|
(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
|
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
|
60,232
|
67,382
|
54,936
|
48,769
|
42,326
|
46,726
|
42,615
|
38,807
|
38,814
|
37,197
|
30,337
|
36,650
|
31,638
|
27,367
|
28,554
|
32,607
|
23,715
|
25,852
|
22,617
|
31,818
|
28,290
|
27,655
|
23,638
|
38,860
|
39,160
|
51,121
|
52,696
|
50,495
|
58,331
|
60,978
|
58,139
|
59,707
|
59,134
|
59,885
|
49,268
|
46,436
|
45,070
|
45,614
|
40,399
|
37,040
|
32,836
|
32,714
|
28,421
|
48,213
|
46,874
|
44,534
|
17,733
|
14,305
|
13,133
|
17,033
|
13,000
|
13,183
|
11,086
|
13,214
|
13,426
|
|
現金 + 有価証券
|
60,232
|
67,382
|
54,936
|
48,769
|
42,326
|
46,726
|
42,615
|
38,807
|
38,814
|
37,197
|
30,337
|
36,650
|
31,638
|
27,367
|
28,554
|
32,607
|
23,715
|
25,852
|
22,617
|
31,818
|
28,290
|
27,655
|
23,638
|
38,860
|
39,160
|
51,121
|
52,696
|
50,495
|
58,331
|
60,978
|
58,139
|
59,707
|
59,134
|
59,885
|
49,268
|
46,436
|
45,070
|
45,614
|
40,399
|
37,040
|
32,836
|
32,714
|
28,421
|
48,213
|
46,874
|
44,534
|
17,733
|
14,305
|
13,133
|
17,033
|
13,000
|
13,183
|
11,086
|
13,214
|
13,426
|
|
売掛金
|
21,238
|
14,447
|
10,560
|
11,290
|
16,608
|
7,486
|
5,824
|
7,213
|
7,333
|
4,829
|
10,496
|
7,381
|
7,466
|
8,896
|
5,421
|
17,312
|
19,559
|
14,488
|
16,063
|
16,641
|
18,344
|
17,642
|
23,146
|
19,484
|
24,685
|
22,519
|
24,365
|
22,719
|
20,475
|
23,137
|
17,093
|
15,488
|
12,873
|
14,205
|
11,285
|
10,297
|
11,243
|
13,940
|
16,980
|
20,893
|
22,502
|
25,204
|
30,782
|
20,779
|
25,000
|
21,785
|
29,427
|
28,398
|
26,500
|
21,403
|
21,230
|
24,292
|
22,000
|
20,822
|
16,190
|
|
商品及び製品
|
46,311
|
37,162
|
37,451
|
36,866
|
33,075
|
25,670
|
24,730
|
24,929
|
17,533
|
22,001
|
16,712
|
17,348
|
18,298
|
16,760
|
18,917
|
33,057
|
29,436
|
23,329
|
21,541
|
24,054
|
28,389
|
23,223
|
20,853
|
20,778
|
23,186
|
30,210
|
22,762
|
29,043
|
24,710
|
23,808
|
19,272
|
18,885
|
17,532
|
15,580
|
17,332
|
19,385
|
17,277
|
16,616
|
16,389
|
20,528
|
22,075
|
24,115
|
24,393
|
27,457
|
25,488
|
28,236
|
35,285
|
34,661
|
34,845
|
34,030
|
31,308
|
28,753
|
26,867
|
25,611
|
20,805
|
|
流動資産合計
|
185,196
|
174,851
|
151,410
|
139,043
|
122,129
|
102,843
|
98,775
|
89,642
|
78,134
|
84,195
|
79,482
|
75,520
|
71,178
|
65,425
|
67,628
|
102,297
|
90,363
|
85,702
|
76,386
|
85,075
|
90,291
|
82,924
|
81,785
|
101,225
|
114,439
|
157,113
|
138,846
|
136,237
|
124,290
|
116,212
|
112,963
|
108,793
|
108,270
|
104,097
|
81,567
|
80,584
|
76,569
|
79,033
|
76,560
|
81,412
|
80,866
|
84,758
|
87,036
|
100,479
|
102,936
|
99,445
|
86,861
|
82,964
|
81,189
|
78,191
|
70,299
|
70,393
|
64,376
|
64,267
|
54,137
|
|
有形固定資産
|
13,442
|
12,680
|
12,059
|
12,998
|
11,980
|
12,387
|
12,265
|
11,517
|
11,155
|
11,066
|
10,929
|
10,538
|
10,087
|
9,752
|
10,260
|
20,179
|
20,042
|
17,761
|
17,079
|
16,896
|
15,998
|
15,960
|
15,290
|
15,014
|
15,080
|
15,792
|
15,637
|
16,083
|
16,452
|
16,148
|
10,180
|
10,290
|
10,217
|
10,100
|
10,100
|
10,438
|
11,995
|
11,952
|
12,025
|
12,007
|
14,083
|
13,768
|
13,447
|
5,863
|
6,552
|
6,451
|
8,740
|
9,146
|
9,695
|
9,353
|
9,476
|
12,362
|
11,647
|
11,076
|
10,439
|
|
固定資産合計
|
35,253
|
31,014
|
29,914
|
30,550
|
29,207
|
26,179
|
26,125
|
25,176
|
25,321
|
26,752
|
26,602
|
26,149
|
25,341
|
24,479
|
29,895
|
43,485
|
43,692
|
39,754
|
37,009
|
37,653
|
35,868
|
35,506
|
34,133
|
33,813
|
34,000
|
34,510
|
34,267
|
34,780
|
25,116
|
24,711
|
18,641
|
18,633
|
18,207
|
18,188
|
18,031
|
23,472
|
25,529
|
25,494
|
31,376
|
34,157
|
36,047
|
35,637
|
35,153
|
30,227
|
30,598
|
30,092
|
64,141
|
63,398
|
55,832
|
46,851
|
46,175
|
56,666
|
54,577
|
53,509
|
29,271
|
|
総資産
|
220,449
|
205,865
|
181,324
|
169,593
|
151,336
|
129,022
|
124,900
|
114,818
|
103,455
|
110,947
|
106,084
|
101,669
|
96,519
|
89,904
|
97,523
|
145,782
|
134,055
|
125,456
|
113,395
|
122,728
|
126,159
|
118,430
|
115,918
|
135,038
|
148,439
|
191,623
|
173,113
|
171,017
|
149,406
|
140,923
|
131,604
|
127,426
|
126,477
|
122,285
|
99,598
|
104,056
|
102,098
|
104,527
|
107,936
|
115,569
|
116,913
|
120,395
|
122,189
|
130,706
|
133,534
|
129,537
|
151,002
|
146,362
|
137,021
|
125,042
|
116,474
|
127,059
|
118,953
|
117,776
|
83,408
|
|
買掛金
|
19,601
|
8,928
|
6,510
|
6,733
|
6,024
|
5,780
|
2,729
|
3,044
|
2,767
|
5,472
|
5,299
|
5,992
|
7,028
|
6,003
|
8,041
|
22,517
|
19,853
|
15,646
|
10,582
|
15,021
|
18,411
|
15,397
|
14,986
|
16,850
|
22,484
|
21,555
|
20,483
|
19,129
|
11,374
|
11,828
|
6,128
|
4,914
|
4,371
|
5,097
|
4,447
|
3,933
|
2,676
|
3,414
|
5,878
|
8,571
|
8,229
|
10,227
|
9,635
|
9,831
|
7,301
|
6,835
|
7,556
|
7,466
|
10,815
|
8,545
|
6,741
|
8,330
|
5,356
|
6,888
|
5,201
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
328
|
670
|
692
|
919
|
822
|
747
|
723
|
1,134
|
1,010
|
860
|
817
|
361
|
365
|
369
|
374
|
378
|
356
|
369
|
371
|
368
|
372
|
376
|
380
|
384
|
388
|
392
|
396
|
401
|
405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
96,844
|
80,794
|
61,279
|
52,575
|
41,852
|
42,611
|
40,933
|
34,614
|
33,688
|
41,334
|
36,425
|
35,123
|
35,210
|
33,136
|
42,883
|
59,719
|
48,706
|
39,371
|
30,464
|
40,375
|
44,845
|
38,064
|
36,376
|
56,622
|
64,092
|
85,969
|
59,157
|
56,398
|
45,143
|
39,216
|
38,399
|
32,539
|
30,648
|
24,550
|
9,697
|
9,816
|
7,477
|
8,429
|
10,553
|
15,570
|
15,109
|
20,226
|
21,405
|
23,474
|
22,626
|
21,659
|
28,666
|
26,962
|
29,718
|
26,193
|
25,914
|
27,400
|
19,599
|
18,960
|
16,690
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,706
|
8,548
|
8,619
|
8,448
|
9,234
|
9,351
|
9,626
|
9,097
|
9,105
|
9,285
|
9,732
|
8,134
|
8,225
|
8,217
|
7,960
|
7,878
|
5,361
|
5,270
|
5,178
|
5,085
|
4,989
|
4,894
|
4,798
|
4,701
|
4,601
|
4,502
|
4,402
|
4,299
|
4,195
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
2,103
|
2,740
|
2,420
|
2,480
|
2,430
|
2,360
|
2,360
|
2,360
|
2,360
|
2,810
|
2,900
|
2,900
|
2,900
|
3,180
|
4,886
|
13,938
|
13,759
|
13,438
|
14,924
|
15,311
|
15,596
|
15,027
|
15,155
|
15,055
|
16,252
|
15,171
|
15,027
|
11,707
|
11,173
|
11,359
|
8,508
|
8,311
|
8,377
|
8,773
|
7,744
|
11,989
|
13,102
|
13,065
|
13,942
|
16,459
|
16,170
|
15,842
|
15,626
|
12,609
|
12,540
|
11,640
|
22,039
|
20,693
|
18,938
|
19,228
|
9,669
|
17,941
|
16,996
|
16,374
|
15,683
|
|
総負債
|
98,947
|
83,534
|
63,699
|
55,055
|
44,282
|
44,971
|
43,293
|
36,974
|
36,048
|
44,144
|
39,325
|
38,023
|
38,110
|
36,316
|
47,769
|
73,657
|
62,465
|
52,809
|
45,388
|
55,686
|
60,441
|
53,091
|
51,531
|
71,677
|
80,344
|
101,140
|
74,184
|
68,105
|
56,316
|
50,575
|
46,907
|
40,850
|
39,025
|
33,323
|
17,441
|
21,805
|
20,579
|
21,494
|
24,495
|
32,029
|
31,279
|
36,068
|
37,031
|
36,083
|
35,166
|
33,299
|
50,705
|
47,655
|
48,656
|
45,421
|
35,583
|
45,341
|
36,595
|
35,334
|
32,373
|
|
資本金及び資本剰余金
|
80,004
|
83,301
|
83,767
|
84,207
|
84,645
|
77,472
|
77,905
|
78,231
|
79,784
|
79,706
|
79,890
|
81,294
|
81,545
|
81,982
|
82,216
|
109,231
|
110,023
|
110,322
|
110,665
|
111,062
|
111,417
|
111,763
|
112,084
|
112,482
|
113,634
|
125,711
|
127,164
|
127,516
|
124,458
|
124,664
|
124,858
|
125,107
|
125,241
|
126,010
|
124,285
|
124,429
|
124,576
|
124,776
|
125,655
|
126,001
|
126,523
|
124,570
|
123,673
|
123,832
|
124,598
|
124,796
|
125,267
|
125,666
|
127,105
|
127,450
|
127,800
|
128,288
|
128,609
|
129,092
|
129,382
|
|
利益剰余金
|
32,021
|
35,096
|
34,222
|
29,143
|
26,176
|
12,065
|
7,871
|
5,780
|
-6,321
|
-8,004
|
-8,800
|
-12,549
|
-17,806
|
-21,051
|
-26,246
|
-28,566
|
-30,170
|
-28,822
|
-32,837
|
-34,335
|
-35,544
|
-35,830
|
-35,883
|
-37,305
|
-34,018
|
-26,699
|
-20,247
|
-17,412
|
-21,394
|
-23,766
|
-29,401
|
-27,354
|
-26,556
|
-28,488
|
-40,314
|
-40,386
|
-42,411
|
-41,692
|
-41,938
|
-41,569
|
-40,903
|
-40,494
|
-38,868
|
-28,646
|
-24,463
|
-27,207
|
-24,003
|
-25,030
|
-37,045
|
-46,403
|
-45,433
|
-44,995
|
-45,531
|
-45,219
|
-77,031
|
|
株主資本
|
121,502
|
122,331
|
117,625
|
114,538
|
107,054
|
84,051
|
81,607
|
77,844
|
67,407
|
67,146
|
67,263
|
64,912
|
59,596
|
55,141
|
49,754
|
72,125
|
71,590
|
72,834
|
68,627
|
68,116
|
66,990
|
67,057
|
66,480
|
65,747
|
70,782
|
90,483
|
98,929
|
102,912
|
93,090
|
90,348
|
84,697
|
86,576
|
87,452
|
88,962
|
82,157
|
82,251
|
81,519
|
83,033
|
83,441
|
83,540
|
85,634
|
84,327
|
85,158
|
94,623
|
98,368
|
96,238
|
100,297
|
98,707
|
88,365
|
79,621
|
80,891
|
81,718
|
82,358
|
82,442
|
51,035
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,034
|
9,218
|
9,311
|
9,367
|
10,056
|
10,098
|
10,349
|
10,231
|
10,115
|
10,145
|
10,549
|
8,495
|
8,590
|
8,586
|
5,892
|
8,256
|
5,717
|
5,639
|
5,549
|
5,453
|
5,361
|
5,270
|
5,178
|
5,085
|
4,989
|
4,894
|
4,798
|
4,700
|
4,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-26,520
|
-23,389
|
-14,404
|
-16,485
|
-12,561
|
-21,720
|
-17,941
|
-17,424
|
-13,523
|
-28,715
|
-28,611
|
-42,626
|
-44,106
|
-41,909
|
-52,439
|
-52,722
|
-52,422
|
-54,068
|
-53,585
|
-54,432
|
-43,907
|
-41,166
|
-39,892
|
-40,529
|
-35,410
|
-32,146
|
-28,038
|
-28,014
|
-23,821
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.09
|
12.78
|
13.01
|
12.86
|
14.65
|
14.82
|
15.45
|
15.26
|
15.22
|
15.43
|
14.9
|
9.39
|
8.68
|
8.34
|
6.33
|
9.14
|
6.75
|
6.51
|
6.35
|
6.13
|
6.53
|
6.41
|
6.35
|
6.12
|
5.98
|
5.86
|
5.6
|
5.57
|
5.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|