|
(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
|
2Q25
|
|
現金同等物
|
9,958
|
3,832
|
35,085
|
14,732
|
48,048
|
23,624
|
38,476
|
9,995
|
32,414
|
12,325
|
6,680
|
8,391
|
4,189
|
5,045
|
4,885
|
6,870
|
5,089
|
5,429
|
5,524
|
7,916
|
5,799
|
6,594
|
7,869
|
10,792
|
7,597
|
9,045
|
11,337
|
13,018
|
7,099
|
9,368
|
6,168
|
6,657
|
6,307
|
5,887
|
6,581
|
5,544
|
8,600
|
9,581
|
15,923
|
13,765
|
19,559
|
16,718
|
16,285
|
17,841
|
22,057
|
20,808
|
20,328
|
19,568
|
14,632
|
11,529
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
9,958
|
3,832
|
35,085
|
14,732
|
48,048
|
23,624
|
38,476
|
9,995
|
32,414
|
12,325
|
6,680
|
8,391
|
4,189
|
5,045
|
4,885
|
6,870
|
5,089
|
5,429
|
5,524
|
7,916
|
5,799
|
6,594
|
7,869
|
10,792
|
7,597
|
9,045
|
11,337
|
13,018
|
7,099
|
9,368
|
6,168
|
6,657
|
6,307
|
5,887
|
6,581
|
5,544
|
8,600
|
9,581
|
15,923
|
13,765
|
19,559
|
16,718
|
16,285
|
17,841
|
22,057
|
20,808
|
20,328
|
19,568
|
14,632
|
11,529
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
74,953
|
96,785
|
68,611
|
98,625
|
72,774
|
104,859
|
76,073
|
146,917
|
67,376
|
109,318
|
74,060
|
103,391
|
73,239
|
89,287
|
86,027
|
82,028
|
74,698
|
89,723
|
72,835
|
82,687
|
76,151
|
91,091
|
83,777
|
72,758
|
63,291
|
100,043
|
102,534
|
111,638
|
94,933
|
125,046
|
123,320
|
119,153
|
118,351
|
140,220
|
136,075
|
141,509
|
123,406
|
145,374
|
130,029
|
156,010
|
152,031
|
167,731
|
149,326
|
183,505
|
165,711
|
194,515
|
156,492
|
166,120
|
151,479
|
185,619
|
182,613
|
187,197
|
192,081
|
146,145
|
169,743
|
159,559
|
169,482
|
|
商品及び製品
|
80,620
|
80,819
|
71,068
|
74,667
|
79,922
|
92,815
|
87,951
|
109,489
|
127,150
|
127,172
|
139,830
|
158,459
|
175,240
|
171,520
|
165,631
|
166,981
|
165,234
|
161,496
|
136,477
|
144,415
|
151,102
|
141,678
|
120,576
|
122,279
|
126,865
|
123,315
|
123,124
|
143,231
|
163,180
|
162,760
|
159,895
|
189,499
|
193,393
|
186,285
|
163,313
|
175,861
|
180,993
|
176,287
|
163,784
|
172,234
|
175,151
|
166,973
|
154,306
|
168,049
|
182,203
|
192,309
|
184,190
|
219,080
|
237,587
|
247,932
|
219,551
|
228,309
|
244,935
|
246,037
|
179,292
|
184,596
|
191,497
|
|
流動資産合計
|
168,982
|
184,310
|
178,465
|
192,896
|
206,059
|
230,753
|
222,317
|
286,481
|
246,790
|
268,562
|
249,506
|
301,434
|
286,206
|
291,533
|
287,049
|
288,302
|
278,484
|
283,619
|
236,831
|
258,377
|
258,526
|
263,234
|
227,075
|
221,604
|
214,274
|
249,576
|
254,883
|
290,042
|
288,513
|
320,808
|
310,188
|
340,548
|
342,892
|
356,994
|
336,199
|
350,603
|
336,750
|
353,016
|
331,725
|
365,886
|
373,082
|
376,333
|
342,000
|
394,112
|
400,070
|
436,801
|
388,567
|
434,970
|
438,153
|
471,587
|
432,021
|
446,945
|
477,581
|
425,105
|
378,893
|
377,848
|
399,326
|
|
有形固定資産
|
39,170
|
39,378
|
39,273
|
43,039
|
48,449
|
45,180
|
45,701
|
48,001
|
49,828
|
51,642
|
52,468
|
52,148
|
51,621
|
51,214
|
50,026
|
49,187
|
48,975
|
48,460
|
47,972
|
46,433
|
45,388
|
47,760
|
50,295
|
51,425
|
50,383
|
49,495
|
49,321
|
48,579
|
48,399
|
48,315
|
49,252
|
51,379
|
53,637
|
55,330
|
56,521
|
57,599
|
59,161
|
59,801
|
65,382
|
65,945
|
66,533
|
66,501
|
66,111
|
67,440
|
67,453
|
68,598
|
70,912
|
71,538
|
73,452
|
73,205
|
74,560
|
75,909
|
74,652
|
73,494
|
58,169
|
57,016
|
56,104
|
|
固定資産合計
|
163,208
|
161,350
|
160,676
|
162,754
|
165,585
|
166,863
|
177,573
|
187,964
|
190,447
|
194,852
|
197,937
|
196,660
|
193,236
|
190,443
|
186,122
|
182,414
|
214,519
|
210,294
|
206,708
|
205,145
|
201,129
|
199,875
|
202,881
|
201,001
|
211,324
|
219,539
|
280,709
|
276,751
|
273,501
|
269,103
|
283,399
|
321,877
|
322,917
|
324,303
|
333,899
|
323,638
|
324,584
|
322,725
|
348,568
|
344,138
|
362,360
|
359,539
|
352,160
|
353,349
|
343,574
|
339,374
|
337,746
|
336,103
|
334,505
|
331,257
|
335,527
|
334,680
|
329,874
|
334,353
|
257,828
|
253,740
|
252,652
|
|
総資産
|
332,190
|
345,660
|
339,141
|
355,650
|
371,644
|
397,616
|
399,890
|
474,445
|
437,237
|
463,414
|
447,443
|
498,094
|
479,442
|
481,976
|
473,171
|
470,716
|
493,003
|
493,913
|
443,539
|
463,522
|
459,655
|
463,109
|
429,956
|
422,605
|
425,598
|
469,115
|
535,592
|
566,793
|
562,014
|
589,911
|
593,587
|
662,425
|
665,809
|
681,297
|
670,098
|
674,241
|
661,334
|
675,741
|
680,293
|
710,024
|
735,442
|
735,872
|
694,160
|
747,461
|
743,644
|
776,175
|
726,313
|
771,073
|
772,658
|
802,844
|
767,548
|
781,625
|
807,455
|
759,458
|
636,721
|
631,588
|
651,978
|
|
買掛金
|
23,996
|
23,451
|
23,214
|
24,381
|
23,837
|
31,871
|
32,838
|
63,909
|
23,953
|
32,764
|
40,702
|
40,185
|
23,900
|
17,935
|
20,411
|
23,981
|
20,019
|
23,421
|
15,343
|
28,374
|
25,180
|
23,268
|
24,358
|
21,333
|
25,560
|
29,355
|
53,748
|
63,820
|
64,842
|
59,769
|
66,535
|
77,543
|
62,220
|
67,188
|
64,881
|
64,333
|
52,599
|
61,283
|
59,253
|
60,946
|
65,073
|
66,082
|
67,140
|
77,704
|
86,944
|
81,919
|
69,000
|
74,887
|
78,876
|
71,054
|
68,833
|
64,642
|
93,912
|
73,557
|
69,159
|
93,920
|
96,778
|
|
一年内返済予定の長期借入金
|
14,827
|
14,533
|
14,460
|
14,896
|
15,051
|
15,615
|
16,247
|
10,070
|
70
|
71
|
69
|
70
|
70
|
71
|
71
|
272
|
10,072
|
10,073
|
55
|
37
|
18
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
81,030
|
93,887
|
79,025
|
95,305
|
104,068
|
123,203
|
113,670
|
168,585
|
123,126
|
142,592
|
110,499
|
112,114
|
107,277
|
100,624
|
81,245
|
93,896
|
111,353
|
114,650
|
76,282
|
95,647
|
104,660
|
109,768
|
97,074
|
95,581
|
98,148
|
105,492
|
126,202
|
134,732
|
140,660
|
137,927
|
145,528
|
147,530
|
129,297
|
143,174
|
138,638
|
139,307
|
131,808
|
150,505
|
171,324
|
166,896
|
165,875
|
178,321
|
223,061
|
220,142
|
212,944
|
219,876
|
266,601
|
260,009
|
205,343
|
189,527
|
230,495
|
195,423
|
214,928
|
225,304
|
232,350
|
213,065
|
208,744
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
36,196
|
39,878
|
40,911
|
38,894
|
51,676
|
99,108
|
86,091
|
95,073
|
99,455
|
85,036
|
87,614
|
82,658
|
68,321
|
65,763
|
49,576
|
44,488
|
40,951
|
29,993
|
26,348
|
57,379
|
77,486
|
90,325
|
74,258
|
97,313
|
96,671
|
149,321
|
164,574
|
165,008
|
148,766
|
168,225
|
159,407
|
149,362
|
107,442
|
143,423
|
149,378
|
136,328
|
52,240
|
98,309
|
100,779
|
148,414
|
51,477
|
97,000
|
160,750
|
218,000
|
138,900
|
187,017
|
211,254
|
178,749
|
147,332
|
167,498
|
189,500
|
|
固定負債合計
|
73,461
|
71,945
|
73,044
|
64,473
|
61,762
|
58,990
|
60,784
|
63,824
|
64,365
|
61,989
|
79,149
|
126,920
|
113,074
|
121,455
|
130,923
|
116,217
|
118,767
|
113,820
|
98,931
|
96,341
|
80,161
|
75,080
|
50,525
|
39,549
|
35,876
|
66,880
|
104,076
|
117,903
|
101,123
|
123,360
|
118,829
|
185,777
|
202,664
|
200,137
|
187,304
|
200,727
|
189,866
|
180,442
|
148,233
|
183,082
|
200,196
|
189,210
|
98,361
|
144,696
|
145,866
|
193,731
|
89,733
|
136,070
|
198,240
|
254,616
|
167,043
|
214,619
|
239,302
|
206,246
|
171,261
|
191,169
|
212,412
|
|
総負債
|
154,491
|
165,832
|
152,069
|
159,778
|
165,830
|
182,193
|
174,454
|
232,409
|
187,491
|
204,581
|
189,648
|
239,034
|
220,351
|
222,079
|
212,168
|
210,113
|
230,120
|
228,470
|
175,213
|
191,988
|
184,821
|
184,848
|
147,599
|
135,130
|
134,024
|
172,372
|
230,278
|
252,635
|
241,783
|
261,287
|
264,357
|
333,307
|
331,961
|
343,311
|
325,942
|
340,034
|
321,674
|
330,947
|
319,557
|
349,978
|
366,071
|
367,531
|
321,422
|
364,838
|
358,810
|
413,607
|
356,334
|
396,079
|
403,583
|
444,143
|
397,538
|
410,042
|
454,230
|
431,550
|
403,611
|
404,234
|
421,156
|
|
資本金及び資本剰余金
|
47,958
|
48,437
|
48,951
|
49,833
|
51,427
|
54,560
|
57,400
|
58,572
|
59,731
|
61,281
|
63,269
|
65,290
|
66,533
|
68,194
|
69,388
|
69,851
|
3,162
|
3,163
|
3,164
|
3,160
|
3,180
|
3,182
|
3,183
|
3,222
|
3,222
|
3,224
|
3,225
|
3,267
|
3,275
|
3,276
|
3,276
|
3,320
|
3,321
|
3,325
|
3,324
|
3,319
|
3,324
|
3,335
|
3,394
|
3,389
|
3,428
|
3,428
|
3,426
|
3,410
|
3,445
|
3,446
|
3,444
|
3,446
|
3,464
|
3,467
|
3,467
|
3,475
|
3,465
|
3,452
|
3,479
|
3,485
|
3,478
|
|
利益剰余金
|
133,854
|
137,093
|
143,524
|
150,878
|
159,622
|
165,751
|
174,243
|
189,182
|
196,155
|
203,610
|
202,470
|
203,212
|
201,937
|
201,252
|
202,488
|
201,967
|
202,748
|
205,520
|
208,507
|
211,301
|
214,258
|
217,135
|
220,428
|
223,445
|
227,312
|
230,962
|
238,953
|
245,056
|
250,068
|
256,005
|
262,840
|
266,166
|
268,692
|
271,263
|
274,118
|
274,052
|
277,939
|
280,866
|
288,182
|
290,657
|
295,201
|
300,105
|
304,385
|
313,584
|
319,672
|
325,698
|
328,745
|
329,812
|
327,911
|
326,752
|
332,897
|
333,613
|
321,052
|
295,310
|
204,882
|
196,420
|
195,571
|
|
株主資本
|
177,699
|
179,828
|
187,072
|
195,872
|
205,814
|
215,423
|
225,436
|
242,036
|
249,746
|
258,833
|
257,953
|
259,372
|
259,577
|
260,207
|
261,637
|
261,331
|
262,883
|
265,443
|
268,395
|
271,534
|
274,834
|
278,261
|
282,357
|
287,475
|
291,574
|
296,743
|
305,314
|
314,158
|
320,231
|
328,624
|
329,230
|
329,118
|
333,848
|
337,986
|
344,156
|
334,207
|
339,660
|
344,794
|
360,736
|
360,046
|
369,371
|
368,341
|
372,738
|
382,623
|
384,834
|
362,568
|
369,979
|
374,994
|
369,075
|
358,701
|
370,010
|
371,583
|
353,225
|
327,908
|
233,110
|
227,354
|
230,822
|
|
有利子負債合計
|
14,827
|
14,533
|
66,377
|
14,896
|
15,051
|
15,615
|
52,443
|
49,948
|
40,981
|
38,965
|
51,745
|
99,178
|
86,161
|
95,144
|
98,676
|
85,308
|
97,686
|
92,731
|
68,376
|
65,800
|
49,594
|
44,488
|
40,951
|
29,993
|
26,348
|
57,379
|
77,486
|
90,325
|
74,258
|
97,313
|
96,671
|
149,321
|
164,574
|
165,008
|
148,766
|
168,225
|
159,407
|
149,362
|
107,442
|
143,423
|
149,378
|
136,328
|
52,240
|
98,309
|
100,779
|
148,414
|
51,477
|
97,000
|
160,750
|
218,000
|
138,900
|
187,017
|
211,254
|
178,749
|
147,332
|
167,498
|
189,500
|
|
純有利子負債
|
4,869
|
10,701
|
31,292
|
164
|
-32,997
|
-8,009
|
13,967
|
39,953
|
8,567
|
26,640
|
45,065
|
90,787
|
81,972
|
90,099
|
93,791
|
78,438
|
92,597
|
87,302
|
62,852
|
57,884
|
43,795
|
37,894
|
33,082
|
19,201
|
18,751
|
48,334
|
66,149
|
77,307
|
67,159
|
87,945
|
90,503
|
142,664
|
158,267
|
159,121
|
142,185
|
162,681
|
150,807
|
139,781
|
91,519
|
129,658
|
129,819
|
119,610
|
35,955
|
80,468
|
78,722
|
127,606
|
31,149
|
77,432
|
146,118
|
206,471
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
8.34
|
8.08
|
35.48
|
7.6
|
7.31
|
7.25
|
23.26
|
20.64
|
16.41
|
15.05
|
20.06
|
38.24
|
33.19
|
36.56
|
37.71
|
32.64
|
37.16
|
34.93
|
25.48
|
24.23
|
18.05
|
15.99
|
14.5
|
10.43
|
9.04
|
19.34
|
25.38
|
28.75
|
23.19
|
29.61
|
29.36
|
45.37
|
49.3
|
48.82
|
43.23
|
50.34
|
46.93
|
43.32
|
29.78
|
39.83
|
40.44
|
37.01
|
14.02
|
25.69
|
26.19
|
40.93
|
13.91
|
25.87
|
43.55
|
60.77
|
37.54
|
50.33
|
59.81
|
54.51
|
63.2
|
73.67
|
82.1
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|