|
(単位:千ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
321,261
|
305,097
|
288,102
|
273,620
|
253,031
|
225,674
|
184,787
|
153,506
|
290,902
|
260,260
|
228,614
|
217,131
|
199,800
|
336,763
|
319,245
|
|
現金 + 有価証券
|
321,261
|
305,097
|
288,102
|
273,620
|
253,031
|
225,674
|
184,787
|
153,506
|
290,902
|
260,260
|
228,614
|
217,131
|
199,800
|
336,763
|
319,245
|
|
売掛金
|
6,353
|
4,464
|
6,992
|
10,894
|
12,838
|
15,272
|
20,642
|
33,173
|
34,622
|
48,376
|
56,081
|
58,917
|
69,048
|
83,496
|
79,267
|
|
商品及び製品
|
10,401
|
13,147
|
12,629
|
13,777
|
22,358
|
28,543
|
38,926
|
42,636
|
42,201
|
39,756
|
41,622
|
43,865
|
50,850
|
56,168
|
62,330
|
|
流動資産合計
|
339,470
|
326,173
|
307,979
|
298,337
|
288,932
|
272,626
|
245,580
|
230,016
|
368,668
|
350,567
|
329,186
|
321,892
|
322,981
|
481,842
|
465,791
|
|
有形固定資産
|
5,731
|
5,045
|
4,560
|
4,397
|
5,120
|
8,656
|
11,934
|
16,357
|
27,032
|
28,748
|
28,488
|
27,675
|
26,605
|
26,709
|
28,127
|
|
固定資産合計
|
11,993
|
10,851
|
12,933
|
12,590
|
35,105
|
36,703
|
38,878
|
42,430
|
52,457
|
54,150
|
53,714
|
52,458
|
51,161
|
52,175
|
53,584
|
|
総資産
|
351,463
|
337,024
|
320,912
|
310,927
|
324,037
|
309,329
|
284,458
|
272,446
|
421,125
|
404,717
|
382,900
|
374,350
|
374,142
|
534,017
|
519,375
|
|
買掛金
|
3,590
|
2,029
|
2,628
|
3,342
|
6,331
|
9,391
|
10,341
|
10,036
|
13,597
|
13,499
|
10,084
|
9,950
|
15,088
|
10,032
|
14,827
|
|
流動負債合計
|
14,179
|
16,242
|
14,757
|
18,633
|
27,359
|
35,290
|
32,504
|
35,945
|
41,356
|
45,927
|
38,650
|
42,845
|
53,646
|
53,133
|
52,064
|
|
長期借入金
|
49,762
|
50,004
|
50,254
|
50,507
|
50,692
|
51,213
|
51,241
|
51,275
|
51,307
|
51,339
|
51,371
|
51,404
|
51,438
|
51,472
|
51,498
|
|
固定負債合計
|
53,972
|
53,691
|
53,405
|
53,106
|
75,916
|
76,967
|
78,828
|
80,599
|
80,413
|
78,038
|
80,203
|
79,726
|
79,278
|
78,664
|
78,154
|
|
総負債
|
68,151
|
69,933
|
68,162
|
71,739
|
103,275
|
112,257
|
111,332
|
116,544
|
121,769
|
123,965
|
118,853
|
122,571
|
132,924
|
131,797
|
130,218
|
|
資本金及び資本剰余金
|
526,526
|
528,666
|
531,509
|
537,046
|
541,048
|
545,753
|
550,270
|
558,352
|
726,428
|
735,240
|
744,463
|
757,935
|
768,365
|
948,091
|
959,656
|
|
利益剰余金
|
-243,200
|
-261,500
|
-278,700
|
-297,900
|
-320,500
|
-348,700
|
-377,159
|
-402,444
|
-427,066
|
-454,600
|
-480,529
|
-506,155
|
-527,129
|
-546,000
|
-570,722
|
|
株主資本
|
283,312
|
267,091
|
252,750
|
239,188
|
220,762
|
197,072
|
173,126
|
155,902
|
299,356
|
280,752
|
264,047
|
251,779
|
241,218
|
402,220
|
389,157
|
|
有利子負債合計
|
49,762
|
50,004
|
50,254
|
50,507
|
50,692
|
51,213
|
51,241
|
51,275
|
51,307
|
51,339
|
51,371
|
51,404
|
51,438
|
51,472
|
51,498
|
|
純有利子負債
|
-271,499
|
-255,093
|
-237,848
|
-223,113
|
-202,339
|
-174,461
|
-133,546
|
-102,231
|
-239,595
|
-208,921
|
-177,243
|
-165,727
|
-148,362
|
-285,291
|
-267,747
|
|
DEレシオ(%)
|
17.56
|
18.72
|
19.88
|
21.12
|
22.96
|
25.99
|
29.6
|
32.89
|
17.14
|
18.29
|
19.46
|
20.42
|
21.32
|
12.8
|
13.23
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|