|
(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
|
2Q25
|
|
現金同等物
|
213
|
118
|
316
|
290
|
335
|
1,546
|
3,571
|
2,123
|
1,433
|
207
|
85
|
250
|
237
|
511
|
902
|
601
|
643
|
447
|
629
|
267
|
501
|
1,063
|
750
|
212
|
393
|
212
|
92
|
3
|
4
|
3
|
3
|
4
|
5
|
3
|
3
|
2
|
4
|
2
|
3
|
5
|
108
|
2
|
3
|
4
|
4
|
5
|
4
|
2
|
4
|
4
|
2
|
4
|
5
|
1
|
4
|
4
|
|
現金 + 有価証券
|
213
|
118
|
316
|
290
|
335
|
1,546
|
3,571
|
2,123
|
1,433
|
207
|
85
|
250
|
237
|
511
|
902
|
601
|
643
|
447
|
629
|
267
|
501
|
1,063
|
750
|
212
|
393
|
212
|
92
|
3
|
4
|
3
|
3
|
4
|
5
|
3
|
3
|
2
|
4
|
2
|
3
|
5
|
108
|
2
|
3
|
4
|
4
|
5
|
4
|
2
|
4
|
4
|
2
|
4
|
5
|
1
|
4
|
4
|
|
売掛金
|
3,345
|
2,030
|
3,099
|
7,427
|
6,231
|
2,778
|
2,740
|
2,365
|
2,464
|
2,999
|
2,410
|
3,277
|
4,984
|
2,961
|
2,786
|
2,931
|
1,875
|
2,057
|
2,809
|
1,542
|
2,700
|
1,420
|
1,458
|
1,937
|
2,416
|
1,910
|
1,827
|
2,075
|
2,141
|
1,537
|
1,662
|
2,667
|
2,502
|
1,679
|
2,657
|
2,153
|
1,723
|
2,390
|
1,681
|
2,404
|
2,955
|
2,663
|
1,582
|
2,480
|
3,820
|
2,722
|
3,665
|
3,936
|
4,456
|
3,432
|
3,046
|
2,646
|
2,943
|
2,372
|
1,407
|
1,840
|
|
商品及び製品
|
13,136
|
13,249
|
14,379
|
14,711
|
13,716
|
14,327
|
14,126
|
14,819
|
13,694
|
14,922
|
15,920
|
15,868
|
14,970
|
15,089
|
16,133
|
15,971
|
16,493
|
15,699
|
14,684
|
14,492
|
13,666
|
13,529
|
13,233
|
13,955
|
13,180
|
11,966
|
11,068
|
10,729
|
10,668
|
10,257
|
10,208
|
10,105
|
9,762
|
8,778
|
9,314
|
9,532
|
9,022
|
7,762
|
7,902
|
8,996
|
9,288
|
9,210
|
9,700
|
10,887
|
10,499
|
10,611
|
11,604
|
11,382
|
10,826
|
11,031
|
10,983
|
10,496
|
10,691
|
10,327
|
10,881
|
10,775
|
|
流動資産合計
|
17,871
|
16,695
|
19,102
|
23,956
|
21,697
|
20,125
|
21,889
|
20,733
|
19,298
|
19,751
|
20,530
|
21,822
|
22,208
|
20,065
|
21,562
|
21,352
|
21,013
|
19,962
|
19,931
|
18,098
|
19,215
|
17,621
|
16,255
|
17,061
|
16,336
|
14,432
|
13,540
|
13,385
|
13,212
|
12,145
|
12,703
|
13,221
|
12,738
|
11,407
|
12,866
|
12,141
|
11,088
|
10,301
|
10,190
|
12,050
|
12,630
|
12,174
|
12,059
|
14,769
|
14,948
|
14,133
|
15,809
|
15,863
|
16,310
|
15,085
|
14,710
|
13,622
|
14,049
|
13,124
|
13,000
|
13,287
|
|
有形固定資産
|
8,278
|
8,085
|
8,029
|
9,433
|
9,554
|
9,562
|
9,536
|
9,432
|
9,834
|
11,900
|
12,135
|
12,102
|
11,815
|
11,680
|
11,532
|
11,371
|
11,249
|
9,694
|
9,529
|
9,360
|
7,408
|
7,387
|
7,398
|
6,187
|
6,076
|
5,946
|
5,818
|
5,745
|
5,654
|
5,647
|
5,514
|
5,468
|
5,465
|
5,362
|
5,449
|
5,396
|
5,389
|
5,218
|
5,222
|
5,232
|
5,256
|
5,237
|
5,261
|
5,432
|
5,945
|
6,178
|
6,330
|
6,293
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
9,200
|
9,159
|
9,059
|
11,119
|
11,196
|
11,102
|
10,842
|
10,711
|
11,085
|
13,016
|
13,235
|
13,186
|
12,883
|
12,780
|
12,613
|
12,435
|
11,691
|
11,369
|
10,066
|
9,896
|
9,767
|
9,620
|
10,037
|
10,207
|
10,154
|
9,947
|
9,850
|
9,207
|
8,962
|
9,180
|
8,199
|
8,137
|
8,129
|
7,939
|
8,133
|
8,237
|
8,231
|
8,501
|
8,591
|
8,620
|
8,624
|
8,679
|
8,792
|
9,271
|
9,772
|
9,814
|
9,795
|
9,606
|
9,254
|
9,316
|
9,543
|
9,549
|
9,422
|
8,116
|
8,003
|
7,591
|
|
総資産
|
27,072
|
25,855
|
28,161
|
35,075
|
32,894
|
31,228
|
32,731
|
31,445
|
30,384
|
32,767
|
33,765
|
35,008
|
35,091
|
32,846
|
34,176
|
33,788
|
32,704
|
31,331
|
29,998
|
27,995
|
28,983
|
27,242
|
26,292
|
27,268
|
26,491
|
24,379
|
23,391
|
22,593
|
22,175
|
21,325
|
20,902
|
21,359
|
20,867
|
19,346
|
20,999
|
20,379
|
19,319
|
18,803
|
18,781
|
20,670
|
21,255
|
20,854
|
20,851
|
24,041
|
24,721
|
23,948
|
25,604
|
25,470
|
25,564
|
24,402
|
24,253
|
23,171
|
23,471
|
21,240
|
21,004
|
20,879
|
|
買掛金
|
698
|
341
|
1,456
|
1,695
|
709
|
654
|
1,092
|
862
|
888
|
806
|
-
|
1,030
|
998
|
874
|
1,046
|
938
|
1,225
|
522
|
629
|
616
|
1,118
|
469
|
550
|
1,393
|
1,340
|
673
|
929
|
1,057
|
846
|
802
|
794
|
936
|
1,035
|
1,205
|
1,554
|
1,197
|
1,428
|
1,955
|
1,768
|
1,678
|
2,183
|
1,737
|
1,553
|
2,524
|
2,535
|
2,630
|
2,502
|
2,257
|
2,878
|
2,256
|
1,147
|
1,019
|
870
|
944
|
945
|
1,248
|
|
一年内返済予定の長期借入金
|
638
|
712
|
722
|
1,141
|
1,149
|
1,165
|
1,180
|
1,282
|
1,229
|
1,228
|
1,228
|
1,265
|
1,274
|
1,283
|
1,293
|
1,302
|
1,312
|
1,322
|
848
|
2,011
|
1,845
|
1,807
|
2,673
|
2,526
|
2,374
|
221
|
222
|
223
|
225
|
227
|
82
|
83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
5,815
|
4,570
|
6,852
|
10,343
|
7,484
|
5,959
|
6,930
|
5,324
|
4,509
|
7,268
|
8,833
|
9,069
|
8,840
|
6,503
|
8,181
|
7,896
|
8,040
|
7,338
|
6,842
|
6,252
|
7,714
|
7,056
|
8,694
|
10,204
|
9,354
|
5,049
|
4,663
|
4,850
|
5,208
|
5,765
|
6,001
|
6,781
|
6,567
|
5,202
|
7,270
|
6,127
|
5,021
|
6,164
|
6,431
|
8,176
|
8,669
|
7,686
|
8,093
|
10,351
|
10,258
|
9,267
|
10,609
|
9,888
|
10,204
|
9,395
|
9,735
|
8,711
|
9,063
|
6,632
|
6,499
|
4,882
|
|
長期借入金
|
5,976
|
5,743
|
5,570
|
7,866
|
7,589
|
7,300
|
7,013
|
6,860
|
6,557
|
6,251
|
5,944
|
6,595
|
6,273
|
5,949
|
5,622
|
5,292
|
4,960
|
4,626
|
3,696
|
2,322
|
1,530
|
1,387
|
339
|
304
|
268
|
2,748
|
2,693
|
2,636
|
2,580
|
2,523
|
2,415
|
2,393
|
2,372
|
2,350
|
2,328
|
3,548
|
3,976
|
2,713
|
2,699
|
2,679
|
2,657
|
2,635
|
2,613
|
2,930
|
2,909
|
2,904
|
2,874
|
2,846
|
2,658
|
2,629
|
2,601
|
2,571
|
2,543
|
1,975
|
1,944
|
1,912
|
|
固定負債合計
|
6,715
|
6,554
|
6,374
|
8,793
|
8,491
|
8,198
|
7,910
|
7,686
|
7,382
|
7,204
|
6,896
|
7,627
|
7,381
|
7,090
|
6,764
|
6,414
|
5,982
|
5,473
|
4,543
|
3,158
|
2,942
|
2,709
|
339
|
304
|
268
|
3,339
|
3,281
|
2,636
|
2,580
|
2,523
|
2,415
|
2,393
|
2,372
|
2,350
|
2,353
|
3,571
|
3,997
|
2,731
|
2,714
|
2,726
|
2,701
|
2,812
|
2,774
|
3,384
|
3,581
|
3,530
|
3,453
|
3,709
|
3,471
|
3,365
|
3,314
|
3,226
|
3,140
|
2,514
|
2,424
|
2,374
|
|
総負債
|
12,530
|
11,124
|
13,227
|
19,136
|
15,975
|
14,157
|
14,841
|
13,010
|
11,892
|
14,473
|
15,729
|
16,696
|
16,222
|
13,594
|
14,945
|
14,310
|
14,022
|
12,811
|
11,386
|
9,411
|
10,656
|
9,766
|
9,034
|
10,508
|
9,623
|
8,388
|
7,945
|
7,487
|
7,789
|
8,288
|
8,416
|
9,175
|
8,939
|
7,553
|
9,624
|
9,698
|
9,019
|
8,896
|
9,146
|
10,903
|
11,370
|
10,499
|
10,868
|
13,736
|
13,839
|
12,797
|
14,063
|
13,597
|
13,676
|
12,760
|
13,049
|
11,938
|
12,204
|
9,146
|
8,923
|
7,256
|
|
資本金及び資本剰余金
|
2,493
|
2,501
|
2,512
|
2,580
|
2,580
|
2,580
|
2,580
|
2,610
|
2,641
|
2,656
|
2,656
|
2,679
|
2,679
|
2,679
|
2,692
|
2,707
|
2,707
|
2,707
|
2,718
|
2,747
|
2,778
|
2,787
|
2,814
|
2,860
|
2,879
|
2,900
|
2,950
|
3,012
|
3,058
|
3,097
|
3,163
|
3,217
|
3,257
|
3,293
|
3,330
|
3,446
|
3,488
|
3,540
|
3,602
|
3,682
|
3,744
|
3,806
|
3,876
|
4,081
|
4,419
|
4,597
|
4,666
|
4,734
|
4,824
|
4,889
|
4,955
|
5,017
|
5,077
|
5,072
|
5,116
|
5,176
|
|
利益剰余金
|
12,047
|
12,229
|
12,422
|
13,358
|
14,337
|
14,490
|
15,309
|
15,824
|
15,850
|
15,637
|
15,378
|
15,632
|
16,190
|
16,572
|
16,538
|
16,769
|
15,974
|
15,812
|
15,893
|
15,836
|
15,548
|
14,990
|
14,740
|
14,213
|
14,236
|
13,353
|
12,787
|
12,121
|
11,354
|
9,966
|
9,360
|
9,004
|
8,715
|
8,547
|
8,110
|
7,308
|
6,884
|
6,443
|
6,128
|
6,192
|
6,249
|
6,656
|
6,249
|
6,425
|
6,662
|
6,754
|
7,096
|
7,403
|
7,329
|
7,021
|
6,556
|
6,522
|
6,496
|
7,328
|
7,272
|
8,754
|
|
株主資本
|
14,541
|
14,730
|
14,934
|
15,939
|
16,918
|
17,071
|
17,890
|
18,434
|
18,491
|
18,294
|
18,035
|
18,311
|
18,869
|
19,251
|
19,230
|
19,477
|
18,681
|
18,519
|
18,612
|
18,583
|
18,326
|
17,476
|
17,257
|
16,760
|
16,868
|
15,991
|
15,446
|
15,105
|
14,385
|
13,037
|
12,485
|
12,183
|
11,928
|
11,793
|
11,374
|
10,680
|
10,300
|
9,906
|
9,635
|
9,766
|
9,884
|
10,354
|
9,983
|
10,305
|
10,881
|
11,150
|
11,541
|
11,873
|
11,888
|
11,641
|
11,204
|
11,232
|
11,266
|
12,093
|
12,080
|
13,622
|
|
有利子負債合計
|
6,614
|
6,456
|
6,292
|
9,007
|
8,739
|
8,466
|
8,193
|
8,143
|
7,786
|
7,480
|
7,172
|
7,860
|
7,547
|
7,233
|
6,916
|
6,595
|
6,273
|
5,106
|
4,545
|
4,334
|
3,375
|
3,195
|
3,012
|
2,830
|
2,643
|
2,969
|
2,916
|
2,860
|
2,805
|
2,750
|
2,497
|
2,476
|
2,372
|
2,350
|
2,328
|
3,548
|
3,976
|
2,713
|
2,699
|
2,635
|
2,657
|
2,635
|
2,613
|
2,930
|
2,909
|
2,743
|
2,874
|
2,846
|
2,658
|
2,629
|
1,975
|
2,571
|
2,543
|
1,975
|
1,944
|
1,912
|
|
純有利子負債
|
6,400
|
6,337
|
5,976
|
8,717
|
8,403
|
6,919
|
4,622
|
6,019
|
6,352
|
7,272
|
7,086
|
7,610
|
7,310
|
6,721
|
6,014
|
5,993
|
5,629
|
4,659
|
3,915
|
4,067
|
2,874
|
2,131
|
2,262
|
2,618
|
2,250
|
2,757
|
2,823
|
2,856
|
2,800
|
2,746
|
2,494
|
2,472
|
2,367
|
2,347
|
2,325
|
3,545
|
3,972
|
2,710
|
2,695
|
2,630
|
2,549
|
2,632
|
2,609
|
2,925
|
2,905
|
2,738
|
2,870
|
2,843
|
2,654
|
2,625
|
1,972
|
2,566
|
2,538
|
1,973
|
1,940
|
1,907
|
|
DEレシオ(%)
|
45.49
|
43.83
|
42.14
|
56.51
|
51.66
|
49.59
|
45.8
|
44.17
|
42.11
|
40.89
|
39.77
|
42.93
|
40.0
|
37.57
|
35.97
|
33.86
|
33.58
|
27.57
|
24.42
|
23.33
|
18.42
|
18.28
|
17.46
|
16.89
|
15.67
|
18.57
|
18.88
|
18.94
|
19.5
|
21.1
|
20.0
|
20.33
|
19.89
|
19.93
|
20.47
|
33.22
|
38.61
|
27.39
|
28.01
|
26.98
|
26.88
|
25.45
|
26.18
|
28.43
|
26.73
|
24.6
|
24.9
|
23.97
|
22.36
|
22.59
|
17.63
|
22.89
|
22.57
|
16.33
|
16.1
|
14.04
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|