|
(単位:千ドル)
|
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
|
58,719
|
36,130
|
43,822
|
31,260
|
47,924
|
61,520
|
261,854
|
46,733
|
33,123
|
119,162
|
185,094
|
110,691
|
105,739
|
95,914
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
132,424
|
91,700
|
28,000
|
-
|
44,528
|
13,172
|
4,694
|
|
現金 + 有価証券
|
58,719
|
36,130
|
43,822
|
31,260
|
47,924
|
61,520
|
261,854
|
179,157
|
124,823
|
147,162
|
185,094
|
155,219
|
118,911
|
100,608
|
|
売掛金
|
44,270
|
48,030
|
57,043
|
64,956
|
66,399
|
65,072
|
84,348
|
79,308
|
71,406
|
142,004
|
201,747
|
224,713
|
235,837
|
68,319
|
|
流動資産合計
|
108,928
|
88,405
|
111,052
|
107,411
|
120,028
|
131,462
|
352,462
|
271,048
|
209,432
|
310,065
|
408,478
|
407,923
|
385,855
|
186,300
|
|
有形固定資産
|
65,226
|
61,435
|
58,765
|
56,784
|
57,874
|
55,368
|
60,337
|
64,939
|
79,642
|
72,000
|
62,500
|
61,400
|
71,500
|
60,600
|
|
固定資産合計
|
358,393
|
349,646
|
427,185
|
420,356
|
408,160
|
386,459
|
413,505
|
419,361
|
446,768
|
437,280
|
442,864
|
472,918
|
480,091
|
300,978
|
|
総資産
|
467,321
|
438,051
|
538,237
|
527,767
|
528,188
|
517,921
|
765,967
|
690,409
|
656,200
|
747,345
|
851,342
|
880,841
|
865,946
|
487,278
|
|
一年内返済予定の長期借入金
|
-
|
150
|
3,750
|
3,750
|
3,750
|
3,750
|
3,000
|
3,000
|
3,000
|
3,000
|
4,903
|
5,256
|
9,969
|
-
|
|
流動負債合計
|
39,868
|
39,426
|
35,114
|
36,063
|
33,537
|
34,560
|
62,522
|
54,034
|
65,987
|
137,139
|
224,862
|
248,241
|
272,053
|
61,626
|
|
長期借入金
|
379,662
|
340,664
|
360,313
|
336,563
|
312,813
|
286,697
|
292,489
|
240,541
|
213,024
|
210,500
|
207,400
|
207,300
|
199,600
|
187,000
|
|
固定負債合計
|
428,014
|
393,224
|
367,099
|
346,146
|
327,378
|
299,905
|
354,575
|
303,643
|
302,041
|
300,941
|
369,554
|
347,231
|
327,607
|
279,632
|
|
総負債
|
467,882
|
432,650
|
402,213
|
382,209
|
360,915
|
334,465
|
417,097
|
357,677
|
368,028
|
438,080
|
594,416
|
595,472
|
599,660
|
341,258
|
|
資本金及び資本剰余金
|
938,453
|
930,814
|
927,377
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-939,022
|
-925,421
|
-791,596
|
-764,474
|
-738,849
|
-718,444
|
-539,730
|
-528,164
|
-547,876
|
-551,786
|
-522,494
|
-504,375
|
-519,812
|
-668,720
|
|
株主資本
|
-561
|
5,401
|
136,024
|
145,558
|
167,273
|
183,456
|
348,870
|
332,732
|
288,172
|
275,980
|
256,926
|
285,369
|
222,528
|
146,020
|
|
有利子負債合計
|
379,662
|
340,814
|
364,063
|
340,313
|
313,337
|
290,447
|
295,489
|
243,541
|
216,000
|
213,500
|
212,303
|
212,556
|
206,650
|
186,958
|
|
純有利子負債
|
320,943
|
304,684
|
320,241
|
309,053
|
265,413
|
228,927
|
33,635
|
64,384
|
91,177
|
66,338
|
27,209
|
57,337
|
87,739
|
86,350
|
|
DEレシオ(%)
|
-67675.94
|
6310.2
|
267.65
|
233.8
|
187.32
|
158.32
|
84.7
|
73.19
|
74.96
|
77.36
|
82.63
|
74.48
|
92.86
|
128.04
|