|
(単位:千ドル)
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
4Q16
|
1Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
2Q24
|
3Q24
|
|
現金同等物
|
75
|
-
|
48
|
131
|
301
|
444
|
553
|
394
|
48
|
64
|
756
|
373
|
342
|
186
|
9
|
692
|
57
|
2,704
|
471
|
1,494
|
-
|
459
|
2,154
|
1,391
|
8,331
|
20,130
|
12,588
|
6,303
|
4,894
|
4,856
|
10,990
|
2,420
|
51,532
|
44,713
|
7,034
|
169,553
|
161,651
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,297
|
-
|
151
|
|
現金 + 有価証券
|
75
|
-
|
48
|
131
|
301
|
444
|
553
|
394
|
48
|
64
|
756
|
373
|
342
|
186
|
9
|
692
|
57
|
2,704
|
471
|
1,494
|
-
|
459
|
2,154
|
1,391
|
8,331
|
20,130
|
12,588
|
6,303
|
4,894
|
4,856
|
10,990
|
2,420
|
51,532
|
44,713
|
37,331
|
169,553
|
161,803
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
2,106
|
3,175
|
2,856
|
5,354
|
5,671
|
660
|
-
|
-
|
4,390
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
4
|
-
|
-
|
4
|
-
|
-
|
-
|
-
|
615
|
317
|
66
|
426
|
163
|
738
|
121
|
1,004
|
150
|
150
|
150
|
150
|
1
|
-
|
1,236
|
-
|
730
|
446
|
2,959
|
711
|
2,166
|
54
|
2,029
|
2,029
|
|
流動資産合計
|
128
|
110
|
77
|
-
|
-
|
644
|
-
|
-
|
90
|
-
|
2,380
|
1,250
|
1,254
|
2,702
|
3,068
|
2,876
|
3,536
|
4,262
|
2,137
|
4,039
|
2,612
|
640
|
2,215
|
1,359
|
7,727
|
21,503
|
15,297
|
10,885
|
9,978
|
11,224
|
10,762
|
5,748
|
6,387
|
12,352
|
34,885
|
4,450
|
5,714
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,022
|
22,903
|
22,698
|
-
|
15,064
|
9,113
|
9,303
|
9,027
|
11,688
|
15,337
|
-
|
17,489
|
|
投資有価証券
|
52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,483
|
18,780
|
-
|
-
|
|
固定資産合計
|
0
|
0
|
4
|
-
|
-
|
485
|
-
|
-
|
5
|
-
|
16,173
|
15,740
|
16,077
|
15,560
|
15,433
|
17,573
|
16,521
|
37,100
|
63,428
|
61,728
|
65,223
|
31,382
|
30,068
|
28,008
|
29,984
|
30,397
|
27,574
|
27,674
|
27,698
|
26,088
|
45,153
|
43,747
|
93,691
|
90,567
|
56,860
|
191,069
|
205,886
|
|
総資産
|
128
|
110
|
82
|
-
|
-
|
1,130
|
-
|
-
|
96
|
-
|
18,554
|
16,990
|
17,331
|
18,263
|
18,501
|
20,450
|
20,058
|
41,363
|
65,566
|
65,768
|
67,835
|
32,023
|
32,284
|
29,368
|
37,711
|
51,901
|
42,872
|
38,560
|
37,676
|
37,313
|
55,916
|
49,496
|
100,079
|
102,920
|
91,746
|
195,519
|
211,600
|
|
買掛金
|
-
|
-
|
-
|
-
|
-9
|
14
|
-
|
-
|
-
|
-
|
3,111
|
4,193
|
4,765
|
5,360
|
6,407
|
4,994
|
6,813
|
8,139
|
6,248
|
6,245
|
-
|
11,763
|
11,456
|
-
|
-
|
-
|
-
|
-
|
-
|
3,321
|
-
|
-
|
-
|
4,331
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,016
|
4,473
|
5,175
|
9,645
|
10,164
|
13,120
|
14,625
|
14,169
|
14,934
|
15,528
|
14,691
|
17,944
|
16,601
|
12,469
|
5,805
|
5,314
|
5,283
|
3,736
|
-
|
-
|
1,917
|
839
|
-
|
-
|
-
|
804
|
804
|
|
流動負債合計
|
1
|
3
|
3
|
-
|
-
|
68
|
-
|
-
|
168
|
-
|
27,405
|
28,984
|
30,297
|
35,423
|
37,459
|
21,217
|
25,143
|
26,433
|
25,666
|
33,360
|
34,470
|
35,335
|
32,541
|
26,076
|
26,598
|
27,942
|
16,535
|
21,843
|
9,851
|
20,691
|
27,436
|
21,843
|
16,204
|
16,207
|
18,070
|
19,268
|
24,607
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,097
|
21,525
|
21,985
|
22,932
|
23,746
|
25,951
|
25,362
|
24,130
|
26,336
|
21,679
|
26,254
|
32,101
|
34,230
|
36,868
|
23,461
|
21,191
|
28,592
|
20,368
|
32,522
|
25,694
|
28,194
|
20,305
|
73,138
|
72,016
|
73,451
|
221,867
|
241,378
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48,502
|
50,509
|
52,282
|
58,356
|
61,205
|
47,169
|
50,505
|
50,563
|
52,002
|
55,040
|
60,724
|
67,436
|
66,772
|
62,945
|
50,059
|
49,133
|
45,128
|
42,211
|
42,373
|
46,386
|
55,631
|
42,148
|
89,343
|
88,223
|
91,522
|
241,135
|
265,985
|
|
資本金及び資本剰余金
|
194
|
194
|
194
|
-
|
-
|
1,032
|
-
|
-
|
1,085
|
-
|
687
|
1,037
|
1,347
|
1,527
|
1,527
|
19,367
|
19,816
|
42,915
|
75,742
|
86,369
|
90,096
|
90,993
|
90,611
|
91,400
|
127,445
|
158,125
|
163,448
|
164,894
|
166,293
|
167,187
|
167,523
|
177,687
|
178,064
|
178,541
|
178,918
|
182,020
|
182,769
|
|
利益剰余金
|
-71
|
-89
|
-118
|
-
|
-
|
-514
|
-
|
-
|
-1,232
|
-
|
-30,869
|
-34,854
|
-36,664
|
-42,020
|
-44,760
|
-46,637
|
-50,266
|
-52,116
|
-62,181
|
-75,642
|
-82,986
|
-126,410
|
-125,102
|
-124,978
|
-139,795
|
-155,358
|
-165,794
|
-168,539
|
-170,970
|
-176,197
|
-167,240
|
-170,341
|
-167,330
|
-163,846
|
-178,695
|
-226,098
|
-234,600
|
|
株主資本
|
126
|
107
|
78
|
-
|
-
|
1,062
|
-
|
-
|
-72
|
-
|
-29,949
|
-33,519
|
-34,951
|
-40,094
|
-42,705
|
-26,719
|
-30,448
|
-9,200
|
13,563
|
-
|
-
|
-35,414
|
-34,488
|
-33,577
|
-12,349
|
2,767
|
-2,346
|
-3,652
|
-4,698
|
-9,010
|
284
|
7,347
|
10,735
|
14,696
|
223
|
-44,077
|
-51,831
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,016
|
4,473
|
5,175
|
9,645
|
10,164
|
13,120
|
14,625
|
14,169
|
14,934
|
15,528
|
14,691
|
17,944
|
16,601
|
12,469
|
5,805
|
5,314
|
5,283
|
3,736
|
-
|
-
|
1,917
|
839
|
-
|
-
|
-
|
804
|
804
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,260
|
4,100
|
4,833
|
9,458
|
10,155
|
12,427
|
14,567
|
11,464
|
14,463
|
14,033
|
-
|
17,485
|
14,447
|
11,077
|
-2,526
|
-14,817
|
-7,305
|
-2,568
|
-
|
-
|
-9,074
|
-1,581
|
-
|
-
|
-
|
-168,749
|
-160,999
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-13.41
|
-13.35
|
-14.81
|
-24.06
|
-23.8
|
-49.1
|
-48.03
|
-154.02
|
110.11
|
-
|
-
|
-50.67
|
-48.14
|
-37.14
|
-47.01
|
192.03
|
-225.28
|
-102.33
|
-
|
-
|
673.53
|
11.43
|
-
|
-
|
-
|
-1.83
|
-1.55
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|