|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
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
|
3Q25
|
|
現金同等物
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,491
|
7,353
|
10,069
|
10,959
|
8,665
|
8,054
|
2,749
|
5,230
|
3,470
|
877
|
7,012
|
3,964
|
17,804
|
14,647
|
11,044
|
7,014
|
5,259
|
62,264
|
48,081
|
37,911
|
62,032
|
46,537
|
49,649
|
40,600
|
35,300
|
27,613
|
19,400
|
23,811
|
19,501
|
19,200
|
23,000
|
20,000
|
19,529
|
19,760
|
20,006
|
20,108
|
20,398
|
18,173
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,041
|
1,769
|
1,272
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,491
|
7,353
|
10,069
|
10,959
|
8,665
|
9,095
|
4,518
|
6,502
|
3,470
|
877
|
7,012
|
3,964
|
17,804
|
14,647
|
11,044
|
7,014
|
5,259
|
62,264
|
48,081
|
37,911
|
62,032
|
46,537
|
49,649
|
40,600
|
35,300
|
27,613
|
19,400
|
23,811
|
19,501
|
19,200
|
23,000
|
20,000
|
19,529
|
19,760
|
20,006
|
20,108
|
20,398
|
18,173
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
157
|
167
|
288
|
84
|
162
|
509
|
582
|
342
|
528
|
578
|
760
|
1,482
|
1,376
|
1,740
|
1,705
|
5,197
|
10,203
|
5,175
|
6,111
|
7,001
|
28,228
|
28,176
|
21,626
|
22,989
|
27,613
|
21,712
|
27,900
|
25,500
|
34,000
|
28,900
|
29,900
|
29,400
|
29,900
|
23,617
|
23,159
|
25,403
|
35,825
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
39
|
494
|
653
|
621
|
524
|
585
|
438
|
208
|
1,312
|
1,338
|
1,310
|
1,644
|
1,530
|
1,440
|
1,380
|
2,491
|
3,854
|
9,999
|
11,479
|
6,571
|
16,575
|
16,339
|
16,314
|
16,558
|
13,891
|
10,849
|
12,871
|
12,950
|
13,637
|
11,995
|
12,966
|
13,001
|
13,193
|
12,633
|
11,739
|
11,085
|
11,058
|
|
流動資産合計
|
4
|
1
|
0
|
0
|
3
|
0
|
1
|
0
|
0
|
9
|
9
|
7
|
1,650
|
8,083
|
11,307
|
12,764
|
10,436
|
10,120
|
6,363
|
8,157
|
4,438
|
3,028
|
9,470
|
6,872
|
21,977
|
18,458
|
15,432
|
11,982
|
18,337
|
83,254
|
74,965
|
65,453
|
92,537
|
100,012
|
105,200
|
89,000
|
87,500
|
77,947
|
59,929
|
74,415
|
70,611
|
78,465
|
72,832
|
70,599
|
71,371
|
71,130
|
-
|
-
|
-
|
72,512
|
|
有形固定資産
|
18
|
15
|
13
|
11
|
9
|
8
|
7
|
6
|
5
|
3
|
1
|
0
|
36
|
29
|
26
|
143
|
196
|
231
|
313
|
292
|
271
|
647
|
218
|
196
|
186
|
219
|
203
|
137
|
122
|
288
|
258
|
106
|
89
|
5,557
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,127
|
967
|
693
|
692
|
516
|
546
|
|
固定資産合計
|
18
|
15
|
13
|
11
|
9
|
8
|
7
|
6
|
5
|
4
|
1
|
0
|
8,551
|
10,142
|
10,051
|
11,645
|
11,549
|
14,222
|
13,837
|
13,348
|
11,478
|
11,969
|
11,589
|
11,112
|
20,421
|
19,879
|
19,288
|
19,041
|
56,139
|
75,699
|
77,870
|
75,817
|
74,204
|
171,543
|
160,434
|
138,691
|
136,284
|
90,879
|
77,694
|
75,585
|
70,825
|
68,751
|
63,631
|
62,289
|
59,878
|
57,733
|
56,204
|
55,093
|
53,174
|
51,689
|
|
総資産
|
22
|
16
|
14
|
11
|
13
|
9
|
9
|
7
|
5
|
13
|
11
|
7
|
10,201
|
18,226
|
21,359
|
24,409
|
21,985
|
24,343
|
20,200
|
21,506
|
15,916
|
14,998
|
21,060
|
17,984
|
42,399
|
38,338
|
34,721
|
31,024
|
74,477
|
158,953
|
152,836
|
141,270
|
166,742
|
271,556
|
265,668
|
227,729
|
223,824
|
168,826
|
137,623
|
150,000
|
141,436
|
147,216
|
136,463
|
132,888
|
131,249
|
128,863
|
118,095
|
115,831
|
116,227
|
124,201
|
|
買掛金
|
0
|
3
|
4
|
12
|
14
|
7
|
6
|
12
|
11
|
3
|
3
|
4
|
546
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,408
|
2,220
|
2,119
|
2,111
|
2,371
|
2,131
|
2,297
|
2,632
|
9,598
|
6,956
|
11,824
|
5,773
|
7,157
|
16,528
|
19,255
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,473
|
10,475
|
10,440
|
13,513
|
11,699
|
12,041
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39
|
15,135
|
1,857
|
1,857
|
1,857
|
-
|
|
流動負債合計
|
58
|
65
|
68
|
94
|
107
|
115
|
120
|
133
|
153
|
49
|
55
|
60
|
9,202
|
1,479
|
1,777
|
2,804
|
3,205
|
10,104
|
8,730
|
6,971
|
3,354
|
3,610
|
3,394
|
3,587
|
4,655
|
4,503
|
5,372
|
6,102
|
15,949
|
42,032
|
28,306
|
21,505
|
25,813
|
83,682
|
109,438
|
97,997
|
100,571
|
80,360
|
64,442
|
73,204
|
67,150
|
85,416
|
69,015
|
65,463
|
64,187
|
83,689
|
62,228
|
61,252
|
64,048
|
70,706
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,036
|
5,134
|
-
|
-
|
23,394
|
8,162
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,978
|
-
|
10,877
|
10,430
|
9,983
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
447
|
1,131
|
6,172
|
6,346
|
1,214
|
4,153
|
4,282
|
4,087
|
4,040
|
7,388
|
4,240
|
4,267
|
17,845
|
17,797
|
22,260
|
22,597
|
41,437
|
31,217
|
29,514
|
28,702
|
28,236
|
44,724
|
18,662
|
18,232
|
17,717
|
27,322
|
27,089
|
22,890
|
28,469
|
20,888
|
28,091
|
35,258
|
34,209
|
14,397
|
28,151
|
24,753
|
21,414
|
18,597
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,650
|
2,610
|
7,950
|
9,151
|
4,419
|
14,257
|
13,013
|
11,059
|
7,395
|
10,998
|
7,635
|
7,854
|
22,501
|
22,300
|
27,633
|
28,700
|
57,387
|
73,249
|
57,821
|
50,207
|
54,049
|
128,407
|
128,100
|
116,229
|
118,288
|
107,682
|
91,531
|
96,094
|
95,619
|
106,304
|
97,106
|
100,721
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
388
|
400
|
407
|
412
|
412
|
412
|
414
|
417
|
417
|
539
|
554
|
554
|
4
|
0
|
1
|
1
|
2
|
0
|
0
|
1
|
1
|
73,069
|
92,682
|
92,834
|
107,259
|
107,894
|
113,476
|
113,642
|
128,621
|
202,567
|
215,025
|
215,378
|
246,534
|
302,450
|
315,867
|
3
|
3
|
3
|
4
|
6
|
-
|
-
|
343,486
|
1
|
345,322
|
346,133
|
347,689
|
348,325
|
348,476
|
348,615
|
|
利益剰余金
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-1
|
-647
|
-657
|
-12,610
|
-18,382
|
-20,658
|
-23,990
|
-31,264
|
-46,562
|
-52,286
|
-57,104
|
-62,320
|
-69,070
|
-79,258
|
-82,705
|
-87,362
|
-91,858
|
-106,390
|
-111,319
|
-111,533
|
-116,866
|
-120,011
|
-124,317
|
-133,842
|
-159,302
|
-178,300
|
-206,200
|
-217,700
|
-270,800
|
-288,500
|
-291,400
|
-294,500
|
-301,700
|
-304,100
|
-312,200
|
-312,500
|
-315,400
|
-319,973
|
-318,499
|
-317,711
|
-313,717
|
|
株主資本
|
-36
|
-50
|
-55
|
-83
|
-95
|
-107
|
-111
|
-127
|
-148
|
-37
|
-45
|
-53
|
551
|
15,616
|
13,408
|
15,258
|
17,565
|
10,085
|
7,186
|
10,446
|
8,521
|
3,999
|
13,424
|
10,130
|
19,897
|
16,037
|
7,087
|
2,323
|
17,090
|
85,703
|
95,015
|
91,062
|
112,692
|
143,149
|
137,568
|
111,500
|
105,536
|
61,144
|
46,092
|
53,906
|
45,817
|
40,912
|
39,357
|
32,167
|
32,853
|
30,777
|
27,716
|
29,826
|
30,765
|
34,898
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,036
|
5,134
|
-
|
-
|
23,394
|
8,162
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,017
|
15,135
|
12,734
|
12,287
|
11,840
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12,769
|
-9,513
|
-
|
-
|
18,135
|
-54,103
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,512
|
-4,625
|
-7,272
|
-7,821
|
-8,558
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25.31
|
32.02
|
-
|
-
|
136.89
|
9.52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45.71
|
49.18
|
45.94
|
41.2
|
38.49
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|