|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
8,165
|
9,540
|
10,655
|
11,703
|
10,861
|
11,149
|
14,789
|
30,999
|
12,191
|
12,183
|
12,974
|
8,341
|
10,140
|
13,199
|
13,272
|
7,958
|
8,815
|
5,056
|
11,296
|
10,043
|
14,534
|
14,900
|
18,124
|
18,098
|
18,637
|
8,829
|
8,466
|
10,177
|
6,838
|
5,949
|
7,816
|
7,534
|
5,769
|
4,523
|
4,468
|
4,249
|
11,091
|
11,235
|
9,603
|
11,439
|
11,414
|
11,389
|
8,727
|
5,276
|
5,754
|
4,285
|
4,496
|
3,946
|
5,413
|
4,530
|
4,827
|
4,527
|
3,990
|
4,824
|
4,432
|
5,050
|
5,353
|
|
有価証券
|
12,921
|
10,688
|
11,376
|
11,336
|
12,286
|
11,366
|
8,173
|
8,509
|
20,100
|
20,400
|
19,654
|
18,766
|
18,455
|
14,808
|
17,631
|
15,174
|
15,837
|
13,274
|
11,159
|
10,376
|
8,774
|
8,864
|
7,244
|
13,446
|
5,185
|
5,131
|
3,284
|
1,511
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
21,086
|
20,228
|
22,031
|
23,039
|
23,148
|
22,515
|
22,963
|
39,508
|
32,291
|
32,583
|
32,628
|
27,107
|
28,595
|
28,007
|
30,903
|
23,132
|
24,652
|
18,330
|
22,455
|
20,419
|
23,308
|
23,764
|
25,368
|
31,544
|
23,822
|
13,960
|
11,750
|
11,688
|
6,838
|
5,949
|
7,816
|
7,534
|
5,769
|
4,523
|
4,468
|
4,249
|
11,091
|
11,235
|
9,603
|
11,439
|
11,414
|
11,389
|
8,727
|
5,276
|
5,754
|
4,285
|
4,496
|
3,946
|
5,413
|
4,530
|
4,827
|
4,527
|
3,990
|
4,824
|
4,432
|
5,050
|
5,353
|
|
売掛金
|
11,091
|
12,499
|
11,350
|
11,800
|
10,832
|
11,577
|
11,804
|
9,376
|
8,399
|
9,674
|
10,970
|
11,366
|
12,844
|
14,075
|
13,766
|
14,107
|
14,012
|
15,223
|
14,913
|
15,325
|
15,011
|
15,228
|
14,698
|
15,702
|
16,053
|
17,044
|
17,861
|
22,400
|
25,285
|
24,048
|
21,717
|
23,486
|
21,970
|
20,605
|
22,094
|
19,784
|
18,473
|
14,816
|
15,662
|
17,415
|
15,249
|
15,603
|
16,351
|
17,124
|
18,444
|
17,382
|
21,919
|
21,598
|
19,285
|
18,005
|
21,999
|
23,056
|
17,863
|
23,450
|
25,156
|
21,218
|
21,365
|
|
商品及び製品
|
14,324
|
13,902
|
13,606
|
14,128
|
13,823
|
13,946
|
14,487
|
11,179
|
11,755
|
12,505
|
11,916
|
15,178
|
16,181
|
16,023
|
16,424
|
15,582
|
14,488
|
13,937
|
15,124
|
14,890
|
16,559
|
17,566
|
19,119
|
19,506
|
20,336
|
20,269
|
23,658
|
27,609
|
27,697
|
28,396
|
28,330
|
30,161
|
32,043
|
36,854
|
35,594
|
33,925
|
32,557
|
32,368
|
30,868
|
30,060
|
29,474
|
29,090
|
31,661
|
34,609
|
36,859
|
41,727
|
49,992
|
51,324
|
53,126
|
49,081
|
47,005
|
46,371
|
45,177
|
50,569
|
48,560
|
47,894
|
51,457
|
|
流動資産合計
|
50,124
|
50,472
|
51,053
|
52,478
|
51,463
|
51,690
|
52,948
|
70,122
|
65,331
|
66,474
|
68,583
|
65,034
|
65,596
|
66,557
|
69,010
|
61,918
|
62,364
|
55,513
|
59,785
|
54,514
|
57,672
|
58,525
|
60,566
|
61,423
|
61,777
|
52,833
|
55,323
|
63,780
|
61,049
|
60,160
|
59,877
|
62,608
|
60,980
|
65,041
|
65,215
|
60,151
|
64,610
|
61,318
|
58,902
|
60,721
|
58,209
|
61,399
|
63,190
|
63,778
|
65,390
|
67,662
|
81,089
|
79,762
|
80,502
|
74,530
|
76,887
|
76,674
|
70,272
|
83,061
|
83,387
|
78,017
|
81,181
|
|
有形固定資産
|
12,686
|
12,444
|
12,394
|
11,170
|
11,037
|
10,763
|
10,699
|
7,788
|
7,570
|
7,490
|
7,723
|
7,592
|
7,563
|
7,783
|
8,265
|
8,379
|
8,678
|
8,905
|
9,416
|
9,807
|
9,594
|
9,303
|
9,415
|
9,280
|
9,234
|
9,451
|
9,757
|
9,752
|
9,761
|
9,525
|
10,109
|
10,380
|
10,462
|
10,910
|
11,323
|
11,268
|
11,377
|
11,466
|
11,944
|
12,011
|
12,124
|
12,307
|
11,674
|
11,441
|
10,978
|
10,577
|
14,041
|
14,288
|
13,918
|
13,891
|
14,252
|
14,185
|
14,206
|
18,750
|
18,366
|
17,639
|
17,520
|
|
固定資産合計
|
2,741
|
2,741
|
2,723
|
3,413
|
3,413
|
3,350
|
3,288
|
2,003
|
1,880
|
1,462
|
1,462
|
5,338
|
5,120
|
4,718
|
4,478
|
12,412
|
12,513
|
19,883
|
20,162
|
23,449
|
23,065
|
22,337
|
22,277
|
22,242
|
32,363
|
33,109
|
54,997
|
58,533
|
58,594
|
56,910
|
56,179
|
56,375
|
56,959
|
56,639
|
56,150
|
56,513
|
55,390
|
55,161
|
54,407
|
54,752
|
53,847
|
53,835
|
52,432
|
51,177
|
49,786
|
48,636
|
58,740
|
59,445
|
58,694
|
58,020
|
57,316
|
56,577
|
56,329
|
85,956
|
83,075
|
67,578
|
69,143
|
|
総資産
|
65,553
|
65,658
|
66,171
|
67,062
|
65,914
|
65,803
|
66,936
|
79,913
|
74,781
|
75,426
|
77,768
|
77,964
|
78,279
|
79,058
|
81,753
|
74,330
|
74,877
|
75,396
|
79,947
|
77,963
|
80,737
|
80,862
|
82,843
|
83,665
|
94,140
|
85,942
|
110,320
|
122,313
|
119,643
|
117,070
|
116,056
|
118,983
|
117,939
|
121,680
|
121,365
|
116,664
|
120,000
|
116,479
|
113,309
|
115,473
|
112,056
|
115,234
|
115,622
|
114,955
|
115,176
|
116,298
|
139,829
|
139,207
|
139,196
|
132,550
|
134,203
|
133,251
|
126,601
|
169,017
|
166,462
|
145,595
|
150,324
|
|
買掛金
|
2,778
|
2,167
|
2,068
|
2,540
|
2,445
|
2,142
|
2,181
|
1,938
|
2,182
|
2,289
|
2,750
|
2,374
|
2,480
|
2,754
|
4,432
|
3,155
|
4,065
|
3,369
|
5,375
|
3,192
|
6,365
|
5,362
|
6,490
|
4,957
|
5,120
|
6,428
|
7,198
|
11,808
|
9,945
|
6,082
|
5,355
|
5,956
|
5,818
|
9,403
|
6,674
|
4,409
|
4,282
|
5,127
|
4,825
|
5,734
|
5,639
|
6,131
|
6,866
|
8,590
|
6,952
|
7,624
|
9,644
|
8,618
|
8,000
|
5,356
|
4,893
|
8,068
|
7,012
|
10,456
|
7,933
|
7,928
|
11,383
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,104
|
1,564
|
1,656
|
5,498
|
4,932
|
5,024
|
5,116
|
5,208
|
4,932
|
5,024
|
5,116
|
5,208
|
6,602
|
4,392
|
4,984
|
5,326
|
813
|
875
|
938
|
1,000
|
1,000
|
1,000
|
1,800
|
2,100
|
2,100
|
2,700
|
2,700
|
2,842
|
2,844
|
6,513
|
6,328
|
6,110
|
6,041
|
|
流動負債合計
|
7,756
|
7,414
|
7,471
|
8,272
|
7,197
|
6,816
|
7,529
|
13,525
|
8,962
|
10,237
|
11,699
|
9,892
|
8,919
|
8,617
|
10,569
|
9,569
|
9,239
|
8,873
|
12,203
|
9,548
|
11,175
|
10,484
|
11,700
|
11,985
|
12,344
|
13,720
|
16,901
|
25,912
|
24,239
|
22,884
|
21,891
|
24,665
|
22,326
|
26,880
|
27,853
|
26,767
|
31,935
|
20,229
|
18,499
|
20,968
|
15,441
|
16,937
|
18,513
|
20,035
|
21,400
|
22,521
|
41,443
|
37,498
|
37,431
|
33,448
|
33,698
|
29,761
|
22,912
|
44,519
|
45,482
|
46,346
|
48,643
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,941
|
7,202
|
6,845
|
17,648
|
16,455
|
15,249
|
14,068
|
12,870
|
11,583
|
10,295
|
9,004
|
7,715
|
6,334
|
9,859
|
8,488
|
7,109
|
8,884
|
8,641
|
8,397
|
8,154
|
7,910
|
7,917
|
12,732
|
12,040
|
11,678
|
10,709
|
10,039
|
10,050
|
9,343
|
22,675
|
21,072
|
19,044
|
20,002
|
|
固定負債合計
|
3,220
|
3,221
|
3,539
|
3,126
|
2,624
|
2,633
|
2,649
|
2,551
|
2,551
|
1,579
|
1,514
|
1,458
|
1,272
|
1,220
|
1,088
|
1,250
|
1,157
|
1,144
|
1,135
|
1,042
|
1,088
|
1,050
|
1,141
|
1,143
|
11,056
|
11,410
|
31,179
|
32,754
|
30,774
|
28,698
|
26,757
|
24,543
|
23,999
|
22,712
|
20,559
|
18,522
|
16,503
|
23,693
|
21,772
|
19,822
|
21,082
|
15,720
|
14,927
|
13,908
|
13,080
|
12,681
|
17,058
|
17,342
|
16,291
|
14,701
|
13,617
|
13,208
|
12,482
|
32,748
|
28,807
|
23,499
|
25,130
|
|
総負債
|
10,976
|
10,635
|
11,010
|
11,399
|
9,822
|
9,449
|
10,179
|
16,076
|
11,513
|
11,816
|
13,213
|
11,350
|
10,191
|
9,837
|
11,657
|
10,819
|
10,396
|
10,017
|
13,338
|
10,590
|
12,263
|
11,534
|
12,841
|
13,128
|
23,400
|
25,130
|
48,080
|
58,666
|
55,013
|
51,582
|
48,648
|
49,208
|
46,325
|
49,592
|
48,412
|
45,289
|
48,438
|
43,922
|
40,271
|
40,790
|
36,523
|
32,657
|
33,440
|
33,943
|
34,480
|
35,202
|
58,501
|
54,840
|
53,722
|
48,149
|
47,315
|
42,969
|
35,394
|
77,267
|
74,289
|
69,845
|
73,773
|
|
資本金及び資本剰余金
|
37,416
|
37,477
|
37,957
|
38,412
|
38,654
|
38,754
|
38,954
|
39,238
|
39,793
|
40,054
|
40,890
|
41,700
|
43,117
|
43,490
|
43,667
|
44,077
|
44,347
|
44,717
|
480
|
483
|
484
|
490
|
492
|
492
|
495
|
497
|
498
|
500
|
504
|
507
|
510
|
511
|
513
|
516
|
518
|
517
|
518
|
520
|
521
|
521
|
524
|
526
|
528
|
528
|
532
|
533
|
534
|
534
|
538
|
540
|
540
|
541
|
545
|
546
|
546
|
547
|
550
|
|
利益剰余金
|
26,764
|
27,299
|
27,582
|
27,919
|
28,236
|
28,701
|
29,491
|
36,092
|
35,123
|
35,292
|
35,878
|
37,201
|
37,797
|
38,689
|
39,700
|
39,735
|
40,434
|
41,091
|
41,897
|
42,212
|
42,714
|
43,487
|
44,114
|
44,358
|
44,341
|
44,597
|
45,543
|
45,700
|
46,034
|
46,761
|
47,693
|
49,511
|
50,722
|
51,180
|
51,142
|
49,298
|
49,233
|
49,236
|
49,248
|
50,085
|
50,678
|
57,697
|
57,272
|
56,514
|
56,939
|
57,523
|
57,812
|
59,175
|
60,023
|
58,406
|
61,158
|
63,869
|
65,050
|
64,739
|
64,979
|
49,380
|
49,004
|
|
株主資本
|
54,576
|
55,023
|
55,161
|
55,662
|
56,091
|
56,354
|
56,757
|
63,837
|
63,268
|
63,610
|
64,555
|
66,614
|
68,088
|
69,221
|
70,096
|
63,511
|
64,481
|
65,379
|
66,609
|
67,373
|
68,474
|
69,328
|
70,002
|
70,537
|
70,740
|
60,812
|
62,240
|
63,647
|
64,630
|
65,488
|
67,408
|
69,775
|
71,614
|
72,088
|
72,953
|
71,375
|
71,562
|
72,557
|
73,038
|
74,683
|
75,533
|
82,577
|
82,182
|
81,012
|
80,696
|
81,096
|
81,328
|
84,367
|
85,474
|
84,401
|
86,888
|
90,282
|
91,207
|
91,750
|
92,173
|
75,750
|
76,551
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,045
|
8,766
|
8,501
|
23,146
|
21,387
|
20,273
|
19,184
|
18,078
|
16,515
|
15,319
|
14,120
|
12,923
|
12,936
|
14,251
|
13,472
|
12,435
|
9,697
|
9,516
|
9,335
|
9,154
|
8,910
|
8,917
|
14,532
|
14,140
|
13,778
|
13,409
|
12,739
|
12,892
|
12,187
|
29,188
|
27,400
|
25,154
|
26,043
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-14,777
|
-5,194
|
-3,249
|
11,458
|
14,549
|
14,324
|
11,368
|
10,544
|
10,746
|
10,796
|
9,652
|
8,674
|
1,845
|
3,016
|
3,869
|
996
|
-1,717
|
-1,873
|
608
|
3,878
|
3,156
|
4,632
|
10,036
|
10,194
|
8,365
|
8,879
|
7,912
|
8,365
|
8,197
|
24,364
|
22,968
|
20,104
|
20,690
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.79
|
14.41
|
13.66
|
36.37
|
33.09
|
30.96
|
28.46
|
25.91
|
23.06
|
21.25
|
19.35
|
18.11
|
18.08
|
19.64
|
18.45
|
16.65
|
12.84
|
11.52
|
11.36
|
11.3
|
11.04
|
11.0
|
17.87
|
16.76
|
16.12
|
15.89
|
14.66
|
14.28
|
13.36
|
31.81
|
29.73
|
33.21
|
34.02
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|