|
(単位:千ドル)
|
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
|
96,503
|
88,241
|
86,255
|
81,829
|
69,525
|
71,262
|
53,312
|
38,599
|
46,920
|
62,123
|
53,906
|
87,769
|
83,140
|
77,138
|
78,632
|
71,408
|
76,292
|
85,040
|
69,045
|
67,468
|
67,015
|
73,411
|
72,281
|
58,663
|
62,106
|
69,354
|
66,852
|
55,730
|
54,296
|
53,911
|
43,191
|
58,395
|
64,816
|
72,289
|
68,431
|
75,288
|
81,129
|
84,939
|
74,040
|
66,425
|
61,961
|
61,756
|
51,235
|
65,830
|
70,895
|
70,266
|
77,840
|
65,053
|
100,225
|
89,371
|
71,320
|
84,976
|
134,266
|
68,253
|
65,927
|
|
有価証券
|
5,745
|
5,731
|
5,673
|
5,534
|
5,248
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
102,248
|
93,972
|
91,928
|
87,363
|
74,773
|
71,264
|
53,312
|
38,599
|
46,920
|
62,123
|
53,906
|
87,769
|
83,140
|
77,138
|
78,632
|
71,408
|
76,292
|
85,040
|
69,045
|
67,468
|
67,015
|
73,411
|
72,281
|
58,663
|
62,106
|
69,354
|
66,852
|
55,730
|
54,296
|
53,911
|
43,191
|
58,395
|
64,816
|
72,289
|
68,431
|
75,288
|
81,129
|
84,939
|
74,040
|
66,425
|
61,961
|
61,756
|
51,235
|
65,830
|
70,895
|
70,266
|
77,840
|
65,053
|
100,225
|
89,371
|
71,320
|
84,976
|
134,266
|
68,253
|
65,927
|
|
売掛金
|
45,891
|
39,107
|
37,487
|
43,539
|
46,537
|
43,086
|
48,649
|
62,167
|
68,666
|
63,849
|
57,363
|
97,507
|
103,701
|
99,605
|
93,820
|
98,493
|
92,866
|
86,268
|
76,856
|
82,639
|
84,185
|
74,416
|
72,728
|
89,228
|
83,643
|
78,808
|
76,787
|
88,972
|
97,577
|
91,939
|
94,229
|
84,248
|
79,110
|
76,092
|
69,070
|
78,346
|
69,736
|
71,372
|
74,070
|
86,917
|
86,031
|
87,135
|
93,683
|
98,777
|
103,221
|
107,274
|
108,965
|
106,913
|
94,265
|
84,129
|
83,458
|
81,153
|
75,998
|
111,376
|
103,643
|
|
商品及び製品
|
54,158
|
53,361
|
56,855
|
57,564
|
56,265
|
54,924
|
60,696
|
66,604
|
71,779
|
70,019
|
67,976
|
98,706
|
113,506
|
113,630
|
111,908
|
111,241
|
104,603
|
98,510
|
99,981
|
99,336
|
96,344
|
98,871
|
101,650
|
102,992
|
104,522
|
107,719
|
102,693
|
106,448
|
114,434
|
120,068
|
124,785
|
118,209
|
110,209
|
107,276
|
104,313
|
104,726
|
103,647
|
100,133
|
106,737
|
116,170
|
128,179
|
139,383
|
155,341
|
160,593
|
164,381
|
172,465
|
165,814
|
157,265
|
139,997
|
136,540
|
130,459
|
127,931
|
124,885
|
161,370
|
164,815
|
|
流動資産合計
|
210,695
|
207,689
|
207,317
|
209,551
|
199,226
|
191,136
|
187,948
|
192,985
|
213,537
|
204,194
|
188,105
|
298,877
|
317,877
|
310,656
|
303,771
|
305,547
|
297,181
|
285,454
|
258,954
|
261,702
|
258,878
|
255,442
|
257,199
|
261,383
|
259,502
|
266,099
|
269,979
|
279,120
|
292,486
|
290,509
|
283,262
|
281,412
|
278,061
|
283,181
|
264,905
|
285,372
|
284,709
|
280,216
|
279,360
|
299,427
|
315,545
|
329,016
|
334,090
|
361,102
|
377,365
|
381,408
|
382,601
|
354,254
|
363,016
|
381,478
|
364,339
|
376,021
|
387,649
|
373,530
|
368,425
|
|
有形固定資産
|
41,042
|
39,414
|
38,634
|
37,656
|
37,237
|
34,988
|
38,823
|
38,268
|
40,338
|
40,896
|
39,344
|
67,051
|
74,104
|
70,661
|
67,830
|
62,981
|
61,510
|
57,611
|
55,985
|
53,713
|
52,073
|
48,755
|
46,647
|
44,947
|
43,664
|
43,495
|
43,322
|
42,944
|
42,994
|
43,932
|
41,864
|
42,344
|
42,470
|
41,943
|
40,861
|
37,334
|
35,101
|
34,501
|
37,865
|
36,747
|
35,553
|
38,210
|
37,569
|
36,105
|
35,227
|
36,833
|
38,498
|
38,446
|
38,193
|
36,533
|
36,036
|
35,082
|
36,735
|
47,879
|
47,271
|
|
固定資産合計
|
68,423
|
69,222
|
72,019
|
70,595
|
85,829
|
84,082
|
97,416
|
96,431
|
104,860
|
103,856
|
102,799
|
195,966
|
325,610
|
325,369
|
319,141
|
314,281
|
308,761
|
301,557
|
185,727
|
183,791
|
180,745
|
171,298
|
169,290
|
168,556
|
168,986
|
165,166
|
165,415
|
157,628
|
155,417
|
153,015
|
170,978
|
168,263
|
156,284
|
185,736
|
180,743
|
175,771
|
173,243
|
173,650
|
177,064
|
174,452
|
172,038
|
182,830
|
186,191
|
181,258
|
176,451
|
179,058
|
191,925
|
198,165
|
196,052
|
190,153
|
190,998
|
191,583
|
196,768
|
576,259
|
572,031
|
|
総資産
|
279,118
|
276,911
|
279,336
|
280,146
|
285,055
|
275,218
|
285,364
|
289,416
|
318,397
|
308,050
|
290,904
|
494,843
|
643,487
|
636,025
|
622,912
|
619,828
|
605,942
|
587,011
|
444,681
|
445,493
|
439,623
|
426,740
|
426,489
|
429,939
|
428,488
|
431,265
|
435,394
|
436,748
|
447,903
|
443,524
|
454,240
|
449,675
|
434,345
|
468,917
|
445,648
|
461,143
|
457,952
|
453,866
|
456,424
|
473,879
|
487,583
|
511,846
|
520,281
|
542,360
|
553,816
|
560,466
|
574,526
|
552,419
|
559,068
|
571,631
|
555,337
|
567,604
|
584,417
|
949,789
|
940,456
|
|
買掛金
|
18,740
|
18,459
|
20,261
|
19,721
|
20,522
|
18,862
|
25,135
|
29,934
|
35,244
|
29,518
|
23,192
|
58,369
|
63,929
|
61,926
|
63,442
|
64,777
|
51,621
|
49,798
|
49,134
|
50,148
|
46,388
|
47,235
|
46,598
|
48,821
|
45,493
|
47,947
|
48,169
|
59,370
|
62,415
|
56,171
|
48,126
|
42,764
|
38,890
|
44,169
|
38,800
|
44,826
|
40,130
|
39,774
|
42,452
|
53,020
|
57,610
|
65,960
|
64,615
|
70,020
|
66,191
|
64,589
|
60,237
|
51,754
|
43,984
|
40,441
|
32,818
|
36,415
|
37,139
|
49,182
|
46,110
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,250
|
12,094
|
13,438
|
14,781
|
16,130
|
16,125
|
24,772
|
9,896
|
9,725
|
10,453
|
11,395
|
13,504
|
14,440
|
15,551
|
2,641
|
2,642
|
2,506
|
2,507
|
2,508
|
3,252
|
3,997
|
4,743
|
5,489
|
817
|
2,305
|
3,794
|
5,286
|
6,779
|
8,273
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
44,211
|
42,425
|
43,789
|
43,910
|
49,588
|
46,388
|
61,700
|
63,236
|
83,362
|
66,890
|
46,661
|
108,938
|
124,492
|
121,802
|
122,261
|
128,654
|
120,624
|
122,026
|
99,605
|
101,345
|
98,104
|
92,327
|
89,397
|
97,502
|
97,611
|
87,300
|
85,884
|
96,205
|
101,291
|
106,030
|
90,685
|
87,151
|
86,526
|
90,218
|
76,956
|
88,179
|
89,734
|
87,536
|
90,973
|
105,093
|
106,236
|
112,012
|
109,440
|
128,750
|
137,082
|
136,304
|
129,857
|
126,874
|
117,682
|
110,609
|
86,501
|
89,755
|
96,887
|
128,069
|
111,235
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
137,750
|
223,219
|
219,187
|
206,156
|
190,120
|
181,594
|
162,416
|
152,017
|
146,776
|
136,267
|
129,850
|
129,473
|
116,075
|
105,479
|
120,053
|
119,390
|
112,958
|
112,331
|
111,705
|
110,333
|
108,960
|
107,588
|
138,215
|
134,258
|
132,937
|
121,616
|
110,294
|
107,472
|
104,656
|
112,500
|
112,500
|
112,500
|
112,500
|
110,000
|
95,000
|
100,000
|
60,000
|
60,000
|
60,000
|
60,000
|
60,000
|
60,000
|
287,500
|
280,000
|
|
固定負債合計
|
12,320
|
13,406
|
13,465
|
13,679
|
12,248
|
13,439
|
13,864
|
14,146
|
13,694
|
12,458
|
13,047
|
151,321
|
289,702
|
289,472
|
280,665
|
262,412
|
253,162
|
231,863
|
211,253
|
191,608
|
179,523
|
175,979
|
176,264
|
162,814
|
152,782
|
186,005
|
185,335
|
177,246
|
173,301
|
161,024
|
185,402
|
182,248
|
177,179
|
210,648
|
206,860
|
205,036
|
189,447
|
180,531
|
179,128
|
172,188
|
181,145
|
191,091
|
195,485
|
187,615
|
180,701
|
161,816
|
166,606
|
121,055
|
119,975
|
120,464
|
122,179
|
121,434
|
120,168
|
380,558
|
371,286
|
|
総負債
|
56,531
|
55,831
|
57,254
|
57,589
|
61,836
|
59,827
|
75,564
|
77,382
|
97,056
|
79,348
|
59,708
|
260,259
|
414,194
|
411,274
|
402,926
|
391,066
|
373,786
|
353,889
|
310,858
|
292,953
|
277,627
|
268,306
|
265,661
|
260,316
|
250,393
|
273,305
|
271,219
|
273,451
|
274,592
|
267,054
|
276,087
|
269,399
|
263,705
|
300,866
|
283,816
|
293,215
|
279,181
|
268,067
|
270,101
|
277,281
|
287,381
|
303,103
|
304,925
|
316,365
|
317,783
|
298,120
|
296,463
|
247,929
|
237,657
|
231,073
|
208,680
|
211,189
|
217,055
|
508,627
|
482,521
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,440
|
-
|
-
|
-
|
27,242
|
-
|
27,089
|
27,856
|
28,575
|
29,355
|
30,027
|
30,602
|
31,387
|
32,201
|
32,983
|
33,206
|
33,826
|
34,430
|
35,036
|
35,597
|
36,136
|
36,737
|
37,328
|
37,883
|
38,419
|
38,996
|
39,509
|
40,095
|
40,772
|
41,675
|
42,627
|
43,488
|
44,260
|
45,069
|
46,054
|
47,064
|
31,514
|
32,680
|
|
利益剰余金
|
196,765
|
196,029
|
196,100
|
196,752
|
198,541
|
195,212
|
193,897
|
195,550
|
202,556
|
207,993
|
209,712
|
211,994
|
212,691
|
213,901
|
218,660
|
223,170
|
227,278
|
229,371
|
127,862
|
149,829
|
158,724
|
161,287
|
162,899
|
165,200
|
169,402
|
147,807
|
149,171
|
154,985
|
165,518
|
168,695
|
169,451
|
171,583
|
164,252
|
157,063
|
152,420
|
157,157
|
163,786
|
166,491
|
168,846
|
175,883
|
180,769
|
187,935
|
192,143
|
208,326
|
224,022
|
237,188
|
250,885
|
277,790
|
296,365
|
307,510
|
322,508
|
340,462
|
347,702
|
345,031
|
362,041
|
|
株主資本
|
222,587
|
221,080
|
222,082
|
222,557
|
223,219
|
215,391
|
209,800
|
212,034
|
221,341
|
228,702
|
231,196
|
234,584
|
229,293
|
224,751
|
219,986
|
228,762
|
232,156
|
233,122
|
133,823
|
152,540
|
161,996
|
158,434
|
160,828
|
169,623
|
178,095
|
157,960
|
164,175
|
163,297
|
173,311
|
176,470
|
178,153
|
180,276
|
170,640
|
168,051
|
161,832
|
167,928
|
178,771
|
185,799
|
186,323
|
196,598
|
200,202
|
208,743
|
215,356
|
225,995
|
236,033
|
262,346
|
278,063
|
304,490
|
321,411
|
340,558
|
346,657
|
356,415
|
367,362
|
360,576
|
376,901
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
145,000
|
235,313
|
232,625
|
220,937
|
206,250
|
197,719
|
183,548
|
161,913
|
156,501
|
146,720
|
141,245
|
142,977
|
130,515
|
121,030
|
122,694
|
122,032
|
115,464
|
114,838
|
114,213
|
113,585
|
112,957
|
112,331
|
143,704
|
135,075
|
135,242
|
125,410
|
115,580
|
114,251
|
112,929
|
112,500
|
112,500
|
112,500
|
112,500
|
110,000
|
95,000
|
100,000
|
60,000
|
60,000
|
60,000
|
60,000
|
60,000
|
60,000
|
287,500
|
280,000
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,231
|
152,173
|
155,487
|
142,305
|
134,842
|
121,427
|
98,508
|
92,868
|
89,033
|
79,705
|
67,834
|
70,696
|
71,852
|
58,924
|
53,340
|
55,180
|
59,734
|
60,542
|
60,302
|
70,394
|
54,562
|
47,515
|
71,415
|
66,644
|
59,954
|
44,281
|
30,641
|
40,211
|
46,504
|
50,539
|
50,744
|
61,265
|
46,670
|
39,105
|
24,734
|
22,160
|
-5,053
|
-40,225
|
-29,371
|
-11,320
|
-24,976
|
-74,266
|
219,247
|
214,073
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61.81
|
102.63
|
103.5
|
100.43
|
90.16
|
85.17
|
78.73
|
120.99
|
102.6
|
90.57
|
89.15
|
88.9
|
76.94
|
67.96
|
77.67
|
74.33
|
70.71
|
66.26
|
64.72
|
63.76
|
62.66
|
65.83
|
85.51
|
83.47
|
80.54
|
70.15
|
62.21
|
61.32
|
57.44
|
56.19
|
53.89
|
52.24
|
49.78
|
46.6
|
36.21
|
35.96
|
19.71
|
18.67
|
17.62
|
17.31
|
16.83
|
16.33
|
79.73
|
74.29
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|