|
(単位:百万ドル)
|
2010/12
|
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
|
110
|
161
|
230
|
255
|
274
|
203
|
235
|
337
|
439
|
615
|
762
|
894
|
853
|
484
|
|
有価証券
|
-
|
12
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
110
|
174
|
237
|
255
|
274
|
203
|
235
|
337
|
439
|
615
|
762
|
894
|
853
|
484
|
|
売掛金
|
126
|
175
|
185
|
179
|
181
|
200
|
253
|
288
|
319
|
385
|
489
|
507
|
512
|
552
|
|
商品及び製品
|
147
|
162
|
176
|
181
|
181
|
199
|
215
|
214
|
235
|
321
|
378
|
414
|
434
|
377
|
|
流動資産合計
|
436
|
557
|
650
|
659
|
673
|
641
|
743
|
894
|
1,058
|
1,373
|
1,742
|
1,919
|
1,936
|
1,538
|
|
有形固定資産
|
554
|
669
|
711
|
705
|
721
|
778
|
855
|
822
|
839
|
943
|
1,057
|
1,158
|
1,413
|
1,581
|
|
固定資産合計
|
857
|
1,006
|
1,020
|
1,011
|
1,021
|
1,074
|
1,119
|
1,084
|
1,282
|
1,420
|
1,571
|
1,697
|
1,893
|
2,105
|
|
総資産
|
1,294
|
1,564
|
1,671
|
1,670
|
1,695
|
1,716
|
1,862
|
1,978
|
2,341
|
2,794
|
3,314
|
3,617
|
3,830
|
3,643
|
|
買掛金
|
63
|
102
|
108
|
103
|
119
|
122
|
138
|
130
|
156
|
213
|
232
|
215
|
242
|
239
|
|
流動負債合計
|
169
|
261
|
236
|
252
|
314
|
241
|
279
|
283
|
341
|
503
|
594
|
519
|
671
|
550
|
|
長期借入金
|
358
|
378
|
371
|
309
|
228
|
226
|
197
|
196
|
255
|
252
|
208
|
206
|
72
|
202
|
|
固定負債合計
|
498
|
573
|
528
|
461
|
356
|
358
|
303
|
298
|
426
|
435
|
384
|
412
|
276
|
410
|
|
総負債
|
668
|
835
|
765
|
714
|
671
|
599
|
582
|
582
|
768
|
939
|
978
|
931
|
948
|
961
|
|
資本金及び資本剰余金
|
85
|
87
|
137
|
178
|
225
|
278
|
328
|
300
|
291
|
286
|
267
|
251
|
139
|
40
|
|
利益剰余金
|
612
|
719
|
805
|
902
|
964
|
1,071
|
1,178
|
1,353
|
1,549
|
1,846
|
2,457
|
2,988
|
3,523
|
3,957
|
|
株主資本
|
625
|
728
|
906
|
956
|
1,023
|
1,117
|
1,279
|
1,396
|
1,573
|
1,854
|
2,335
|
2,685
|
2,881
|
2,682
|
|
有利子負債合計
|
358
|
378
|
371
|
308
|
228
|
226
|
197
|
196
|
257
|
255
|
253
|
206
|
72
|
202
|
|
純有利子負債
|
247
|
204
|
133
|
53
|
-46
|
23
|
-39
|
-142
|
-182
|
-361
|
-510
|
-688
|
-782
|
-282
|
|
DEレシオ(%)
|
57.23
|
51.97
|
40.96
|
32.22
|
22.36
|
20.24
|
15.39
|
14.04
|
16.36
|
13.76
|
10.83
|
7.7
|
2.53
|
7.55
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|