|
(単位:千ドル)
|
4Q14
|
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
|
39,760
|
65,064
|
37,870
|
23,899
|
18,780
|
39,215
|
32,236
|
43,507
|
37,449
|
16,564
|
40,911
|
12,477
|
17,837
|
9,325
|
9,630
|
17,111
|
12,867
|
9,774
|
73,506
|
102,174
|
83,109
|
71,722
|
59,172
|
67,142
|
58,169
|
50,708
|
60,873
|
54,128
|
60,715
|
73,981
|
83,391
|
49,985
|
51,811
|
31,167
|
35,794
|
28,847
|
28,582
|
51,371
|
56,370
|
|
有価証券
|
53,074
|
79,738
|
122,084
|
130,964
|
130,887
|
114,980
|
146,978
|
130,290
|
78,161
|
77,511
|
157,269
|
134,629
|
107,425
|
90,590
|
70,221
|
62,151
|
59,587
|
54,384
|
39,977
|
136,380
|
148,467
|
149,680
|
145,803
|
135,701
|
122,924
|
106,513
|
62,608
|
49,993
|
45,760
|
22,518
|
17,532
|
110,525
|
101,368
|
73,944
|
52,995
|
42,535
|
37,225
|
22,406
|
10,114
|
|
現金 + 有価証券
|
92,834
|
144,802
|
159,954
|
154,863
|
149,667
|
154,195
|
179,214
|
173,797
|
115,610
|
94,075
|
198,180
|
147,106
|
125,262
|
99,915
|
79,851
|
79,262
|
72,454
|
64,158
|
113,483
|
238,554
|
231,576
|
221,402
|
204,975
|
202,843
|
181,093
|
157,221
|
123,481
|
104,121
|
106,475
|
96,499
|
100,923
|
160,510
|
153,179
|
105,111
|
88,789
|
71,382
|
65,807
|
73,777
|
66,484
|
|
売掛金
|
1,679
|
6,978
|
4,865
|
9,488
|
15,395
|
17,839
|
13,463
|
19,285
|
24,080
|
14,785
|
16,677
|
14,940
|
9,725
|
11,330
|
11,772
|
10,172
|
8,725
|
8,281
|
8,797
|
5,692
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,775
|
6,239
|
12,103
|
22,692
|
33,377
|
37,102
|
34,097
|
41,581
|
|
商品及び製品
|
6,729
|
4,155
|
5,312
|
3,640
|
3,909
|
3,258
|
5,406
|
5,747
|
5,870
|
6,157
|
5,948
|
5,724
|
6,030
|
4,770
|
4,258
|
2,601
|
2,260
|
3,570
|
3,523
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,439
|
5,286
|
10,380
|
11,928
|
13,313
|
16,097
|
20,298
|
20,406
|
|
流動資産合計
|
111,592
|
166,306
|
180,474
|
177,648
|
177,854
|
181,186
|
204,612
|
204,351
|
148,933
|
123,975
|
231,933
|
174,976
|
147,876
|
124,851
|
102,437
|
97,200
|
88,602
|
82,380
|
130,975
|
277,019
|
281,688
|
263,454
|
242,314
|
230,702
|
205,820
|
192,490
|
160,741
|
125,713
|
113,222
|
100,843
|
109,470
|
171,230
|
172,255
|
134,202
|
136,035
|
125,780
|
127,258
|
134,208
|
139,258
|
|
有形固定資産
|
1,776
|
2,616
|
3,100
|
3,104
|
3,186
|
3,320
|
3,382
|
3,328
|
3,180
|
3,001
|
2,722
|
2,439
|
2,288
|
1,911
|
1,749
|
934
|
770
|
544
|
472
|
407
|
373
|
359
|
344
|
321
|
304
|
285
|
268
|
252
|
896
|
839
|
782
|
715
|
648
|
585
|
526
|
484
|
469
|
453
|
307
|
|
固定資産合計
|
61,883
|
48,671
|
74,536
|
72,058
|
70,131
|
64,296
|
54,076
|
54,809
|
128,494
|
129,302
|
119,928
|
120,260
|
121,130
|
65,449
|
71,185
|
68,509
|
67,286
|
69,056
|
76,750
|
64,382
|
45,947
|
48,183
|
50,627
|
51,889
|
58,269
|
54,775
|
60,386
|
32,225
|
32,536
|
31,942
|
31,269
|
29,746
|
30,845
|
30,496
|
31,864
|
31,741
|
30,995
|
30,028
|
28,691
|
|
総資産
|
174,205
|
214,977
|
255,010
|
249,706
|
247,985
|
245,482
|
258,688
|
259,160
|
277,427
|
253,277
|
351,861
|
295,236
|
269,006
|
190,300
|
173,622
|
165,709
|
155,888
|
151,436
|
207,725
|
341,401
|
327,635
|
311,637
|
292,941
|
282,591
|
264,089
|
247,265
|
221,127
|
157,938
|
145,758
|
132,785
|
140,739
|
200,976
|
203,100
|
164,698
|
167,899
|
157,521
|
158,253
|
164,236
|
167,949
|
|
買掛金
|
8,024
|
10,565
|
17,674
|
7,043
|
8,966
|
7,105
|
7,962
|
12,321
|
8,564
|
7,477
|
15,906
|
11,169
|
11,399
|
3,503
|
4,150
|
4,798
|
3,538
|
6,100
|
6,790
|
4,879
|
2,660
|
2,934
|
2,824
|
5,116
|
6,874
|
7,679
|
6,048
|
7,318
|
2,479
|
7,890
|
10,023
|
11,786
|
13,263
|
11,433
|
18,961
|
9,794
|
7,917
|
7,328
|
9,116
|
|
一年内返済予定の長期借入金
|
42,332
|
434
|
454
|
283
|
286
|
268
|
272
|
291
|
301
|
111
|
114
|
108
|
107
|
106
|
104
|
105
|
35
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,184
|
26,241
|
26,299
|
37,668
|
20,515
|
20,851
|
21,187
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
70,674
|
48,788
|
60,943
|
58,188
|
59,185
|
62,421
|
84,049
|
88,709
|
97,308
|
86,539
|
87,185
|
51,613
|
47,019
|
38,383
|
31,358
|
33,580
|
31,763
|
35,984
|
32,336
|
27,018
|
23,009
|
15,109
|
9,120
|
16,280
|
17,587
|
21,000
|
44,023
|
46,217
|
41,511
|
55,793
|
79,361
|
51,502
|
54,054
|
36,855
|
47,808
|
44,613
|
42,783
|
48,834
|
50,933
|
|
長期借入金
|
76,135
|
684
|
710
|
788
|
734
|
547
|
555
|
594
|
614
|
156
|
111,724
|
113,038
|
114,382
|
115,734
|
117,178
|
118,631
|
120,132
|
121,686
|
123,258
|
124,879
|
126,520
|
128,210
|
141,461
|
141,774
|
142,086
|
142,397
|
116,525
|
108,074
|
109,934
|
91,614
|
93,139
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
78,468
|
98,324
|
124,368
|
139,680
|
151,967
|
140,992
|
115,557
|
93,723
|
83,656
|
81,158
|
177,622
|
165,077
|
156,245
|
149,137
|
151,846
|
149,906
|
151,088
|
144,651
|
143,322
|
132,258
|
133,426
|
134,262
|
147,317
|
147,431
|
147,545
|
148,021
|
121,872
|
115,053
|
116,687
|
98,137
|
99,544
|
6,282
|
38,897
|
40,104
|
41,707
|
42,620
|
40,807
|
41,554
|
42,946
|
|
総負債
|
-
|
147,112
|
185,311
|
197,868
|
211,152
|
203,413
|
199,606
|
182,432
|
180,964
|
167,697
|
264,807
|
216,690
|
203,264
|
187,520
|
183,204
|
183,486
|
182,851
|
180,635
|
175,658
|
159,276
|
156,435
|
149,371
|
156,437
|
163,711
|
165,132
|
169,021
|
165,895
|
161,270
|
158,198
|
153,930
|
178,905
|
57,784
|
92,951
|
76,959
|
89,515
|
87,233
|
83,590
|
90,388
|
93,879
|
|
資本金及び資本剰余金
|
6,188
|
6,331
|
6,331
|
6,331
|
6,331
|
414
|
414
|
414
|
414
|
414
|
420
|
421
|
424
|
427
|
427
|
427
|
428
|
429
|
518
|
635
|
582
|
583
|
584
|
584
|
586
|
586
|
590
|
590
|
608
|
628
|
644
|
893
|
893
|
898
|
960
|
961
|
963
|
965
|
966
|
|
利益剰余金
|
-320,452
|
-279,793
|
-286,169
|
-304,540
|
-324,534
|
-319,800
|
-305,046
|
-276,119
|
-254,440
|
-262,685
|
-274,921
|
-278,359
|
-294,130
|
-357,989
|
-371,007
|
-379,612
|
-388,476
|
-391,215
|
-392,080
|
-361,206
|
-372,909
|
-384,187
|
-383,872
|
-403,453
|
-425,455
|
-447,756
|
-474,180
|
-537,624
|
-557,770
|
-585,220
|
-616,004
|
-680,436
|
-716,710
|
-745,496
|
-772,838
|
-786,660
|
-789,285
|
-794,328
|
-799,247
|
|
株主資本
|
24,895
|
67,865
|
69,699
|
51,838
|
36,833
|
42,069
|
59,082
|
76,728
|
96,463
|
85,580
|
87,054
|
78,546
|
65,742
|
2,780
|
-9,582
|
-17,777
|
-26,963
|
-29,199
|
32,067
|
182,125
|
171,200
|
162,266
|
136,504
|
118,880
|
98,957
|
78,244
|
55,232
|
-3,332
|
-12,440
|
-21,145
|
-38,166
|
143,192
|
110,149
|
87,739
|
78,384
|
70,288
|
74,663
|
73,848
|
74,070
|
|
有利子負債合計
|
3,717
|
1,118
|
1,164
|
1,071
|
1,020
|
815
|
827
|
885
|
915
|
267
|
111,838
|
113,146
|
114,489
|
115,840
|
117,282
|
118,736
|
120,167
|
121,686
|
123,258
|
124,879
|
126,520
|
128,210
|
141,461
|
141,774
|
142,086
|
142,397
|
142,709
|
134,315
|
136,233
|
129,282
|
113,654
|
20,851
|
21,187
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-89,117
|
-143,684
|
-158,790
|
-153,792
|
-148,647
|
-153,380
|
-178,387
|
-172,912
|
-114,695
|
-93,808
|
-86,342
|
-33,960
|
-10,773
|
15,925
|
37,431
|
39,474
|
47,713
|
57,528
|
9,775
|
-113,675
|
-105,056
|
-93,192
|
-63,514
|
-61,069
|
-39,007
|
-14,824
|
19,228
|
30,194
|
29,758
|
32,783
|
12,731
|
-139,659
|
-131,992
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
14.93
|
1.65
|
1.67
|
2.07
|
2.77
|
1.94
|
1.4
|
1.15
|
0.95
|
0.31
|
128.47
|
144.05
|
174.15
|
4166.91
|
-1223.98
|
-667.92
|
-445.67
|
-416.75
|
384.38
|
68.57
|
73.9
|
79.01
|
103.63
|
119.26
|
143.58
|
181.99
|
258.38
|
-4031.06
|
-1095.12
|
-611.41
|
-297.79
|
14.56
|
19.23
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|