|
466
|
631
|
|
一年内返済予定の長期借入金
|
59
|
67
|
114
|
81
|
88
|
85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,393
|
1,234
|
1,298
|
1,358
|
1,473
|
1,518
|
1,581
|
1,597
|
2,109
|
2,264
|
1,777
|
1,967
|
2,124
|
2,333
|
|
長期借入金
|
612
|
669
|
619
|
784
|
734
|
673
|
705
|
744
|
710
|
925
|
969
|
888
|
782
|
510
|
|
固定負債合計
|
-
|
918
|
851
|
1,049
|
1,148
|
966
|
977
|
1,001
|
945
|
1,238
|
1,274
|
1,133
|
1,020
|
751
|
|
総負債
|
-
|
2,153
|
2,150
|
2,408
|
2,622
|
2,486
|
2,559
|
2,600
|
3,055
|
3,503
|
3,051
|
3,101
|
3,146
|
3,084
|
|
資本金及び資本剰余金
|
47
|
47
|
48
|
48
|
49
|
49
|
49
|
50
|
50
|
50
|
51
|
51
|
52
|
52
|
|
利益剰余金
|
402
|
137
|
224
|
332
|
377
|
473
|
622
|
701
|
313
|
422
|
514
|
304
|
133
|
-31
|
|
株主資本
|
1,399
|
1,143
|
1,247
|
1,365
|
1,420
|
1,553
|
1,713
|
1,809
|
1,440
|
1,553
|
1,673
|
1,449
|
1,291
|
1,158
|
|
有利子負債合計
|
672
|
737
|
733
|
865
|
817
|
759
|
705
|
744
|
710
|
925
|
969
|
888
|
782
|
510
|
|
純有利子負債
|
468
|
569
|
613
|
729
|
742
|
613
|
512
|
624
|
508
|
473
|
757
|
614
|
387
|
45
|
|
DEレシオ(%)
|
48.04
|
64.44
|
58.83
|
63.37
|
57.57
|
48.91
|
41.18
|
41.16
|
49.33
|
59.55
|
57.91
|
61.26
|
60.57
|
44.02
|