|
(単位:千ドル)
|
3Q11
|
4Q11
|
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
|
29,048
|
35,777
|
34,003
|
37,909
|
39,855
|
44,067
|
50,965
|
54,140
|
64,055
|
63,333
|
82,160
|
84,879
|
71,772
|
100,155
|
99,802
|
103,920
|
108,469
|
110,707
|
92,837
|
89,125
|
98,047
|
104,261
|
119,368
|
117,874
|
126,960
|
133,256
|
141,797
|
126,047
|
81,825
|
89,042
|
95,514
|
69,407
|
103,381
|
157,463
|
65,833
|
116,746
|
104,216
|
95,817
|
94,599
|
97,181
|
90,976
|
94,386
|
90,325
|
91,392
|
87,777
|
86,327
|
79,737
|
65,071
|
70,651
|
72,867
|
68,629
|
62,822
|
62,368
|
55,629
|
53,371
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,999
|
6,750
|
12,500
|
18,513
|
22,007
|
27,751
|
23,000
|
22,500
|
22,250
|
20,500
|
19,250
|
25,000
|
25,750
|
24,000
|
21,250
|
13,250
|
67,186
|
69,972
|
71,222
|
72,045
|
69,825
|
27,480
|
26,452
|
27,624
|
20,542
|
2,501
|
-
|
-
|
-
|
-
|
29,313
|
32,172
|
34,168
|
34,627
|
30,629
|
36,737
|
34,682
|
26,360
|
32,077
|
33,773
|
28,357
|
23,594
|
21,987
|
|
現金 + 有価証券
|
29,048
|
35,777
|
34,003
|
37,909
|
39,855
|
44,067
|
50,965
|
54,140
|
64,055
|
63,333
|
82,160
|
84,879
|
91,771
|
106,905
|
112,302
|
122,433
|
130,476
|
138,458
|
115,837
|
111,625
|
120,297
|
124,761
|
138,618
|
142,874
|
152,710
|
157,256
|
163,047
|
139,297
|
149,011
|
159,014
|
166,736
|
141,452
|
173,206
|
184,943
|
92,285
|
144,370
|
124,758
|
98,318
|
94,599
|
97,181
|
90,976
|
94,386
|
119,638
|
123,564
|
121,945
|
120,954
|
110,366
|
101,808
|
105,333
|
99,227
|
100,706
|
96,595
|
90,725
|
79,223
|
75,358
|
|
売掛金
|
17,726
|
17,307
|
17,002
|
17,694
|
16,343
|
21,462
|
14,784
|
19,065
|
16,496
|
18,736
|
16,466
|
19,235
|
20,170
|
17,152
|
16,025
|
19,166
|
23,375
|
21,652
|
14,798
|
24,597
|
21,833
|
27,598
|
21,079
|
30,450
|
23,804
|
23,825
|
18,289
|
23,389
|
20,771
|
20,775
|
18,265
|
23,073
|
23,889
|
23,079
|
28,101
|
24,094
|
23,009
|
24,102
|
26,509
|
29,426
|
32,352
|
29,843
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
7,874
|
7,302
|
9,080
|
10,776
|
8,932
|
8,283
|
9,947
|
10,357
|
11,582
|
10,996
|
12,981
|
13,864
|
13,582
|
12,406
|
12,515
|
11,718
|
12,075
|
14,938
|
15,765
|
17,264
|
18,020
|
15,983
|
16,180
|
17,584
|
20,252
|
22,035
|
22,770
|
24,060
|
23,828
|
21,300
|
22,617
|
22,986
|
25,243
|
21,995
|
35,081
|
46,479
|
47,882
|
46,209
|
42,718
|
42,857
|
35,019
|
36,010
|
35,225
|
35,336
|
37,237
|
39,765
|
41,319
|
42,604
|
43,724
|
46,386
|
49,408
|
51,464
|
39,629
|
23,809
|
21,336
|
|
流動資産合計
|
58,647
|
64,137
|
63,952
|
69,599
|
68,402
|
77,384
|
78,694
|
86,473
|
95,002
|
94,591
|
113,484
|
119,516
|
128,655
|
139,025
|
145,921
|
155,725
|
168,283
|
176,433
|
147,900
|
154,644
|
161,074
|
170,440
|
177,050
|
192,881
|
199,034
|
206,327
|
208,187
|
190,990
|
195,591
|
202,943
|
209,695
|
189,924
|
223,817
|
234,306
|
161,126
|
221,283
|
201,875
|
177,383
|
173,474
|
177,761
|
165,780
|
168,528
|
165,322
|
167,856
|
167,761
|
169,547
|
160,331
|
152,201
|
156,778
|
163,309
|
158,962
|
155,000
|
136,106
|
113,652
|
102,509
|
|
有形固定資産
|
36,694
|
36,469
|
36,673
|
36,421
|
35,937
|
35,112
|
34,478
|
33,846
|
33,261
|
32,938
|
32,633
|
32,387
|
32,036
|
31,668
|
31,190
|
31,522
|
33,797
|
40,108
|
46,839
|
49,198
|
51,058
|
52,296
|
51,593
|
52,272
|
53,973
|
56,183
|
55,772
|
55,377
|
55,041
|
54,111
|
53,051
|
52,960
|
51,750
|
50,783
|
54,232
|
52,659
|
51,629
|
50,613
|
49,131
|
49,540
|
49,111
|
47,602
|
47,954
|
48,087
|
47,390
|
48,279
|
48,803
|
47,988
|
45,937
|
46,198
|
46,057
|
47,685
|
44,572
|
38,994
|
40,461
|
|
固定資産合計
|
71,132
|
68,706
|
69,275
|
66,776
|
66,469
|
64,684
|
62,663
|
61,920
|
61,879
|
61,450
|
60,576
|
59,579
|
56,841
|
54,971
|
51,763
|
52,286
|
54,567
|
59,315
|
66,557
|
68,094
|
69,988
|
69,806
|
70,317
|
72,123
|
74,098
|
76,290
|
76,149
|
74,423
|
73,673
|
76,050
|
96,964
|
97,440
|
95,762
|
96,404
|
237,787
|
219,242
|
214,463
|
188,222
|
188,779
|
185,370
|
187,150
|
179,007
|
176,917
|
186,267
|
179,985
|
179,581
|
178,743
|
176,681
|
171,380
|
107,323
|
104,782
|
107,655
|
95,299
|
89,088
|
88,096
|
|
総資産
|
129,780
|
132,844
|
133,228
|
136,375
|
134,872
|
142,069
|
141,358
|
148,394
|
156,882
|
156,041
|
174,061
|
179,096
|
185,497
|
193,996
|
197,684
|
208,012
|
222,850
|
235,748
|
214,457
|
222,738
|
231,062
|
240,246
|
247,367
|
265,004
|
273,132
|
282,617
|
284,336
|
265,413
|
269,264
|
278,993
|
306,659
|
287,364
|
319,579
|
330,710
|
398,913
|
440,525
|
416,338
|
365,605
|
362,253
|
363,131
|
352,930
|
347,535
|
342,239
|
354,123
|
347,746
|
349,128
|
339,074
|
328,882
|
328,158
|
270,632
|
263,744
|
262,655
|
231,405
|
202,740
|
190,605
|
|
買掛金
|
3,836
|
4,299
|
3,880
|
3,941
|
1,907
|
2,341
|
2,696
|
2,699
|
2,136
|
2,793
|
2,742
|
2,198
|
1,167
|
1,201
|
1,774
|
1,657
|
2,220
|
8,302
|
3,263
|
3,294
|
1,949
|
2,303
|
6,050
|
5,465
|
5,189
|
6,747
|
6,159
|
5,073
|
2,462
|
3,143
|
3,571
|
2,287
|
2,702
|
3,832
|
9,906
|
6,162
|
6,800
|
8,984
|
8,683
|
8,101
|
7,942
|
7,633
|
7,444
|
8,165
|
8,353
|
9,074
|
8,948
|
7,944
|
8,251
|
9,860
|
10,022
|
9,994
|
6,805
|
5,617
|
5,277
|
|
一年内返済予定の長期借入金
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,138
|
14,538
|
12,880
|
15,214
|
12,154
|
14,452
|
10,740
|
11,701
|
10,357
|
9,282
|
7,711
|
7,321
|
6,434
|
5,973
|
6,157
|
7,957
|
13,244
|
17,278
|
10,865
|
10,523
|
7,589
|
8,799
|
10,217
|
13,441
|
11,705
|
13,073
|
14,122
|
12,532
|
9,305
|
11,289
|
11,602
|
10,388
|
11,195
|
16,277
|
26,188
|
27,907
|
31,139
|
36,867
|
46,973
|
41,367
|
28,771
|
29,795
|
26,992
|
29,431
|
26,352
|
27,914
|
28,693
|
23,456
|
28,064
|
31,059
|
28,460
|
26,121
|
25,493
|
23,306
|
17,901
|
|
長期借入金
|
10,000
|
9,600
|
9,200
|
8,800
|
8,400
|
8,000
|
7,600
|
7,200
|
6,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
63,262
|
63,577
|
64,406
|
64,758
|
65,280
|
65,570
|
67,154
|
67,525
|
142
|
142
|
146
|
147
|
148
|
149
|
150
|
150
|
150
|
150
|
148
|
148
|
146
|
146
|
146
|
146
|
146
|
147
|
147
|
146
|
142
|
142
|
142
|
138
|
143
|
143
|
142
|
142
|
142
|
143
|
144
|
144
|
144
|
144
|
145
|
146
|
146
|
146
|
147
|
147
|
146
|
147
|
148
|
148
|
147
|
144
|
143
|
|
利益剰余金
|
31,369
|
34,252
|
36,164
|
39,901
|
41,546
|
46,009
|
49,077
|
54,972
|
59,929
|
66,584
|
81,614
|
90,916
|
97,087
|
104,903
|
108,419
|
116,238
|
124,618
|
135,662
|
142,557
|
151,172
|
160,124
|
168,209
|
173,188
|
184,557
|
191,444
|
199,511
|
192,825
|
202,916
|
210,515
|
218,233
|
222,740
|
232,175
|
241,375
|
245,426
|
251,219
|
243,511
|
237,100
|
221,444
|
224,282
|
230,813
|
231,371
|
225,578
|
222,645
|
219,802
|
215,627
|
210,719
|
200,369
|
197,628
|
191,052
|
128,052
|
123,538
|
123,450
|
93,532
|
71,667
|
66,794
|
|
株主資本
|
92,853
|
94,762
|
98,260
|
100,748
|
103,473
|
108,925
|
112,828
|
119,433
|
128,206
|
135,634
|
156,570
|
162,394
|
169,704
|
178,097
|
181,815
|
190,567
|
199,754
|
210,848
|
195,368
|
204,416
|
214,543
|
222,773
|
230,028
|
244,138
|
253,289
|
263,491
|
263,766
|
246,603
|
255,265
|
263,612
|
269,071
|
250,946
|
281,682
|
288,378
|
293,694
|
288,444
|
284,451
|
272,400
|
276,656
|
286,804
|
290,060
|
287,085
|
285,787
|
286,153
|
284,937
|
285,563
|
277,588
|
274,015
|
270,486
|
212,265
|
208,536
|
210,338
|
179,864
|
153,989
|
148,397
|
|
有利子負債合計
|
11,600
|
11,200
|
10,800
|
10,400
|
10,000
|
9,600
|
9,200
|
8,800
|
8,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-17,449
|
-24,578
|
-23,204
|
-27,510
|
-29,856
|
-34,468
|
-41,766
|
-45,341
|
-55,656
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-94,370
|
-99,758
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
12.49
|
11.82
|
10.99
|
10.32
|
9.66
|
8.81
|
8.15
|
7.37
|
6.55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17.33
|
8.79
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|