|
(単位:千ドル)
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
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
|
20
|
986
|
828
|
1,955
|
829
|
321
|
4,767
|
2,936
|
4,529
|
7,473
|
2,636
|
18,048
|
4,131
|
6,736
|
2,273
|
13,714
|
20,204
|
9,298
|
2,787
|
2,670
|
2,445
|
7,482
|
4,049
|
6,643
|
11,532
|
15,861
|
14,688
|
17,956
|
26,333
|
43,041
|
85,132
|
37,788
|
|
現金 + 有価証券
|
20
|
986
|
828
|
1,955
|
829
|
321
|
4,767
|
2,936
|
4,529
|
7,473
|
2,636
|
18,048
|
4,131
|
6,736
|
2,273
|
13,714
|
20,204
|
9,298
|
2,787
|
2,670
|
2,445
|
7,482
|
4,049
|
6,643
|
11,532
|
15,861
|
14,688
|
17,956
|
26,333
|
43,041
|
85,132
|
37,788
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45,957
|
40,911
|
41,739
|
44,365
|
44,343
|
39,179
|
41,800
|
44,520
|
49,034
|
48,203
|
56,615
|
58,815
|
62,882
|
53,020
|
62,834
|
67,201
|
62,976
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
3,931
|
3,956
|
4,195
|
5,254
|
5,827
|
5,094
|
5,339
|
4,630
|
4,715
|
4,555
|
4,603
|
4,902
|
5,142
|
5,324
|
5,006
|
5,532
|
6,593
|
6,349
|
6,672
|
6,732
|
6,230
|
6,202
|
6,568
|
5,922
|
6,197
|
6,157
|
|
流動資産合計
|
20
|
1,220
|
1,100
|
2,256
|
1,062
|
495
|
51,473
|
52,382
|
57,189
|
62,759
|
59,110
|
72,269
|
63,232
|
60,005
|
55,676
|
67,625
|
74,895
|
67,619
|
66,866
|
73,629
|
72,335
|
81,556
|
76,287
|
86,002
|
97,901
|
94,270
|
79,628
|
99,459
|
102,472
|
112,360
|
140,913
|
103,554
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
228,140
|
244,864
|
297,085
|
307,415
|
310,976
|
307,113
|
305,896
|
304,254
|
304,633
|
304,865
|
314,590
|
337,771
|
357,671
|
371,605
|
385,247
|
419,377
|
422,800
|
429,154
|
427,084
|
427,648
|
432,671
|
426,884
|
423,486
|
415,726
|
408,612
|
412,967
|
|
固定資産合計
|
316
|
235,035
|
235,195
|
235,913
|
236,743
|
237,624
|
683,975
|
695,294
|
808,172
|
808,606
|
804,902
|
731,903
|
724,285
|
713,753
|
710,347
|
703,890
|
707,071
|
725,046
|
739,250
|
745,016
|
752,133
|
805,933
|
805,778
|
810,277
|
816,105
|
810,255
|
815,139
|
795,254
|
788,318
|
785,630
|
771,972
|
775,236
|
|
総資産
|
336
|
236,256
|
236,295
|
238,169
|
237,805
|
238,120
|
735,448
|
747,676
|
865,361
|
871,365
|
864,012
|
804,172
|
787,517
|
773,758
|
766,023
|
771,515
|
781,966
|
792,665
|
806,116
|
818,645
|
824,468
|
887,489
|
882,065
|
896,279
|
914,006
|
904,525
|
894,767
|
894,713
|
890,790
|
897,990
|
912,885
|
878,790
|
|
買掛金
|
23
|
104
|
205
|
2,109
|
98
|
92
|
5,540
|
6,796
|
6,788
|
7,408
|
7,872
|
7,220
|
5,910
|
6,587
|
5,586
|
6,622
|
6,683
|
10,706
|
7,462
|
9,623
|
9,063
|
8,362
|
5,745
|
7,721
|
7,247
|
8,906
|
5,344
|
8,417
|
7,914
|
7,668
|
4,122
|
12,341
|
|
流動負債合計
|
312
|
222
|
722
|
2,429
|
1,709
|
4,571
|
66,791
|
91,241
|
87,779
|
92,086
|
88,936
|
98,353
|
73,907
|
62,312
|
40,312
|
40,866
|
43,366
|
48,239
|
61,029
|
74,000
|
71,606
|
110,280
|
102,916
|
110,762
|
100,281
|
83,976
|
72,359
|
79,973
|
66,610
|
56,331
|
93,226
|
57,888
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
319,979
|
316,554
|
365,164
|
360,938
|
356,699
|
352,448
|
348,183
|
343,906
|
368,040
|
368,388
|
368,736
|
369,084
|
369,432
|
369,780
|
370,128
|
370,476
|
370,824
|
371,172
|
371,520
|
371,868
|
372,216
|
372,564
|
372,912
|
373,260
|
417,055
|
417,346
|
|
固定負債合計
|
-
|
8,050
|
8,050
|
8,050
|
8,050
|
8,050
|
397,044
|
392,935
|
436,843
|
430,464
|
425,700
|
418,213
|
417,845
|
412,305
|
434,017
|
452,821
|
454,438
|
456,851
|
456,821
|
454,462
|
449,536
|
472,882
|
467,651
|
468,478
|
484,975
|
487,309
|
489,468
|
481,439
|
484,504
|
494,944
|
533,924
|
534,057
|
|
総負債
|
-
|
8,272
|
8,772
|
10,479
|
9,759
|
12,621
|
463,835
|
484,176
|
524,622
|
522,550
|
514,636
|
516,566
|
491,752
|
474,617
|
474,329
|
493,687
|
497,804
|
505,090
|
517,850
|
528,462
|
521,142
|
583,162
|
570,567
|
579,240
|
585,256
|
571,285
|
561,827
|
561,412
|
551,114
|
551,275
|
627,150
|
591,945
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
261,811
|
269,850
|
348,862
|
350,495
|
351,962
|
353,345
|
354,702
|
367,687
|
368,359
|
371,709
|
372,967
|
374,278
|
375,760
|
377,154
|
378,487
|
379,401
|
380,541
|
381,605
|
382,539
|
383,292
|
383,828
|
384,591
|
385,235
|
386,319
|
388,205
|
388,743
|
|
利益剰余金
|
-1
|
143
|
-318
|
-150
|
205
|
-2,342
|
-14,641
|
-29,444
|
-26,682
|
-26,081
|
-
|
-87,795
|
-84,814
|
-87,071
|
-99,361
|
-122,983
|
-118,345
|
-114,913
|
-113,730
|
-107,745
|
-93,249
|
-86,237
|
-79,762
|
-74,174
|
-63,838
|
-54,447
|
-58,273
|
-55,227
|
-47,667
|
-38,240
|
-94,011
|
-94,015
|
|
株主資本
|
24
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
246,613
|
238,500
|
315,739
|
323,815
|
324,376
|
262,606
|
270,765
|
274,141
|
266,694
|
252,828
|
259,162
|
262,575
|
263,266
|
265,183
|
278,326
|
279,327
|
286,498
|
292,039
|
303,750
|
308,240
|
307,940
|
308,301
|
314,676
|
321,715
|
260,735
|
261,845
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
319,979
|
316,554
|
365,164
|
360,938
|
356,699
|
352,448
|
348,183
|
343,906
|
368,040
|
368,388
|
368,736
|
369,084
|
369,432
|
369,780
|
370,128
|
370,476
|
370,824
|
371,172
|
371,520
|
371,868
|
372,216
|
372,564
|
372,912
|
373,260
|
417,055
|
417,346
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
315,212
|
313,618
|
360,635
|
353,465
|
354,063
|
334,400
|
344,052
|
337,170
|
365,767
|
354,674
|
348,532
|
359,786
|
366,645
|
367,110
|
367,683
|
362,994
|
366,775
|
364,529
|
359,988
|
356,007
|
357,528
|
354,608
|
346,579
|
330,219
|
331,923
|
379,558
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
129.75
|
132.73
|
115.65
|
111.46
|
109.96
|
134.21
|
128.59
|
125.45
|
138.0
|
145.71
|
142.28
|
140.56
|
140.33
|
139.44
|
132.98
|
132.63
|
129.43
|
127.1
|
122.31
|
120.64
|
120.87
|
120.84
|
118.51
|
116.02
|
159.95
|
159.39
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|