|
(単位:千ドル)
|
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
|
56,860
|
59,879
|
40,109
|
55,952
|
39,457
|
56,903
|
51,723
|
58,365
|
55,448
|
50,569
|
46,805
|
46,988
|
|
現金 + 有価証券
|
56,860
|
59,879
|
40,109
|
55,952
|
39,457
|
56,903
|
51,723
|
58,365
|
55,448
|
50,569
|
46,805
|
46,988
|
|
売掛金
|
743
|
4,985
|
26,189
|
23,148
|
27,264
|
27,460
|
30,083
|
17,808
|
20,303
|
79,843
|
56,234
|
60,871
|
|
商品及び製品
|
1,131
|
2,486
|
3,969
|
7,339
|
9,632
|
12,812
|
10,158
|
10,274
|
11,095
|
15,718
|
12,558
|
11,308
|
|
流動資産合計
|
61,957
|
72,225
|
115,405
|
93,762
|
83,883
|
109,468
|
98,019
|
102,543
|
94,216
|
157,738
|
126,778
|
126,549
|
|
有形固定資産
|
201,700
|
371,618
|
658,628
|
785,461
|
751,816
|
721,492
|
660,823
|
631,458
|
603,227
|
531,378
|
524,044
|
545,594
|
|
固定資産合計
|
296,007
|
498,615
|
662,792
|
789,879
|
761,656
|
735,290
|
674,419
|
649,464
|
630,313
|
566,121
|
564,173
|
578,250
|
|
総資産
|
357,965
|
570,840
|
778,197
|
883,642
|
845,539
|
844,759
|
772,438
|
752,007
|
724,530
|
723,859
|
690,951
|
704,799
|
|
一年内返済予定の長期借入金
|
9,100
|
19,394
|
27,014
|
41,827
|
37,071
|
22,834
|
20,216
|
22,456
|
15,103
|
12,927
|
6,436
|
-
|
|
流動負債合計
|
17,047
|
31,210
|
69,358
|
59,015
|
58,257
|
75,537
|
60,428
|
62,899
|
58,499
|
52,929
|
33,839
|
29,830
|
|
長期借入金
|
79,760
|
185,333
|
361,227
|
411,385
|
367,352
|
205,519
|
187,066
|
188,054
|
129,998
|
115,869
|
39,590
|
38,796
|
|
固定負債合計
|
108,560
|
212,430
|
361,227
|
420,357
|
406,308
|
422,638
|
385,953
|
368,772
|
337,033
|
164,488
|
82,668
|
39,545
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
395,533
|
217,417
|
116,507
|
69,375
|
|
資本金及び資本剰余金
|
244,883
|
339,343
|
338,489
|
405,619
|
405,890
|
414,858
|
417,191
|
418,533
|
426,466
|
468,432
|
471,649
|
476,252
|
|
利益剰余金
|
-12,525
|
-10,865
|
10,400
|
2,922
|
-9,568
|
-52,926
|
-75,788
|
-81,834
|
-119,920
|
15,135
|
81,388
|
164,914
|
|
株主資本
|
232,358
|
327,200
|
347,611
|
404,269
|
380,973
|
346,583
|
326,055
|
320,334
|
291,954
|
469,399
|
537,401
|
607,642
|
|
有利子負債合計
|
88,860
|
196,464
|
388,242
|
453,213
|
404,423
|
228,354
|
207,283
|
210,510
|
145,101
|
128,796
|
46,026
|
38,796
|
|
純有利子負債
|
31,999
|
136,585
|
348,133
|
397,260
|
364,966
|
171,451
|
155,559
|
152,145
|
89,652
|
78,227
|
-779
|
-8,192
|
|
DEレシオ(%)
|
38.24
|
60.04
|
111.69
|
112.11
|
106.16
|
65.89
|
63.57
|
65.72
|
49.7
|
27.44
|
8.56
|
6.38
|