|
(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
|
|
現金同等物
|
11,906
|
15,089
|
13,610
|
15,317
|
15,397
|
11,351
|
11,660
|
14,223
|
12,992
|
12,489
|
14,299
|
12,718
|
12,091
|
13,221
|
14,259
|
12,346
|
11,571
|
11,095
|
14,318
|
15,556
|
14,121
|
16,650
|
20,325
|
18,870
|
17,047
|
15,454
|
13,922
|
13,169
|
14,821
|
9,979
|
13,433
|
16,393
|
12,272
|
11,898
|
18,648
|
18,479
|
22,841
|
15,492
|
20,759
|
56,210
|
57,141
|
48,141
|
51,378
|
50,706
|
45,918
|
32,848
|
39,534
|
35,894
|
35,490
|
29,665
|
26,733
|
27,763
|
33,294
|
27,802
|
13,772
|
12,235
|
|
現金 + 有価証券
|
11,906
|
15,089
|
13,610
|
15,317
|
15,397
|
11,351
|
11,660
|
14,223
|
12,992
|
12,489
|
14,299
|
12,718
|
12,091
|
13,221
|
14,259
|
12,346
|
11,571
|
11,095
|
14,318
|
15,556
|
14,121
|
16,650
|
20,325
|
18,870
|
17,047
|
15,454
|
13,922
|
13,169
|
14,821
|
9,979
|
13,433
|
16,393
|
12,272
|
11,898
|
18,648
|
18,479
|
22,841
|
15,492
|
20,759
|
56,210
|
57,141
|
48,141
|
51,378
|
50,706
|
45,918
|
32,848
|
39,534
|
35,894
|
35,490
|
29,665
|
26,733
|
27,763
|
33,294
|
27,802
|
13,772
|
12,235
|
|
売掛金
|
17,524
|
16,714
|
17,759
|
15,396
|
16,829
|
16,998
|
18,175
|
16,736
|
17,731
|
17,106
|
17,195
|
15,685
|
16,570
|
16,363
|
17,637
|
17,620
|
19,785
|
18,541
|
19,847
|
18,316
|
18,945
|
19,175
|
48,186
|
40,356
|
44,535
|
45,350
|
42,669
|
40,017
|
46,159
|
46,784
|
52,417
|
41,376
|
47,487
|
49,058
|
54,577
|
46,693
|
29,692
|
38,558
|
47,395
|
36,687
|
44,339
|
47,197
|
53,378
|
42,112
|
45,628
|
46,696
|
56,683
|
47,487
|
55,299
|
47,686
|
53,424
|
46,508
|
47,175
|
49,111
|
51,551
|
46,305
|
|
流動資産合計
|
34,196
|
36,213
|
34,838
|
35,125
|
37,426
|
32,835
|
33,390
|
35,354
|
36,314
|
34,584
|
35,851
|
33,712
|
35,004
|
34,776
|
35,538
|
34,292
|
35,910
|
34,081
|
37,079
|
37,825
|
37,725
|
38,917
|
103,419
|
83,795
|
83,549
|
85,217
|
84,660
|
66,629
|
73,864
|
72,331
|
70,945
|
66,981
|
69,706
|
69,923
|
79,658
|
73,854
|
64,238
|
68,744
|
77,525
|
101,863
|
114,353
|
109,236
|
112,198
|
99,514
|
101,861
|
93,418
|
105,660
|
92,108
|
104,391
|
91,319
|
86,646
|
80,594
|
88,422
|
87,575
|
69,290
|
62,652
|
|
有形固定資産
|
19,969
|
19,893
|
19,761
|
18,492
|
18,452
|
18,987
|
19,066
|
18,819
|
18,856
|
19,964
|
20,136
|
20,713
|
20,923
|
17,896
|
28,254
|
28,013
|
27,697
|
27,987
|
27,523
|
27,394
|
27,335
|
25,564
|
60,166
|
59,727
|
59,128
|
59,107
|
59,318
|
58,979
|
58,420
|
58,514
|
57,753
|
57,025
|
58,283
|
59,175
|
53,813
|
55,547
|
56,207
|
55,231
|
53,667
|
52,403
|
51,911
|
51,037
|
49,843
|
49,425
|
52,658
|
55,712
|
55,807
|
54,605
|
53,442
|
52,479
|
51,474
|
50,642
|
49,919
|
48,768
|
47,000
|
45,157
|
|
固定資産合計
|
220,469
|
220,278
|
220,150
|
220,055
|
220,175
|
225,892
|
225,981
|
225,426
|
224,652
|
228,283
|
228,357
|
228,620
|
228,946
|
228,939
|
280,428
|
279,829
|
279,581
|
276,052
|
274,322
|
274,013
|
273,590
|
274,045
|
558,250
|
554,364
|
546,925
|
546,702
|
570,057
|
569,572
|
569,051
|
609,442
|
610,139
|
652,323
|
654,189
|
669,959
|
680,402
|
674,804
|
670,427
|
667,191
|
661,089
|
660,235
|
657,510
|
653,712
|
649,889
|
647,117
|
646,747
|
651,564
|
609,282
|
606,020
|
594,035
|
503,061
|
487,621
|
485,685
|
484,745
|
483,903
|
479,916
|
476,606
|
|
総資産
|
254,665
|
256,492
|
254,988
|
255,181
|
257,602
|
258,728
|
259,372
|
260,780
|
260,967
|
262,868
|
264,208
|
262,332
|
263,950
|
263,716
|
315,967
|
314,121
|
315,492
|
310,134
|
311,401
|
311,838
|
311,316
|
312,963
|
661,670
|
638,160
|
630,474
|
631,920
|
654,718
|
636,202
|
642,915
|
681,773
|
681,085
|
719,304
|
723,895
|
739,883
|
760,060
|
748,658
|
734,665
|
735,936
|
738,614
|
762,098
|
771,863
|
762,948
|
762,088
|
746,632
|
748,609
|
744,982
|
714,943
|
698,128
|
698,426
|
594,381
|
574,267
|
566,279
|
573,168
|
571,478
|
549,206
|
539,259
|
|
買掛金
|
894
|
1,313
|
906
|
966
|
781
|
1,034
|
1,156
|
899
|
918
|
1,122
|
1,675
|
1,487
|
1,238
|
1,118
|
1,120
|
853
|
2,260
|
2,403
|
1,827
|
2,171
|
2,120
|
2,380
|
6,087
|
4,893
|
8,535
|
7,845
|
7,847
|
7,428
|
9,387
|
14,563
|
9,611
|
8,345
|
10,501
|
13,770
|
10,323
|
11,804
|
10,502
|
13,223
|
12,395
|
6,580
|
6,557
|
6,827
|
6,995
|
7,356
|
9,637
|
12,817
|
19,344
|
15,631
|
20,071
|
15,379
|
14,299
|
11,714
|
13,737
|
19,137
|
21,037
|
17,955
|
|
一年内返済予定の長期借入金
|
7,356
|
7,233
|
6,848
|
6,688
|
6,942
|
4,500
|
3,500
|
4,625
|
5,500
|
5,562
|
4,250
|
2,937
|
5,112
|
3,112
|
3,112
|
2,890
|
1,168
|
85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
2,750
|
5,000
|
2,750
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,295
|
|
流動負債合計
|
15,188
|
15,835
|
15,049
|
14,884
|
15,732
|
13,841
|
12,636
|
13,044
|
14,309
|
14,924
|
14,316
|
12,532
|
14,348
|
12,685
|
14,027
|
12,290
|
11,976
|
10,824
|
10,899
|
11,086
|
11,502
|
17,186
|
33,946
|
25,973
|
27,378
|
26,769
|
28,961
|
28,928
|
31,425
|
34,884
|
28,859
|
33,149
|
36,596
|
42,295
|
53,192
|
45,963
|
46,462
|
48,356
|
40,460
|
37,646
|
49,438
|
43,770
|
44,502
|
37,809
|
49,865
|
47,432
|
56,694
|
51,021
|
60,719
|
48,347
|
48,295
|
41,965
|
49,921
|
54,692
|
52,987
|
54,512
|
|
長期借入金
|
128,392
|
125,356
|
119,885
|
116,693
|
113,225
|
114,375
|
113,250
|
111,125
|
106,750
|
104,687
|
102,625
|
100,562
|
97,137
|
95,859
|
94,581
|
93,303
|
92,025
|
90,107
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240,760
|
237,244
|
245,228
|
248,712
|
257,446
|
256,898
|
257,371
|
258,345
|
302,649
|
303,029
|
303,409
|
293,789
|
294,170
|
287,641
|
285,104
|
285,472
|
285,839
|
283,249
|
283,612
|
264,203
|
264,538
|
264,874
|
265,209
|
247,117
|
240,938
|
|
固定負債合計
|
172,044
|
170,485
|
166,292
|
164,295
|
161,915
|
163,607
|
163,687
|
162,271
|
158,651
|
157,361
|
156,266
|
156,416
|
153,861
|
153,479
|
171,397
|
171,010
|
170,894
|
168,199
|
166,965
|
166,376
|
163,819
|
158,938
|
425,231
|
403,766
|
391,376
|
388,134
|
339,591
|
339,289
|
339,294
|
372,959
|
377,191
|
410,354
|
408,082
|
416,118
|
422,395
|
428,316
|
431,141
|
430,476
|
431,052
|
471,711
|
469,118
|
467,244
|
454,503
|
449,281
|
453,207
|
451,266
|
434,759
|
427,005
|
427,897
|
403,585
|
376,993
|
375,187
|
374,158
|
370,952
|
348,999
|
340,127
|
|
総負債
|
187,233
|
186,321
|
181,341
|
179,179
|
177,648
|
177,448
|
176,323
|
175,315
|
172,960
|
172,285
|
170,582
|
168,948
|
168,210
|
166,164
|
185,424
|
183,301
|
182,870
|
179,023
|
177,864
|
177,463
|
175,321
|
176,124
|
459,178
|
429,740
|
418,755
|
414,904
|
368,552
|
368,218
|
370,720
|
407,844
|
406,050
|
443,503
|
444,678
|
458,414
|
475,588
|
474,280
|
477,604
|
478,832
|
471,512
|
509,358
|
518,556
|
511,015
|
499,005
|
487,091
|
503,072
|
498,699
|
491,454
|
478,027
|
488,617
|
451,932
|
425,289
|
417,152
|
424,080
|
425,645
|
401,987
|
394,639
|
|
資本金及び資本剰余金
|
116,198
|
116,372
|
116,483
|
116,532
|
116,640
|
116,808
|
116,896
|
117,081
|
117,267
|
116,648
|
117,130
|
117,604
|
117,977
|
118,345
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-34,190
|
-31,841
|
-28,452
|
-26,044
|
-22,183
|
-21,026
|
-19,348
|
-16,927
|
-14,569
|
-11,383
|
-8,825
|
-9,169
|
-7,174
|
-5,743
|
27,066
|
27,333
|
28,834
|
27,064
|
29,302
|
30,086
|
31,520
|
32,178
|
72,401
|
78,602
|
81,222
|
86,006
|
154,389
|
149,865
|
153,416
|
154,680
|
155,398
|
154,428
|
157,308
|
158,962
|
162,350
|
152,115
|
134,498
|
132,113
|
143,304
|
133,070
|
133,258
|
131,638
|
142,220
|
138,481
|
124,174
|
124,672
|
100,163
|
96,626
|
86,195
|
18,659
|
25,042
|
25,050
|
24,774
|
21,214
|
19,155
|
16,465
|
|
株主資本
|
67,432
|
70,171
|
73,647
|
76,001
|
79,953
|
81,279
|
83,049
|
85,464
|
88,006
|
90,583
|
93,626
|
93,383
|
95,740
|
97,551
|
130,542
|
130,820
|
132,621
|
131,110
|
133,537
|
134,375
|
135,994
|
136,838
|
202,491
|
208,420
|
211,719
|
217,015
|
286,166
|
267,984
|
272,195
|
273,929
|
275,034
|
275,800
|
279,217
|
281,468
|
284,538
|
274,554
|
257,120
|
257,502
|
267,727
|
252,739
|
253,307
|
251,933
|
263,082
|
259,541
|
245,537
|
246,283
|
223,488
|
220,100
|
209,809
|
142,448
|
148,978
|
149,127
|
149,088
|
145,833
|
147,219
|
144,619
|
|
有利子負債合計
|
135,748
|
132,590
|
126,733
|
123,381
|
120,168
|
118,875
|
116,750
|
115,750
|
112,250
|
110,250
|
106,875
|
103,500
|
102,250
|
98,971
|
97,693
|
96,193
|
93,193
|
90,193
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240,760
|
237,244
|
245,228
|
256,212
|
260,196
|
261,898
|
260,121
|
258,345
|
302,649
|
303,029
|
303,409
|
293,789
|
294,170
|
289,641
|
285,104
|
285,472
|
285,839
|
283,249
|
283,612
|
264,203
|
264,538
|
264,874
|
265,209
|
247,117
|
245,233
|
|
純有利子負債
|
123,841
|
117,500
|
113,123
|
108,064
|
104,771
|
107,523
|
105,089
|
101,526
|
99,257
|
97,760
|
92,575
|
90,781
|
90,158
|
85,750
|
83,434
|
83,846
|
81,622
|
79,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
224,366
|
224,972
|
233,329
|
237,564
|
241,717
|
239,056
|
244,629
|
237,585
|
246,438
|
245,888
|
255,267
|
242,411
|
243,463
|
243,722
|
252,256
|
245,937
|
249,944
|
247,758
|
253,946
|
237,469
|
236,775
|
231,580
|
237,407
|
233,344
|
232,998
|
|
DEレシオ(%)
|
201.31
|
188.95
|
172.08
|
162.34
|
150.3
|
146.26
|
140.58
|
135.44
|
127.55
|
121.71
|
114.15
|
110.83
|
106.8
|
101.46
|
74.84
|
73.53
|
70.27
|
68.79
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
87.3
|
84.97
|
87.12
|
90.04
|
94.77
|
101.86
|
101.02
|
96.5
|
119.75
|
119.63
|
120.43
|
111.67
|
113.34
|
117.96
|
115.76
|
127.73
|
129.87
|
135.0
|
199.1
|
177.34
|
177.39
|
177.66
|
181.86
|
167.86
|
169.57
|