|
(単位:千ドル)
|
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
|
2Q25
|
|
現金同等物
|
2,145
|
11,535
|
10,142
|
8,527
|
15,721
|
33,569
|
30,618
|
14,648
|
10,148
|
17,607
|
14,568
|
12,015
|
19,302
|
14,609
|
33,103
|
20,023
|
20,963
|
24,605
|
18,008
|
47,357
|
44,297
|
39,399
|
51,604
|
44,425
|
38,542
|
60,688
|
86,175
|
77,858
|
138,442
|
249,739
|
241,368
|
229,790
|
158,909
|
121,012
|
128,650
|
144,419
|
165,028
|
151,675
|
143,334
|
142,823
|
102,491
|
71,029
|
68,120
|
54,527
|
50,350
|
41,241
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,941
|
12,877
|
14,940
|
14,307
|
12,897
|
11,909
|
11,210
|
14,807
|
22,923
|
17,974
|
17,072
|
17,133
|
92,484
|
37,826
|
30,057
|
24,567
|
28,938
|
22,833
|
5,500
|
-
|
-
|
-
|
-
|
-
|
-
|
57,957
|
75,677
|
56,678
|
29,881
|
-
|
-
|
-
|
-
|
30,545
|
49,301
|
44,624
|
46,624
|
39,707
|
40,678
|
|
現金 + 有価証券
|
2,145
|
11,535
|
10,142
|
8,527
|
15,721
|
33,569
|
30,618
|
27,590
|
23,025
|
32,548
|
28,875
|
24,912
|
31,212
|
25,820
|
47,911
|
42,946
|
38,938
|
41,678
|
35,142
|
139,841
|
82,124
|
69,456
|
76,171
|
73,364
|
61,376
|
66,189
|
86,175
|
77,858
|
138,442
|
249,739
|
241,368
|
229,790
|
216,866
|
196,689
|
185,329
|
174,300
|
165,028
|
151,675
|
143,334
|
142,823
|
133,037
|
120,331
|
112,744
|
101,151
|
90,058
|
81,919
|
|
流動資産合計
|
2,155
|
11,805
|
10,344
|
8,759
|
15,898
|
33,836
|
31,225
|
28,088
|
23,309
|
32,808
|
29,125
|
25,131
|
31,473
|
26,342
|
49,052
|
43,965
|
40,605
|
43,071
|
36,845
|
94,769
|
86,996
|
72,855
|
77,020
|
75,168
|
62,751
|
71,422
|
88,192
|
83,059
|
147,072
|
256,260
|
246,771
|
232,752
|
222,355
|
200,741
|
189,483
|
181,023
|
168,017
|
155,479
|
147,210
|
147,810
|
140,845
|
125,649
|
116,720
|
104,072
|
92,728
|
84,558
|
|
有形固定資産
|
-
|
-
|
5
|
12
|
13
|
40
|
88
|
80
|
81
|
75
|
65
|
56
|
58
|
47
|
38
|
43
|
170
|
214
|
243
|
235
|
215
|
196
|
172
|
148
|
124
|
101
|
79
|
59
|
57
|
48
|
39
|
32
|
41
|
34
|
26
|
19
|
12
|
9
|
7
|
5
|
4
|
2
|
1
|
-
|
-
|
-
|
|
固定資産合計
|
735
|
0
|
5
|
27
|
33
|
40
|
124
|
116
|
127
|
75
|
65
|
56
|
58
|
125
|
176
|
209
|
170
|
214
|
286
|
321
|
1,131
|
983
|
420
|
349
|
277
|
204
|
131
|
293
|
233
|
166
|
445
|
384
|
337
|
273
|
208
|
268
|
201
|
137
|
72
|
516
|
455
|
394
|
598
|
534
|
466
|
404
|
|
総資産
|
2,890
|
11,805
|
10,350
|
8,787
|
15,931
|
33,877
|
31,350
|
28,204
|
23,436
|
32,883
|
29,191
|
25,187
|
31,531
|
26,467
|
49,229
|
44,174
|
40,775
|
43,286
|
37,131
|
95,091
|
88,128
|
73,839
|
77,440
|
75,518
|
63,029
|
71,627
|
88,324
|
83,352
|
147,306
|
256,427
|
247,217
|
233,137
|
222,692
|
201,015
|
189,691
|
181,291
|
168,218
|
155,616
|
147,282
|
148,326
|
141,301
|
126,043
|
117,319
|
104,606
|
93,195
|
84,962
|
|
買掛金
|
165
|
556
|
482
|
341
|
406
|
629
|
743
|
851
|
578
|
823
|
733
|
275
|
694
|
762
|
485
|
1,000
|
1,618
|
802
|
3,442
|
3,051
|
4,013
|
2,773
|
572
|
808
|
1,072
|
216
|
123
|
381
|
448
|
1,094
|
467
|
1,019
|
2,442
|
264
|
1,306
|
133
|
429
|
270
|
247
|
1,338
|
280
|
254
|
186
|
180
|
346
|
1,455
|
|
一年内返済予定の長期借入金
|
232
|
407
|
-
|
77
|
193
|
310
|
-
|
77
|
193
|
310
|
426
|
77
|
193
|
310
|
426
|
116
|
232
|
348
|
465
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
911
|
954
|
5,894
|
13,461
|
15,146
|
15,204
|
15,242
|
279
|
31
|
-
|
15,148
|
|
流動負債合計
|
691
|
1,174
|
846
|
1,327
|
1,036
|
1,391
|
1,373
|
2,115
|
1,807
|
2,373
|
2,636
|
2,299
|
2,409
|
2,111
|
2,419
|
3,353
|
3,666
|
5,310
|
7,653
|
8,473
|
9,491
|
6,389
|
12,116
|
12,907
|
4,886
|
4,920
|
6,460
|
12,409
|
11,090
|
7,409
|
11,942
|
11,772
|
16,354
|
16,242
|
24,195
|
15,360
|
16,007
|
15,605
|
21,617
|
22,260
|
21,676
|
27,594
|
17,153
|
18,601
|
14,285
|
29,531
|
|
長期借入金
|
972
|
815
|
1,240
|
1,175
|
1,068
|
961
|
1,281
|
1,211
|
1,101
|
992
|
883
|
1,238
|
1,127
|
1,016
|
905
|
1,220
|
1,107
|
995
|
882
|
-
|
-
|
-
|
14,386
|
14,528
|
14,669
|
13,917
|
12,693
|
11,434
|
10,140
|
15,338
|
15,420
|
15,503
|
15,586
|
10,743
|
3,303
|
14,923
|
14,967
|
10,128
|
2,657
|
-
|
-
|
-
|
15,000
|
15,000
|
15,098
|
-
|
|
固定負債合計
|
3,335
|
815
|
1,240
|
1,175
|
1,068
|
961
|
1,281
|
1,211
|
1,101
|
992
|
883
|
1,238
|
1,127
|
1,016
|
905
|
1,220
|
1,107
|
995
|
882
|
0
|
156
|
116
|
14,445
|
14,528
|
14,669
|
13,917
|
12,693
|
11,434
|
10,140
|
15,338
|
15,605
|
15,628
|
15,649
|
10,743
|
3,303
|
14,923
|
14,967
|
10,128
|
2,657
|
6,271
|
6,206
|
138
|
15,070
|
15,000
|
15,311
|
143
|
|
総負債
|
4,027
|
1,990
|
2,086
|
2,503
|
2,104
|
2,352
|
2,655
|
3,326
|
2,909
|
3,365
|
3,519
|
3,537
|
3,536
|
3,128
|
3,324
|
4,573
|
4,774
|
6,305
|
8,536
|
8,473
|
9,648
|
6,505
|
26,561
|
27,435
|
19,556
|
18,837
|
19,153
|
23,843
|
21,231
|
22,747
|
27,547
|
27,401
|
32,004
|
26,986
|
27,498
|
30,283
|
30,975
|
25,733
|
24,274
|
28,531
|
27,882
|
27,733
|
32,223
|
33,601
|
29,597
|
29,674
|
|
資本金及び資本剰余金
|
1,276
|
51,867
|
52,330
|
-
|
62,474
|
9
|
9
|
9
|
9
|
12
|
12
|
12
|
15
|
15
|
19
|
19
|
19
|
20
|
20
|
26
|
26
|
26
|
27
|
28
|
29
|
32
|
38
|
38
|
47
|
57
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
59
|
59
|
59
|
59
|
59
|
59
|
60
|
60
|
|
利益剰余金
|
-
|
-42,058
|
-44,067
|
-46,512
|
-48,649
|
-50,881
|
-54,247
|
-58,602
|
-63,570
|
-67,872
|
-72,650
|
-77,302
|
-82,393
|
-87,702
|
-92,688
|
-99,642
|
-108,039
|
-117,090
|
-127,902
|
-138,536
|
-154,160
|
-167,487
|
-186,202
|
-199,362
|
-209,231
|
-216,751
|
-225,624
|
-236,916
|
-248,206
|
-263,143
|
-278,938
|
-294,693
|
-311,481
|
-329,262
|
-343,815
|
-356,717
|
-372,333
|
-381,320
|
-389,507
|
-394,260
|
-402,342
|
-419,189
|
-434,302
|
-450,111
|
-460,041
|
-469,808
|
|
株主資本
|
-39,646
|
9,814
|
8,263
|
6,284
|
13,826
|
31,524
|
28,695
|
24,878
|
20,527
|
29,517
|
25,671
|
21,649
|
27,995
|
23,339
|
45,904
|
39,601
|
36,001
|
36,980
|
28,595
|
86,617
|
78,479
|
67,333
|
50,879
|
48,082
|
43,472
|
52,789
|
69,170
|
59,508
|
126,074
|
233,679
|
219,669
|
205,735
|
190,688
|
174,029
|
162,193
|
151,008
|
137,243
|
129,883
|
123,007
|
119,795
|
113,419
|
98,310
|
85,095
|
71,004
|
63,598
|
55,288
|
|
有利子負債合計
|
1,205
|
1,222
|
1,240
|
1,253
|
1,262
|
1,271
|
1,281
|
1,288
|
1,295
|
1,302
|
1,309
|
1,316
|
1,321
|
1,326
|
1,331
|
1,336
|
1,340
|
1,344
|
1,348
|
-
|
-
|
-
|
14,386
|
14,528
|
14,669
|
13,917
|
12,693
|
11,434
|
10,140
|
15,338
|
15,420
|
15,503
|
15,586
|
10,743
|
3,303
|
15,834
|
15,922
|
16,022
|
16,118
|
15,146
|
15,204
|
15,242
|
15,279
|
15,031
|
15,098
|
15,148
|
|
純有利子負債
|
-941
|
-10,313
|
-8,902
|
-7,275
|
-14,459
|
-32,299
|
-29,338
|
-26,302
|
-21,730
|
-31,246
|
-27,566
|
-23,597
|
-29,892
|
-24,494
|
-46,580
|
-41,611
|
-37,598
|
-40,335
|
-33,795
|
-
|
-
|
-
|
-61,785
|
-58,837
|
-46,707
|
-52,273
|
-73,483
|
-66,424
|
-128,302
|
-234,401
|
-225,948
|
-214,288
|
-201,280
|
-185,946
|
-182,027
|
-158,467
|
-149,107
|
-135,654
|
-127,217
|
-127,677
|
-117,833
|
-105,090
|
-97,465
|
-86,120
|
-74,960
|
-66,771
|
|
DEレシオ(%)
|
-3.04
|
12.46
|
15.02
|
19.94
|
9.13
|
4.03
|
4.46
|
5.18
|
6.31
|
4.41
|
5.1
|
6.08
|
4.72
|
5.68
|
2.9
|
3.37
|
3.72
|
3.64
|
4.71
|
-
|
-
|
-
|
28.28
|
30.22
|
33.74
|
26.36
|
18.35
|
19.21
|
8.04
|
6.56
|
7.02
|
7.54
|
8.17
|
6.17
|
2.04
|
10.49
|
11.6
|
12.34
|
13.1
|
12.64
|
13.41
|
15.5
|
17.96
|
21.17
|
23.74
|
27.4
|