|
(単位:千ドル)
|
1Q12
|
2Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
5
|
8
|
14,239
|
12,887
|
10,720
|
12,535
|
10,320
|
7,653
|
5,380
|
26,149
|
26,517
|
17,869
|
13,951
|
17,199
|
16,564
|
7,821
|
9,177
|
10,440
|
8,925
|
12,549
|
7,905
|
9,914
|
8,542
|
25,574
|
13,601
|
48,607
|
26,119
|
55,153
|
42,367
|
26,754
|
16,534
|
73,615
|
48,006
|
26,752
|
101,235
|
75,781
|
59,675
|
55,921
|
61,965
|
42,408
|
34,410
|
51,089
|
69,504
|
52,415
|
34,906
|
86,521
|
69,204
|
62,512
|
74,156
|
51,352
|
45,325
|
88,244
|
86,707
|
103,147
|
71,625
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,935
|
2,203
|
6,313
|
6,319
|
4,652
|
11,512
|
15,930
|
11,764
|
6,368
|
2,694
|
11,270
|
11,026
|
5,390
|
245
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
5
|
8
|
14,239
|
12,887
|
10,720
|
12,535
|
10,320
|
7,653
|
5,380
|
29,084
|
28,720
|
24,182
|
20,271
|
21,851
|
28,076
|
23,752
|
20,942
|
16,809
|
11,620
|
23,820
|
18,932
|
15,305
|
8,787
|
25,574
|
13,601
|
48,607
|
26,119
|
55,153
|
42,367
|
26,754
|
16,534
|
73,615
|
48,006
|
26,752
|
101,235
|
75,781
|
59,675
|
55,921
|
61,965
|
42,408
|
34,410
|
51,089
|
69,504
|
52,415
|
34,906
|
86,521
|
69,204
|
62,512
|
74,156
|
51,352
|
45,325
|
88,244
|
86,707
|
103,147
|
71,625
|
|
売掛金
|
-
|
-
|
-
|
220
|
61
|
39
|
326
|
236
|
335
|
0
|
484
|
803
|
562
|
383
|
351
|
522
|
1,200
|
924
|
943
|
826
|
1,327
|
1,018
|
839
|
2,292
|
1,499
|
3,880
|
3,657
|
3,797
|
4,126
|
1,392
|
1,310
|
5,086
|
7,315
|
3,469
|
7,107
|
6,514
|
6,334
|
13,237
|
15,362
|
23,544
|
20,392
|
28,576
|
25,629
|
18,883
|
20,902
|
15,505
|
26,518
|
36,731
|
31,318
|
27,400
|
49,600
|
30,100
|
50,100
|
49,999
|
99,412
|
|
商品及び製品
|
-
|
-
|
1,175
|
1,203
|
1,009
|
1,265
|
1,007
|
915
|
1,205
|
1,669
|
984
|
1,112
|
1,452
|
1,708
|
1,940
|
2,452
|
2,830
|
3,445
|
4,049
|
4,209
|
4,617
|
5,020
|
5,308
|
13,150
|
13,418
|
12,628
|
12,438
|
12,246
|
13,877
|
18,616
|
18,439
|
23,589
|
40,285
|
53,064
|
52,288
|
56,001
|
69,752
|
81,535
|
94,146
|
99,699
|
114,122
|
124,724
|
139,146
|
146,075
|
162,913
|
163,280
|
163,984
|
161,780
|
163,116
|
172,906
|
177,732
|
179,810
|
171,801
|
170,235
|
172,188
|
|
流動資産合計
|
-
|
-
|
15,843
|
14,619
|
11,981
|
13,948
|
12,305
|
9,172
|
7,143
|
31,052
|
30,787
|
26,493
|
22,571
|
24,088
|
30,982
|
27,126
|
25,240
|
21,290
|
17,358
|
29,494
|
25,359
|
21,657
|
15,683
|
44,270
|
31,444
|
63,166
|
46,419
|
73,629
|
62,502
|
44,529
|
38,334
|
103,888
|
97,323
|
85,820
|
165,487
|
142,990
|
139,548
|
153,740
|
177,276
|
171,355
|
174,785
|
208,729
|
239,800
|
222,774
|
224,094
|
270,401
|
264,086
|
266,243
|
273,699
|
257,013
|
276,419
|
303,691
|
318,193
|
331,410
|
351,814
|
|
有形固定資産
|
-
|
-
|
815
|
825
|
803
|
779
|
801
|
849
|
811
|
765
|
828
|
1,038
|
2,381
|
2,840
|
2,737
|
2,627
|
2,518
|
2,396
|
2,295
|
2,220
|
2,108
|
2,000
|
1,882
|
28,626
|
29,755
|
30,466
|
30,615
|
30,337
|
30,362
|
30,115
|
29,694
|
29,444
|
30,712
|
31,741
|
35,060
|
37,373
|
39,622
|
41,593
|
44,175
|
46,486
|
48,393
|
50,935
|
53,220
|
54,951
|
56,946
|
58,261
|
57,370
|
56,305
|
54,814
|
53,835
|
55,317
|
54,326
|
53,694
|
54,707
|
57,710
|
|
固定資産合計
|
-
|
-
|
349
|
439
|
439
|
827
|
709
|
667
|
746
|
162
|
334
|
350
|
334
|
298
|
207
|
45
|
65
|
27
|
30
|
27
|
27
|
27
|
29
|
40,368
|
41,369
|
44,852
|
44,718
|
44,122
|
43,842
|
44,346
|
39,785
|
39,385
|
40,456
|
41,270
|
45,036
|
-
|
50,427
|
53,932
|
58,390
|
61,458
|
63,855
|
67,523
|
68,232
|
74,158
|
76,463
|
78,060
|
76,701
|
76,783
|
75,297
|
72,169
|
74,456
|
72,708
|
72,425
|
157,268
|
158,755
|
|
総資産
|
5
|
8
|
17,008
|
15,883
|
13,224
|
15,555
|
13,817
|
10,690
|
8,701
|
31,979
|
31,951
|
27,882
|
25,287
|
27,227
|
33,927
|
29,799
|
27,824
|
23,714
|
19,684
|
31,741
|
27,495
|
23,685
|
17,594
|
84,639
|
72,813
|
108,018
|
91,137
|
117,751
|
106,345
|
88,876
|
78,119
|
143,274
|
137,779
|
127,090
|
210,523
|
-
|
189,976
|
207,673
|
235,667
|
232,813
|
238,640
|
276,252
|
308,032
|
296,932
|
300,557
|
348,461
|
340,787
|
343,027
|
348,996
|
329,182
|
350,875
|
376,399
|
390,618
|
488,678
|
510,569
|
|
買掛金
|
-
|
-
|
508
|
790
|
890
|
1,058
|
1,379
|
1,158
|
1,482
|
2,709
|
2,763
|
2,339
|
2,444
|
1,779
|
1,778
|
1,647
|
2,184
|
2,087
|
2,468
|
3,317
|
2,777
|
2,564
|
3,904
|
4,672
|
9,156
|
5,920
|
5,718
|
3,101
|
5,267
|
5,900
|
5,479
|
6,788
|
8,959
|
9,174
|
9,152
|
6,909
|
7,979
|
11,073
|
12,152
|
6,167
|
17,282
|
12,429
|
14,115
|
11,388
|
25,197
|
13,229
|
12,956
|
12,084
|
10,851
|
15,660
|
17,186
|
14,179
|
16,020
|
20,219
|
20,607
|
|
流動負債合計
|
9
|
5
|
1,027
|
1,005
|
1,403
|
1,817
|
2,100
|
2,028
|
2,517
|
3,657
|
4,303
|
3,796
|
4,118
|
4,197
|
3,786
|
3,200
|
4,298
|
4,216
|
4,291
|
5,082
|
9,207
|
11,222
|
12,957
|
15,645
|
13,338
|
9,440
|
9,442
|
6,917
|
9,892
|
9,625
|
8,338
|
10,128
|
15,150
|
14,027
|
13,908
|
12,880
|
16,473
|
19,947
|
21,205
|
18,186
|
32,337
|
30,378
|
31,566
|
28,071
|
44,440
|
39,266
|
36,727
|
41,952
|
41,840
|
49,800
|
53,100
|
44,200
|
44,900
|
55,542
|
53,498
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,790
|
1,790
|
2,760
|
2,760
|
2,760
|
2,760
|
2,760
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
230
|
222
|
214
|
4,314
|
5,315
|
6,933
|
6,920
|
6,748
|
11,744
|
11,783
|
11,923
|
17,020
|
16,710
|
17,080
|
18,611
|
18,677
|
18,763
|
22,743
|
18,439
|
16,919
|
15,395
|
41,312
|
46,482
|
58,245
|
58,669
|
59,075
|
59,245
|
59,481
|
59,742
|
86,239
|
86,511
|
86,869
|
100,280
|
101,782
|
102,126
|
99,476
|
101,957
|
103,033
|
103,522
|
104,701
|
149,532
|
154,460
|
155,732
|
157,220
|
158,405
|
154,312
|
155,718
|
144,176
|
144,069
|
143,930
|
113,828
|
84,118
|
83,652
|
|
総負債
|
-
|
-
|
1,257
|
1,228
|
1,617
|
6,131
|
7,416
|
8,962
|
9,437
|
10,406
|
16,047
|
15,580
|
16,042
|
21,218
|
20,497
|
20,280
|
22,909
|
22,893
|
23,054
|
27,825
|
27,647
|
28,142
|
28,353
|
56,957
|
59,820
|
67,686
|
68,112
|
65,992
|
69,138
|
69,106
|
68,081
|
96,368
|
101,661
|
100,897
|
114,188
|
114,662
|
118,600
|
119,423
|
123,162
|
121,220
|
135,860
|
135,080
|
181,099
|
182,531
|
200,173
|
196,487
|
195,132
|
196,264
|
197,559
|
193,976
|
197,169
|
188,130
|
158,728
|
139,660
|
137,150
|
|
資本金及び資本剰余金
|
141
|
30,185
|
46,155
|
46,267
|
46,464
|
46,533
|
46,751
|
46,974
|
47,199
|
74,209
|
74,444
|
74,804
|
75,131
|
75,458
|
86,485
|
87,254
|
87,751
|
88,240
|
88,662
|
101,960
|
102,223
|
102,477
|
102,713
|
150,189
|
150,702
|
191,025
|
191,540
|
235,022
|
235,605
|
236,207
|
239,544
|
289,622
|
290,273
|
290,909
|
380,297
|
381,019
|
392,433
|
428,714
|
471,349
|
489,343
|
498,243
|
553,285
|
564,053
|
565,286
|
566,169
|
629,991
|
630,460
|
637,938
|
640,048
|
641,462
|
642,156
|
644,657
|
652,369
|
657,601
|
655,098
|
|
利益剰余金
|
-
|
-
|
-30,406
|
-31,613
|
-34,858
|
-37,110
|
-40,351
|
-45,247
|
-47,936
|
-52,637
|
-58,541
|
-62,502
|
-65,887
|
-69,450
|
-73,056
|
-77,735
|
-82,838
|
-87,420
|
-92,033
|
-98,045
|
-102,376
|
-106,935
|
-113,472
|
-122,509
|
-137,711
|
-150,694
|
-168,516
|
-183,264
|
-198,400
|
-216,438
|
-229,506
|
-242,718
|
-254,156
|
-264,717
|
-283,962
|
-304,140
|
-321,058
|
-340,466
|
-358,846
|
-377,800
|
-395,500
|
-412,113
|
-437,121
|
-450,886
|
-465,785
|
-478,017
|
-484,806
|
-491,177
|
-488,612
|
-506,256
|
-488,450
|
-456,388
|
-420,479
|
-308,583
|
-281,679
|
|
株主資本
|
-4
|
2
|
15,750
|
14,655
|
11,607
|
9,423
|
6,400
|
1,727
|
-736
|
21,573
|
15,903
|
12,302
|
9,244
|
6,008
|
13,430
|
9,519
|
4,914
|
820
|
-3,370
|
3,916
|
-153
|
-4,458
|
-10,759
|
27,681
|
12,992
|
40,332
|
23,025
|
51,759
|
37,206
|
19,770
|
10,038
|
46,905
|
36,118
|
26,193
|
96,335
|
76,879
|
71,375
|
88,249
|
112,504
|
111,593
|
102,780
|
141,172
|
126,933
|
114,400
|
100,384
|
151,974
|
145,654
|
146,762
|
151,437
|
135,206
|
153,706
|
188,269
|
231,890
|
349,018
|
373,419
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,790
|
1,790
|
2,760
|
2,760
|
2,760
|
2,760
|
2,760
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-23,785
|
-11,812
|
-45,848
|
-23,360
|
-52,394
|
-39,608
|
-23,995
|
-16,535
|
-73,616
|
-48,007
|
-26,753
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.47
|
13.78
|
6.84
|
11.99
|
5.33
|
7.42
|
13.96
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|