|
(単位:千ドル)
|
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
|
24,858
|
5,874
|
16,678
|
13,076
|
9,271
|
9,289
|
7,203
|
10,401
|
13,998
|
9,977
|
8,448
|
272
|
991
|
35
|
495
|
11,554
|
6,762
|
80
|
1,594
|
3,125
|
1,953
|
440
|
1,968
|
126
|
1,644
|
1,253
|
514
|
750
|
449
|
17,892
|
17,523
|
8,581
|
7,133
|
5,509
|
6,170
|
7,902
|
20,671
|
81,440
|
52,369
|
17,546
|
26,354
|
30,750
|
41,498
|
41,636
|
37,356
|
43,137
|
43,638
|
45,688
|
58,822
|
36,256
|
20,127
|
47,864
|
60,786
|
47,534
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,756
|
34,342
|
13,788
|
4,237
|
5,530
|
|
現金 + 有価証券
|
24,858
|
5,874
|
16,678
|
13,076
|
9,271
|
9,289
|
7,203
|
10,401
|
13,998
|
9,977
|
8,448
|
272
|
991
|
35
|
495
|
11,554
|
6,762
|
80
|
1,594
|
3,125
|
1,953
|
440
|
1,968
|
126
|
1,644
|
1,253
|
514
|
750
|
449
|
17,892
|
17,523
|
8,581
|
7,133
|
5,509
|
6,170
|
7,902
|
20,671
|
81,440
|
52,369
|
17,546
|
26,354
|
30,750
|
41,498
|
41,636
|
37,356
|
43,137
|
43,638
|
45,688
|
58,822
|
57,013
|
54,470
|
61,652
|
65,023
|
53,064
|
|
売掛金
|
88,261
|
109,241
|
100,338
|
89,593
|
77,449
|
62,768
|
56,441
|
53,786
|
49,875
|
43,849
|
46,336
|
176
|
1,013
|
4,060
|
5,208
|
5,269
|
4,771
|
4,746
|
6,951
|
5,381
|
2,382
|
5,989
|
10,151
|
30,577
|
57,518
|
44,312
|
31,778
|
28,605
|
21,751
|
16,816
|
15,120
|
16,654
|
7,952
|
10,739
|
11,547
|
18,829
|
29,571
|
23,306
|
22,186
|
22,231
|
49,907
|
50,265
|
26,056
|
21,902
|
27,413
|
28,109
|
29,322
|
45,564
|
28,653
|
36,415
|
32,710
|
34,910
|
32,938
|
40,835
|
|
商品及び製品
|
67,140
|
55,493
|
58,785
|
59,994
|
65,383
|
60,567
|
54,646
|
60,831
|
57,275
|
49,197
|
42,604
|
806
|
2,648
|
1,676
|
1,140
|
4,004
|
3,057
|
4,436
|
4,559
|
10,965
|
16,540
|
17,311
|
16,752
|
18,247
|
9,832
|
11,605
|
10,690
|
9,124
|
9,622
|
9,215
|
8,710
|
10,878
|
8,666
|
7,429
|
5,359
|
3,619
|
5,252
|
6,499
|
9,697
|
9,249
|
30,133
|
41,871
|
55,305
|
52,709
|
49,446
|
50,777
|
41,818
|
37,451
|
33,413
|
28,260
|
31,226
|
23,938
|
22,851
|
30,803
|
|
流動資産合計
|
197,228
|
186,341
|
193,803
|
184,892
|
169,322
|
150,009
|
138,498
|
189,596
|
147,789
|
145,908
|
129,792
|
1,888
|
12,687
|
8,277
|
10,153
|
24,850
|
19,570
|
20,006
|
19,003
|
26,490
|
32,344
|
35,226
|
40,539
|
58,644
|
85,244
|
74,985
|
63,683
|
63,961
|
56,369
|
50,367
|
46,775
|
42,110
|
28,488
|
28,317
|
27,503
|
34,706
|
63,170
|
119,941
|
93,407
|
59,581
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
136,294
|
128,423
|
130,163
|
123,438
|
130,460
|
141,396
|
143,158
|
|
有形固定資産
|
243,238
|
240,351
|
240,617
|
234,903
|
238,757
|
256,086
|
246,703
|
225,205
|
170,152
|
174,733
|
177,467
|
12,078
|
124
|
120
|
116
|
12,152
|
22,274
|
21,531
|
21,510
|
20,790
|
20,735
|
21,442
|
21,772
|
35,203
|
34,965
|
35,840
|
37,965
|
39,084
|
38,908
|
44,464
|
42,806
|
41,042
|
38,177
|
36,973
|
35,622
|
44,644
|
41,040
|
40,248
|
40,285
|
42,050
|
90,042
|
88,532
|
84,705
|
88,154
|
90,004
|
88,433
|
88,084
|
93,587
|
91,628
|
88,961
|
-
|
89,365
|
85,486
|
84,283
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
701
|
702
|
712
|
714
|
676
|
917
|
945
|
950
|
900
|
897
|
2,565
|
2,502
|
2,256
|
2,336
|
2,246
|
2,313
|
|
固定資産合計
|
278,013
|
275,705
|
275,812
|
269,539
|
273,626
|
291,195
|
279,683
|
248,489
|
192,815
|
197,463
|
199,424
|
12,078
|
31,280
|
36,224
|
37,164
|
41,792
|
43,796
|
44,275
|
48,539
|
56,049
|
60,967
|
62,075
|
63,439
|
65,014
|
67,887
|
73,817
|
72,004
|
68,197
|
71,213
|
72,878
|
71,565
|
68,293
|
67,094
|
65,882
|
64,904
|
67,364
|
79,596
|
84,021
|
98,766
|
131,124
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150,546
|
152,731
|
156,295
|
156,178
|
163,017
|
160,821
|
168,305
|
|
総資産
|
475,241
|
462,047
|
469,615
|
454,432
|
442,949
|
441,204
|
418,181
|
438,086
|
340,605
|
343,372
|
329,216
|
13,966
|
43,968
|
44,502
|
47,317
|
66,643
|
63,367
|
64,281
|
67,543
|
82,540
|
93,311
|
97,301
|
103,979
|
123,659
|
153,131
|
148,803
|
135,687
|
132,158
|
127,583
|
123,246
|
118,341
|
110,403
|
95,583
|
94,200
|
92,407
|
102,071
|
142,767
|
203,963
|
192,173
|
190,706
|
262,617
|
278,795
|
269,981
|
251,211
|
244,032
|
252,170
|
252,174
|
286,841
|
281,155
|
286,459
|
279,617
|
293,477
|
302,218
|
311,464
|
|
買掛金
|
118,423
|
119,801
|
124,703
|
131,435
|
143,745
|
136,677
|
136,487
|
146,040
|
124,507
|
102,481
|
96,047
|
81
|
0
|
-
|
129
|
487
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88,176
|
82,429
|
79,020
|
71,644
|
89,472
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,688
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
302,600
|
284,510
|
303,935
|
316,600
|
321,087
|
336,154
|
330,557
|
371,579
|
351,875
|
358,451
|
352,743
|
33,488
|
48,303
|
18,810
|
20,409
|
40,528
|
34,541
|
37,898
|
42,643
|
48,110
|
47,583
|
56,983
|
56,779
|
79,699
|
116,916
|
113,719
|
106,948
|
95,959
|
92,948
|
85,136
|
88,713
|
76,402
|
58,998
|
60,188
|
64,213
|
71,488
|
73,708
|
89,260
|
72,780
|
49,394
|
112,767
|
126,793
|
125,723
|
115,902
|
111,933
|
121,619
|
131,879
|
161,331
|
160,495
|
156,061
|
144,628
|
154,221
|
171,700
|
175,501
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,131
|
|
固定負債合計
|
37,367
|
42,036
|
45,520
|
46,140
|
50,066
|
57,418
|
62,100
|
50,301
|
32,002
|
33,558
|
32,934
|
0
|
0
|
12,776
|
12,785
|
12,738
|
7,156
|
6,959
|
6,912
|
19,314
|
30,638
|
29,475
|
29,909
|
30,437
|
34,018
|
35,236
|
32,256
|
32,222
|
34,307
|
35,153
|
23,454
|
22,495
|
22,927
|
22,510
|
13,070
|
13,543
|
16,651
|
16,819
|
17,554
|
19,115
|
8,965
|
9,969
|
8,326
|
7,706
|
7,720
|
7,622
|
6,120
|
5,955
|
7,201
|
9,155
|
8,461
|
8,872
|
10,449
|
17,219
|
|
総負債
|
339,968
|
326,546
|
349,456
|
362,741
|
371,154
|
393,573
|
392,657
|
421,881
|
383,877
|
392,009
|
385,677
|
33,488
|
48,303
|
31,586
|
33,195
|
53,266
|
41,698
|
44,857
|
49,556
|
67,425
|
78,221
|
86,459
|
86,688
|
110,136
|
150,935
|
148,956
|
139,204
|
128,182
|
127,256
|
120,289
|
112,167
|
98,898
|
81,925
|
82,698
|
77,284
|
85,032
|
90,360
|
106,080
|
90,335
|
68,510
|
121,733
|
136,763
|
134,049
|
123,609
|
119,654
|
129,242
|
138,000
|
167,287
|
167,696
|
165,217
|
153,090
|
163,094
|
182,150
|
192,721
|
|
資本金及び資本剰余金
|
126,199
|
126,454
|
126,674
|
126,855
|
127,003
|
127,124
|
127,221
|
127,301
|
127,362
|
127,406
|
127,435
|
127,449
|
127,451
|
127,451
|
127,451
|
127,643
|
138,048
|
138,422
|
138,743
|
139,120
|
145,027
|
145,625
|
155,469
|
155,613
|
155,737
|
155,820
|
155,892
|
155,926
|
155,958
|
161,176
|
166,921
|
174,764
|
180,261
|
180,761
|
185,551
|
186,578
|
225,357
|
241,136
|
241,230
|
241,320
|
242,035
|
242,069
|
242,081
|
243,142
|
246,330
|
246,335
|
247,159
|
89
|
90
|
90
|
90
|
90
|
90
|
90
|
|
利益剰余金
|
-44,411
|
-46,371
|
-61,999
|
-89,595
|
-110,359
|
-135,584
|
-158,213
|
-168,484
|
-226,367
|
-231,649
|
-240,914
|
-157,013
|
-141,797
|
-124,408
|
-123,341
|
-124,295
|
-125,923
|
-129,286
|
-131,189
|
-133,858
|
-139,805
|
-144,068
|
-147,821
|
-152,024
|
-163,467
|
-166,035
|
-169,477
|
-161,549
|
-165,410
|
-168,198
|
-170,515
|
-172,288
|
-176,178
|
-178,538
|
-179,735
|
-179,691
|
-183,985
|
-154,376
|
-151,675
|
-131,655
|
-122,499
|
-122,054
|
-121,249
|
-121,249
|
-131,947
|
-133,328
|
-135,963
|
-129,628
|
-134,396
|
-124,560
|
-118,114
|
-118,097
|
-122,606
|
-125,998
|
|
株主資本
|
135,273
|
135,500
|
120,159
|
91,690
|
71,795
|
47,631
|
25,523
|
16,204
|
-43,273
|
-48,638
|
-56,462
|
-19,522
|
-4,336
|
12,915
|
14,122
|
13,376
|
21,668
|
19,423
|
17,986
|
15,114
|
15,089
|
10,842
|
17,290
|
13,523
|
2,195
|
-153
|
-3,518
|
3,976
|
327
|
2,956
|
6,173
|
11,505
|
13,658
|
11,502
|
15,123
|
17,038
|
52,406
|
97,882
|
101,838
|
122,195
|
140,884
|
142,032
|
135,932
|
127,602
|
124,378
|
122,927
|
114,173
|
119,553
|
113,458
|
121,241
|
126,590
|
131,166
|
121,673
|
120,791
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,688
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,131
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-67,752
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-48,933
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.98
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.42
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|