|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
22,618
|
27,823
|
52,861
|
16,632
|
28,615
|
42,702
|
52,309
|
12,999
|
38,432
|
50,311
|
62,616
|
23,208
|
10,349
|
41,924
|
60,260
|
18,818
|
25,600
|
29,075
|
70,959
|
7,700
|
34,086
|
12,538
|
44,507
|
23,916
|
18,722
|
11,223
|
11,709
|
4,069
|
14,867
|
26,509
|
10,479
|
5,900
|
18,011
|
50,735
|
78,988
|
77,296
|
93,096
|
88,416
|
127,687
|
136,119
|
130,749
|
173,066
|
|
現金 + 有価証券
|
22,618
|
27,823
|
52,861
|
16,632
|
28,615
|
42,702
|
52,309
|
12,999
|
38,432
|
50,311
|
62,616
|
23,208
|
10,349
|
41,924
|
60,260
|
18,818
|
25,600
|
29,075
|
70,959
|
7,700
|
34,086
|
12,538
|
44,507
|
23,916
|
18,722
|
11,223
|
11,709
|
4,069
|
14,867
|
26,509
|
10,479
|
5,900
|
18,011
|
50,735
|
78,988
|
77,296
|
93,096
|
88,416
|
127,687
|
136,119
|
130,749
|
173,066
|
|
売掛金
|
13,048
|
33,815
|
13,746
|
12,406
|
6,067
|
19,754
|
20,315
|
18,952
|
6,871
|
34,180
|
10,148
|
6,279
|
12,190
|
22,569
|
24,067
|
10,274
|
8,272
|
40,229
|
10,537
|
5,918
|
7,082
|
13,694
|
7,623
|
4,902
|
6,502
|
10,451
|
9,967
|
6,140
|
11,203
|
13,004
|
12,534
|
9,125
|
13,635
|
11,429
|
12,574
|
11,107
|
11,425
|
34,006
|
59,099
|
13,996
|
15,786
|
21,108
|
|
商品及び製品
|
84,521
|
106,520
|
49,180
|
71,488
|
92,858
|
101,412
|
53,806
|
71,865
|
110,424
|
126,602
|
76,155
|
74,332
|
105,387
|
113,027
|
57,333
|
84,217
|
125,940
|
140,688
|
78,830
|
138,627
|
143,942
|
155,717
|
56,523
|
69,141
|
91,960
|
133,540
|
125,206
|
141,953
|
155,675
|
216,725
|
142,977
|
129,120
|
129,161
|
129,169
|
135,286
|
142,457
|
145,401
|
144,537
|
127,798
|
163,120
|
163,832
|
151,042
|
|
流動資産合計
|
129,149
|
175,121
|
128,897
|
113,524
|
140,693
|
180,255
|
140,146
|
110,143
|
163,042
|
223,167
|
160,447
|
113,799
|
140,809
|
191,831
|
149,843
|
124,163
|
171,436
|
222,028
|
172,091
|
164,098
|
198,367
|
191,408
|
116,896
|
106,147
|
124,325
|
162,196
|
156,073
|
164,206
|
194,617
|
266,139
|
174,476
|
157,957
|
172,047
|
200,709
|
236,063
|
243,345
|
269,417
|
275,697
|
323,379
|
330,858
|
328,419
|
360,673
|
|
有形固定資産
|
27,606
|
27,880
|
28,933
|
28,471
|
29,376
|
30,672
|
33,466
|
33,000
|
33,351
|
34,156
|
34,708
|
36,185
|
38,126
|
48,910
|
66,054
|
81,586
|
92,485
|
94,727
|
100,058
|
104,341
|
104,541
|
104,667
|
103,372
|
104,536
|
105,597
|
106,022
|
105,482
|
104,675
|
103,006
|
102,124
|
100,608
|
99,110
|
98,506
|
96,091
|
95,101
|
95,563
|
94,487
|
97,608
|
97,322
|
98,384
|
104,022
|
103,837
|
|
固定資産合計
|
132,507
|
132,501
|
139,006
|
137,445
|
138,666
|
129,997
|
137,720
|
147,683
|
146,286
|
143,613
|
135,369
|
135,038
|
136,406
|
139,707
|
157,587
|
173,542
|
183,934
|
186,350
|
193,322
|
196,836
|
197,733
|
198,647
|
200,519
|
201,606
|
201,658
|
200,749
|
199,947
|
199,842
|
203,295
|
197,031
|
191,650
|
193,648
|
192,302
|
189,302
|
181,703
|
187,933
|
187,065
|
192,373
|
201,515
|
204,364
|
215,279
|
214,777
|
|
総資産
|
261,656
|
307,622
|
267,903
|
250,969
|
279,359
|
310,252
|
277,866
|
257,826
|
309,328
|
366,780
|
295,816
|
248,837
|
277,215
|
331,538
|
307,430
|
297,705
|
355,370
|
408,378
|
365,413
|
360,934
|
396,100
|
390,055
|
317,415
|
307,753
|
325,983
|
362,945
|
356,020
|
364,048
|
397,912
|
463,170
|
366,126
|
351,605
|
364,349
|
390,011
|
417,766
|
431,278
|
456,482
|
468,070
|
524,894
|
535,222
|
543,698
|
575,450
|
|
買掛金
|
87,704
|
115,866
|
79,333
|
66,406
|
97,494
|
129,445
|
80,646
|
67,949
|
109,429
|
135,417
|
87,331
|
60,669
|
96,125
|
132,864
|
95,780
|
65,906
|
112,886
|
135,902
|
102,266
|
75,045
|
116,007
|
95,538
|
57,602
|
51,397
|
80,843
|
113,152
|
72,270
|
61,410
|
111,915
|
129,911
|
107,937
|
124,789
|
136,622
|
136,185
|
137,140
|
113,911
|
138,847
|
128,144
|
143,156
|
137,757
|
153,730
|
150,158
|
|
一年内返済予定の長期借入金
|
11,750
|
11,750
|
11,750
|
11,750
|
11,750
|
11,750
|
11,750
|
8,000
|
8,000
|
8,000
|
8,000
|
8,000
|
8,000
|
8,000
|
9,900
|
9,900
|
9,900
|
9,900
|
9,900
|
9,900
|
9,900
|
9,900
|
9,900
|
11,138
|
12,375
|
13,613
|
14,850
|
16,088
|
17,325
|
18,563
|
19,800
|
19,800
|
19,800
|
19,800
|
19,800
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
|
流動負債合計
|
133,318
|
169,721
|
133,415
|
111,984
|
150,860
|
187,826
|
130,521
|
110,378
|
154,122
|
190,355
|
138,756
|
102,624
|
138,234
|
181,043
|
148,857
|
115,895
|
174,135
|
207,072
|
169,682
|
134,236
|
173,531
|
152,104
|
111,648
|
108,999
|
135,824
|
172,208
|
124,782
|
112,325
|
168,941
|
186,727
|
164,774
|
184,317
|
198,367
|
217,689
|
229,620
|
187,797
|
219,767
|
197,574
|
235,973
|
229,427
|
226,646
|
228,579
|
|
長期借入金
|
206,514
|
204,177
|
176,596
|
173,150
|
170,900
|
142,577
|
140,366
|
148,720
|
146,858
|
145,028
|
143,224
|
141,418
|
139,608
|
137,797
|
132,239
|
179,976
|
177,729
|
175,479
|
173,226
|
170,973
|
-
|
-
|
164,204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
273,931
|
271,747
|
255,718
|
260,515
|
247,654
|
221,477
|
234,319
|
240,566
|
237,399
|
236,057
|
215,570
|
211,529
|
208,933
|
194,972
|
186,909
|
261,521
|
258,825
|
262,492
|
263,542
|
294,554
|
287,632
|
299,879
|
258,997
|
252,984
|
242,747
|
237,548
|
263,894
|
213,260
|
201,393
|
254,456
|
199,970
|
176,484
|
167,100
|
161,878
|
148,148
|
167,904
|
130,927
|
133,213
|
129,357
|
126,090
|
126,660
|
125,024
|
|
資本金及び資本剰余金
|
14,320
|
14,791
|
15,887
|
17,146
|
17,565
|
40,297
|
50,771
|
51,995
|
59,212
|
60,760
|
45,418
|
45,888
|
38,747
|
72,362
|
70,023
|
80,433
|
81,889
|
83,189
|
84,271
|
84,302
|
87,408
|
88,930
|
88,910
|
89,171
|
91,078
|
92,169
|
96,170
|
171,150
|
172,191
|
172,814
|
173,103
|
173,592
|
174,313
|
176,290
|
177,861
|
187,159
|
191,216
|
193,869
|
185,977
|
187,379
|
191,985
|
195,872
|
|
利益剰余金
|
-164,534
|
-153,851
|
-135,345
|
-137,682
|
-136,288
|
-139,633
|
-128,856
|
-137,379
|
-134,631
|
-114,599
|
-100,055
|
-107,894
|
-106,058
|
-84,167
|
-69,235
|
-71,169
|
-71,842
|
-57,241
|
-45,649
|
-46,052
|
-46,691
|
-45,405
|
-33,464
|
-35,078
|
-35,697
|
-31,365
|
-33,753
|
-37,835
|
-49,982
|
-56,417
|
-79,512
|
-90,806
|
-83,676
|
-74,318
|
-55,700
|
-29,550
|
-3,527
|
25,184
|
-
|
18,686
|
24,715
|
52,230
|
|
株主資本
|
-145,593
|
-133,846
|
-121,230
|
-121,530
|
-119,155
|
-99,051
|
-86,974
|
-93,118
|
-82,193
|
-59,632
|
-58,510
|
-65,316
|
-69,952
|
-44,477
|
-28,336
|
-79,711
|
-77,590
|
-61,186
|
-67,811
|
-67,856
|
-65,063
|
-61,928
|
-53,230
|
-54,230
|
-52,588
|
-46,811
|
-32,656
|
38,463
|
27,578
|
21,987
|
1,382
|
-9,196
|
-1,118
|
10,444
|
39,998
|
75,577
|
105,788
|
137,283
|
159,564
|
179,705
|
190,392
|
221,847
|
|
有利子負債合計
|
218,264
|
215,927
|
187,168
|
184,900
|
182,650
|
154,327
|
152,116
|
156,720
|
154,858
|
153,028
|
151,224
|
149,418
|
147,608
|
145,797
|
142,139
|
189,876
|
187,629
|
185,379
|
183,126
|
180,873
|
9,900
|
9,900
|
174,104
|
11,138
|
12,375
|
13,613
|
14,850
|
16,088
|
17,325
|
18,563
|
19,800
|
19,800
|
19,800
|
19,800
|
19,800
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
|
純有利子負債
|
195,646
|
188,104
|
134,307
|
168,268
|
154,035
|
111,625
|
99,807
|
143,721
|
116,426
|
102,717
|
88,608
|
126,210
|
137,259
|
103,873
|
81,879
|
171,058
|
162,029
|
156,304
|
112,167
|
173,173
|
-24,186
|
-2,638
|
129,597
|
-12,778
|
-6,347
|
2,390
|
3,141
|
12,019
|
2,458
|
-7,946
|
9,321
|
13,900
|
1,789
|
-30,935
|
-59,188
|
-72,296
|
-88,096
|
-83,416
|
-122,687
|
-131,119
|
-125,749
|
-168,066
|
|
DEレシオ(%)
|
-149.91
|
-161.32
|
-154.39
|
-152.14
|
-153.29
|
-155.81
|
-174.9
|
-168.3
|
-188.41
|
-256.62
|
-258.46
|
-228.76
|
-211.01
|
-327.8
|
-501.62
|
-238.21
|
-241.82
|
-302.98
|
-270.05
|
-266.55
|
-15.22
|
-15.99
|
-327.08
|
-20.54
|
-23.53
|
-29.08
|
-45.47
|
41.83
|
62.82
|
84.43
|
1432.71
|
-215.31
|
-1771.02
|
189.58
|
49.5
|
6.62
|
4.73
|
3.64
|
3.13
|
2.78
|
2.63
|
2.25
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|