|
(単位:千ドル)
|
2Q11
|
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
|
9,963
|
9,867
|
11,298
|
12,553
|
13,440
|
18,573
|
12,621
|
6,946
|
3,996
|
3,880
|
3,318
|
1,563
|
1,326
|
986
|
3,316
|
174
|
232
|
619
|
326
|
350
|
131
|
92
|
130
|
47
|
232
|
1,083
|
89
|
88
|
25
|
57
|
18
|
50
|
440
|
24
|
-
|
-
|
314
|
1,078
|
171
|
3,658
|
1,357
|
4,281
|
5,961
|
3,028
|
429
|
2,850
|
11,483
|
6,343
|
905
|
2,249
|
1,048
|
187
|
5,785
|
3,721
|
3,170
|
2,255
|
|
有価証券
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
9,963
|
9,867
|
11,298
|
12,553
|
13,440
|
18,573
|
12,621
|
6,946
|
3,996
|
3,880
|
3,318
|
1,563
|
1,326
|
986
|
3,316
|
174
|
232
|
619
|
326
|
350
|
131
|
92
|
130
|
47
|
232
|
1,083
|
89
|
88
|
25
|
57
|
18
|
50
|
440
|
24
|
-
|
-
|
314
|
1,078
|
171
|
3,658
|
1,357
|
4,281
|
5,961
|
3,028
|
429
|
2,850
|
11,483
|
6,343
|
905
|
2,249
|
1,048
|
187
|
5,785
|
3,721
|
3,170
|
2,255
|
|
売掛金
|
646
|
430
|
342
|
348
|
127
|
101
|
100
|
169
|
135
|
95
|
458
|
774
|
1,178
|
1,254
|
2,782
|
1,598
|
1,956
|
1,987
|
1,992
|
1,522
|
831
|
240
|
549
|
15
|
158
|
24
|
6
|
13
|
43
|
31
|
165
|
55
|
60
|
22
|
-
|
-
|
-
|
5
|
5
|
17
|
-
|
3
|
49
|
561
|
836
|
112
|
1
|
94
|
14
|
-
|
0
|
0
|
22
|
4
|
-
|
-
|
|
商品及び製品
|
3,381
|
3,122
|
2,469
|
2,321
|
2,308
|
2,367
|
2,159
|
2,167
|
2,078
|
2,097
|
1,887
|
2,124
|
2,334
|
2,082
|
2,427
|
3,853
|
4,817
|
4,489
|
4,272
|
4,152
|
4,076
|
3,458
|
2,569
|
1,306
|
1,195
|
1,067
|
1,037
|
1,074
|
1,000
|
969
|
660
|
677
|
674
|
684
|
533
|
510
|
510
|
510
|
534
|
664
|
589
|
615
|
592
|
637
|
678
|
684
|
615
|
513
|
678
|
636
|
447
|
448
|
460
|
457
|
453
|
449
|
|
流動資産合計
|
29,274
|
31,094
|
27,112
|
22,294
|
16,411
|
22,176
|
15,712
|
10,317
|
6,892
|
6,842
|
6,842
|
6,166
|
6,126
|
6,998
|
35,186
|
31,574
|
32,911
|
8,200
|
7,986
|
9,689
|
5,903
|
4,619
|
4,233
|
1,922
|
2,101
|
2,569
|
1,628
|
1,697
|
1,578
|
1,328
|
982
|
966
|
1,320
|
895
|
585
|
553
|
870
|
1,677
|
779
|
4,449
|
2,451
|
5,090
|
6,850
|
4,886
|
2,750
|
4,521
|
12,444
|
8,459
|
1,900
|
3,144
|
1,535
|
882
|
6,417
|
4,316
|
3,713
|
2,860
|
|
有形固定資産
|
30,882
|
30,124
|
28,932
|
30,258
|
31,849
|
31,404
|
27,253
|
25,890
|
24,600
|
23,119
|
20,764
|
19,287
|
17,863
|
16,383
|
14,657
|
13,247
|
11,855
|
10,474
|
9,091
|
7,728
|
6,389
|
6,024
|
5,656
|
5,321
|
5,032
|
4,772
|
4,632
|
4,573
|
4,514
|
4,462
|
4,413
|
4,364
|
4,318
|
4,279
|
4,234
|
4,190
|
4,146
|
21
|
18
|
16
|
127
|
183
|
279
|
325
|
534
|
535
|
551
|
579
|
4,352
|
4,056
|
1,046
|
505
|
266
|
250
|
233
|
217
|
|
固定資産合計
|
39,821
|
35,352
|
34,311
|
33,611
|
33,284
|
32,392
|
27,811
|
26,525
|
25,430
|
24,008
|
21,696
|
20,407
|
19,155
|
17,816
|
20,734
|
19,391
|
14,064
|
12,111
|
10,763
|
9,448
|
8,113
|
7,759
|
7,381
|
6,948
|
6,616
|
6,332
|
6,152
|
5,993
|
5,891
|
5,803
|
5,309
|
5,244
|
5,183
|
5,106
|
5,048
|
4,991
|
4,936
|
6,840
|
6,592
|
6,528
|
6,469
|
6,353
|
5,997
|
5,946
|
6,000
|
5,792
|
6,232
|
6,104
|
9,760
|
8,012
|
4,763
|
4,100
|
3,738
|
3,599
|
3,433
|
3,312
|
|
総資産
|
69,095
|
66,446
|
61,424
|
55,906
|
49,695
|
54,568
|
43,523
|
36,842
|
32,322
|
30,851
|
28,539
|
26,574
|
25,282
|
24,815
|
55,920
|
50,966
|
46,975
|
20,311
|
18,750
|
19,137
|
14,017
|
12,378
|
11,614
|
8,871
|
8,718
|
8,901
|
7,781
|
7,690
|
7,470
|
7,132
|
6,292
|
6,211
|
6,503
|
6,002
|
5,633
|
5,545
|
5,806
|
8,518
|
7,371
|
10,977
|
8,921
|
11,443
|
12,848
|
10,832
|
8,751
|
10,313
|
18,676
|
14,563
|
11,661
|
11,156
|
6,298
|
4,983
|
10,156
|
7,915
|
7,146
|
6,172
|
|
買掛金
|
675
|
279
|
658
|
566
|
485
|
472
|
855
|
671
|
341
|
607
|
442
|
403
|
569
|
1,667
|
1,569
|
2,320
|
1,779
|
2,176
|
3,625
|
3,441
|
3,281
|
4,008
|
4,902
|
2,297
|
1,960
|
631
|
1,600
|
1,901
|
2,181
|
2,200
|
2,318
|
1,915
|
2,007
|
1,457
|
1,663
|
1,370
|
1,343
|
861
|
736
|
622
|
661
|
650
|
642
|
600
|
827
|
717
|
595
|
581
|
1,152
|
1,300
|
579
|
1,214
|
657
|
449
|
449
|
413
|
|
一年内返済予定の長期借入金
|
640
|
644
|
648
|
252
|
256
|
260
|
264
|
269
|
273
|
278
|
282
|
287
|
292
|
297
|
302
|
331
|
337
|
343
|
348
|
354
|
360
|
393
|
243
|
326
|
358
|
337
|
343
|
349
|
354
|
315
|
349
|
354
|
360
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
9,422
|
4,780
|
4,780
|
3,253
|
2,810
|
3,084
|
2,908
|
2,526
|
2,834
|
4,225
|
5,672
|
6,465
|
9,461
|
6,662
|
11,165
|
13,312
|
20,476
|
14,187
|
10,125
|
15,122
|
13,793
|
19,084
|
18,097
|
16,583
|
15,350
|
11,010
|
14,312
|
17,506
|
18,971
|
16,832
|
23,870
|
19,607
|
23,488
|
28,481
|
30,711
|
24,238
|
25,810
|
18,604
|
9,151
|
3,340
|
3,232
|
3,335
|
3,051
|
3,447
|
3,836
|
4,581
|
4,973
|
6,977
|
11,022
|
11,870
|
5,761
|
5,607
|
4,219
|
2,953
|
2,280
|
2,292
|
|
長期借入金
|
6,741
|
6,678
|
6,615
|
6,550
|
6,484
|
6,418
|
6,350
|
6,281
|
6,210
|
6,139
|
6,067
|
5,993
|
5,918
|
5,842
|
5,764
|
5,686
|
5,606
|
5,524
|
5,442
|
5,358
|
5,272
|
5,185
|
5,281
|
5,378
|
5,292
|
5,206
|
5,118
|
5,028
|
4,938
|
5,118
|
5,028
|
4,938
|
4,845
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,058
|
4,965
|
4,871
|
24
|
-
|
-
|
-
|
5,347
|
18,412
|
12,996
|
12,741
|
12,726
|
12,630
|
5,323
|
5,172
|
4,025
|
9,117
|
9,766
|
3,432
|
2,192
|
2,064
|
1,926
|
1,783
|
1,637
|
1,486
|
1,303
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,928
|
24,573
|
28,360
|
28,506
|
-
|
-
|
-
|
23,951
|
27,563
|
16,337
|
15,973
|
16,061
|
15,681
|
8,770
|
9,008
|
8,607
|
14,091
|
16,743
|
14,454
|
14,063
|
7,825
|
7,533
|
6,003
|
4,590
|
3,766
|
3,595
|
|
資本金及び資本剰余金
|
224,995
|
232,409
|
233,008
|
234,593
|
234,796
|
245,850
|
246,002
|
246,202
|
249,125
|
256,463
|
263,276
|
272,338
|
283,834
|
298,578
|
306,948
|
315,546
|
323,259
|
334,428
|
347,660
|
353,822
|
361,441
|
365,748
|
369,941
|
375,552
|
381,474
|
386,351
|
387,293
|
389,191
|
393,840
|
395,121
|
395,896
|
396,929
|
397,328
|
397,959
|
398,293
|
398,293
|
398,340
|
400,340
|
401,590
|
414,576
|
414,576
|
419,576
|
424,949
|
434,149
|
434,149
|
444,025
|
452,139
|
451,340
|
466,299
|
468,075
|
480,942
|
482,458
|
492,607
|
493,469
|
494,983
|
495,852
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
317,071
|
-328,410
|
-334,523
|
345,081
|
-355,607
|
-366,776
|
-378,562
|
-383,933
|
-389,512
|
-394,227
|
-396,582
|
-402,496
|
-406,929
|
-410,384
|
-410,076
|
-418,532
|
-415,292
|
-419,185
|
-420,465
|
-423,401
|
-417,009
|
-418,365
|
-415,775
|
-421,783
|
-419,937
|
-421,630
|
-424,195
|
-427,783
|
-432,081
|
-434,393
|
-442,304
|
-447,538
|
-453,512
|
-469,079
|
-470,988
|
-482,479
|
-485,017
|
-488,463
|
-490,153
|
-491,609
|
-493,284
|
|
株主資本
|
52,910
|
54,962
|
50,002
|
46,075
|
40,373
|
45,028
|
34,226
|
27,993
|
23,235
|
20,438
|
15,434
|
12,805
|
8,714
|
11,211
|
7,664
|
-1,525
|
-5,150
|
-95
|
2,578
|
-1,785
|
-5,334
|
-12,813
|
-13,992
|
-13,959
|
-12,752
|
-10,231
|
-15,203
|
-17,737
|
-16,543
|
-14,955
|
-22,636
|
-18,363
|
-21,857
|
-22,505
|
-25,107
|
-18,715
|
-20,025
|
-15,434
|
-20,193
|
-5,360
|
-7,053
|
-4,618
|
-2,834
|
2,062
|
-257
|
1,706
|
4,585
|
-2,181
|
-2,794
|
-2,907
|
-1,527
|
-2,551
|
4,152
|
3,325
|
3,379
|
2,577
|
|
有利子負債合計
|
7,381
|
7,322
|
7,263
|
6,802
|
6,741
|
6,678
|
6,615
|
6,550
|
6,484
|
6,418
|
6,350
|
6,281
|
6,210
|
6,139
|
6,067
|
6,018
|
5,943
|
5,867
|
5,790
|
5,712
|
5,633
|
5,579
|
5,524
|
5,704
|
5,651
|
5,544
|
5,461
|
5,378
|
5,292
|
5,434
|
5,378
|
5,292
|
5,206
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-2,583
|
-2,545
|
-4,036
|
-5,752
|
-6,699
|
-11,895
|
-6,007
|
-396
|
2,488
|
2,537
|
3,031
|
4,717
|
4,884
|
5,152
|
2,750
|
5,843
|
5,711
|
5,248
|
5,464
|
5,362
|
5,501
|
5,486
|
5,393
|
5,656
|
5,419
|
4,461
|
5,372
|
5,289
|
5,267
|
5,376
|
5,359
|
5,242
|
4,765
|
-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
13.95
|
13.32
|
14.53
|
14.76
|
16.7
|
14.83
|
19.33
|
23.4
|
27.91
|
31.4
|
41.14
|
49.05
|
71.27
|
54.76
|
79.15
|
-394.66
|
-115.41
|
-6209.37
|
224.57
|
-320.16
|
-105.61
|
-43.55
|
-39.49
|
-40.87
|
-44.32
|
-54.19
|
-35.93
|
-30.32
|
-32.0
|
-36.34
|
-23.76
|
-28.83
|
-23.82
|
-0.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|