HUNTINGTON INGALLS INDUSTRIES, INC.HII
時価総額
$126.6億
PER
造船・防衛サービスの最大手。原子力空母の燃料交換や潜水艦・揚陸艦の建造、艦隊維持や無人システムを展開。2025年1月に米サウスカロライナの金属加工企業の資産を1.4億ドルで買収。米国中心、30カ国超で展開。
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | - | 467 | 430 | 831 |
| Accounts receivable, net | 711 | 905 | 1,123 | 1,038 | 1,074 | 1,164 | 1,188 | 252 | 318 | 397 | 433 | 636 | 461 | 212 |
| Contract assets | - | - | - | - | - | - | - | 1,003 | 989 | 1,049 | 1,310 | 1,240 | 1,537 | 1,683 |
| Inventoried costs, net | - | 288 | 311 | 339 | 285 | 210 | 183 | 128 | 136 | 137 | 161 | 183 | 186 | 208 |
| Income taxes receivable | - | - | - | - | - | - | - | - | 148 | 171 | 209 | 170 | 183 | 204 |
| Prepaid expenses and other current assets | 30 | 21 | 29 | 50 | 31 | 48 | 123 | 122 | 24 | 45 | 50 | 50 | 83 | 90 |
| Total current assets | 2,268 | 2,484 | 2,676 | 2,546 | 2,284 | 2,142 | 2,195 | 1,745 | 1,785 | 2,444 | 2,790 | 2,746 | 2,880 | 3,228 |
| Land and land improvements | - | 314 | 319 | 233 | 242 | 252 | 292 | 321 | 282 | 309 | 329 | 344 | 351 | 377 |
| Buildings and Improvements, Gross | 1,431 | 1,486 | 1,531 | 1,498 | 1,579 | 1,752 | 1,923 | 2,043 | 2,384 | 2,442 | 2,643 | 2,805 | 2,954 | 3,182 |
| Machinery and other equipment | 1,258 | 1,339 | 1,235 | 1,240 | 1,315 | 1,410 | 1,559 | 1,771 | 1,909 | 2,017 | 2,058 | 2,122 | 2,197 | 2,267 |
| Capitalized software costs | 199 | 208 | 216 | 172 | 180 | 199 | 211 | 211 | 218 | 234 | 226 | 246 | 261 | 207 |
| Property, plant and equipment, gross | 3,193 | 3,347 | 3,301 | 3,143 | 3,316 | 3,613 | 3,985 | 4,346 | 4,793 | 5,002 | 5,256 | 5,517 | 5,763 | 6,033 |
| Accumulated depreciation and amortization | 1,160 | 1,313 | 1,404 | 1,351 | 1,489 | 1,627 | 1,770 | 1,829 | 1,961 | 2,024 | 2,149 | 2,319 | 2,467 | 2,583 |
| Property, plant, and equipment, net | 2,033 | 2,034 | 1,897 | 1,792 | 1,827 | 1,986 | 2,215 | 2,517 | 2,832 | 2,978 | 3,107 | 3,198 | 3,296 | 3,450 |
| Operating lease assets | - | - | - | - | - | - | - | - | 201 | 192 | 241 | 282 | 262 | 239 |
| Goodwill | 844 | 881 | 881 | 1,026 | 956 | 1,234 | 1,217 | 1,263 | 1,373 | 1,617 | 2,628 | 2,618 | 2,618 | 2,618 |
| Other intangible assets, net | 567 | 548 | 528 | 547 | 495 | 548 | 508 | 492 | 492 | 512 | 1,159 | 1,019 | 891 | 782 |
| Pension plan assets | 64 | - | 124 | 17 | - | - | - | - | - | - | 281 | 600 | 888 | 1,422 |
| Miscellaneous other assets | - | 77 | 119 | 129 | 126 | 128 | 125 | 203 | 240 | 281 | 421 | 394 | 380 | 402 |
| Total other assets | 49 | 1,874 | 1,652 | 1,931 | 1,913 | 2,224 | 1,964 | 2,121 | 2,414 | 2,735 | 4,730 | 4,913 | 5,039 | 5,463 |
| Total assets | 6,001 | 6,392 | 6,225 | 6,269 | 6,024 | 6,352 | 6,374 | 6,383 | 7,031 | 8,157 | 10,627 | 10,857 | 11,215 | 12,141 |
| Trade accounts payable | 380 | 377 | 337 | 269 | 317 | 316 | 375 | 562 | 497 | 460 | 603 | 642 | 554 | 598 |
| Accrued employees' compensation | 221 | 235 | 230 | 248 | 215 | 241 | 245 | 248 | 265 | 293 | 361 | 345 | 382 | 392 |
| Current portion of long-term debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 503 |
| Current portion of postretirement plan liabilities | 172 | 166 | 139 | 143 | 143 | 147 | 139 | 131 | 130 | 133 | 137 | 134 | 129 | 124 |
| Workers' Compensation Liability, Current | 201 | 216 | 230 | 221 | 227 | 217 | 250 | 225 | 225 | 225 | 252 | 229 | 224 | 201 |
| Contract liabilities | - | - | - | - | - | - | - | - | - | - | - | 766 | 1,063 | 774 |
| Other current liabilities | - | - | - | - | - | - | - | - | - | - | - | 380 | 449 | 399 |
| Total current liabilities | 1,372 | 1,384 | 1,392 | 1,312 | 1,274 | 1,343 | 1,391 | 1,829 | 1,890 | 2,226 | 2,427 | 2,895 | 3,032 | 2,991 |
| Long-Term Debt and Lease Obligation | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,700 |
| Pension plan liabilities | 936 | 1,301 | 529 | 939 | 1,001 | 1,116 | 922 | 764 | 975 | 960 | 351 | 214 | 212 | 142 |
| Other postretirement plan liabilities | 581 | 799 | 477 | 507 | 423 | 431 | 414 | 348 | 380 | 401 | 368 | 260 | 241 | 209 |
| Workers' compensation liabilities | 361 | 403 | 419 | 449 | 460 | 441 | 509 | 454 | 457 | 511 | 506 | 463 | 449 | 443 |
| Long-term operating lease liabilities | - | - | - | - | - | - | - | - | 164 | 157 | 194 | 246 | 228 | 205 |
| Deferred tax liabilities | - | - | - | - | - | - | - | - | - | - | 313 | 418 | 367 | 378 |
| Other long-term liabilities | 49 | 59 | 104 | 105 | 103 | 90 | 101 | 189 | 291 | 315 | 362 | 366 | 379 | 407 |
| Total liabilities | 5,129 | 5,725 | 4,704 | 4,904 | 4,534 | 4,699 | 4,616 | 4,867 | 5,443 | 6,256 | 7,819 | 7,368 | 7,122 | 7,475 |
| Common stock | - | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Additional paid-in capital | 1,862 | 1,894 | 1,925 | 1,959 | 1,978 | 1,964 | 1,942 | 1,954 | 1,961 | 1,972 | 1,998 | 2,022 | 2,045 | 2,045 |
| Retained earnings (deficit) | -141 | - | 236 | 525 | 848 | 1,323 | 1,687 | 2,609 | 3,009 | 3,533 | 3,891 | 4,276 | 4,755 | 5,097 |
| Treasury stock | - | 1 | 120 | 258 | 492 | 684 | 972 | 1,760 | 1,974 | 2,058 | 2,159 | 2,211 | 2,286 | 2,449 |
| Accumulated other comprehensive income (loss) | -849 | -1,226 | -521 | -862 | -845 | -951 | -900 | -1,288 | -1,409 | -1,547 | -923 | -599 | -422 | -28 |
| Total stockholders' equity | 872 | 667 | 1,521 | 1,365 | 1,490 | 1,653 | 1,758 | 1,516 | 1,588 | 1,901 | 2,808 | 3,489 | 4,093 | 4,666 |
| Total liabilities and stockholders' equity | 6,001 | 6,392 | 6,225 | 6,269 | 6,024 | 6,352 | 6,374 | 6,383 | 7,031 | 8,157 | 10,627 | 10,857 | 11,215 | 12,141 |