|
(単位:千ドル)
|
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
|
|
現金同等物
|
3,561
|
5,855
|
3,096
|
3,770
|
3,223
|
5,323
|
4,806
|
4,439
|
3,493
|
3,815
|
6,779
|
7,634
|
10,598
|
8,529
|
4,824
|
13,769
|
13,944
|
13,694
|
14,182
|
19,746
|
17,401
|
8,785
|
8,436
|
10,290
|
10,813
|
8,199
|
7,345
|
11,752
|
10,476
|
10,074
|
28,023
|
67,200
|
77,800
|
86,817
|
97,258
|
113,547
|
105,107
|
106,621
|
89,713
|
96,258
|
84,126
|
78,028
|
82,598
|
82,624
|
69,863
|
67,774
|
56,367
|
54,493
|
|
現金 + 有価証券
|
3,561
|
5,855
|
3,096
|
3,770
|
3,223
|
5,323
|
4,806
|
4,439
|
3,493
|
3,815
|
6,779
|
7,634
|
10,598
|
8,529
|
4,824
|
13,769
|
13,944
|
13,694
|
14,182
|
19,746
|
17,401
|
8,785
|
8,436
|
10,290
|
10,813
|
8,199
|
7,345
|
11,752
|
10,476
|
10,074
|
28,023
|
67,200
|
77,800
|
86,817
|
97,258
|
113,547
|
105,107
|
106,621
|
89,713
|
96,258
|
84,126
|
78,028
|
82,598
|
82,624
|
69,863
|
67,774
|
56,367
|
54,493
|
|
売掛金
|
-
|
-
|
708
|
464
|
441
|
636
|
624
|
846
|
737
|
922
|
732
|
684
|
658
|
1,118
|
1,103
|
844
|
773
|
1,132
|
1,097
|
1,003
|
1,486
|
2,696
|
1,076
|
1,027
|
950
|
2,054
|
1,457
|
1,403
|
1,199
|
1,426
|
957
|
1,223
|
776
|
1,507
|
908
|
1,246
|
1,583
|
1,811
|
1,830
|
1,823
|
1,647
|
2,004
|
1,818
|
2,296
|
2,148
|
1,925
|
2,168
|
1,918
|
|
商品及び製品
|
597
|
621
|
642
|
679
|
670
|
705
|
744
|
850
|
848
|
926
|
905
|
1,043
|
1,012
|
1,194
|
1,078
|
1,217
|
1,208
|
1,451
|
1,201
|
1,278
|
1,314
|
1,605
|
1,435
|
1,591
|
1,483
|
1,541
|
1,581
|
1,723
|
1,635
|
1,657
|
1,519
|
1,538
|
1,401
|
1,449
|
1,269
|
1,431
|
1,423
|
1,676
|
1,614
|
1,759
|
1,622
|
2,069
|
1,614
|
1,667
|
1,681
|
1,805
|
1,750
|
1,787
|
|
流動資産合計
|
9,959
|
12,983
|
11,309
|
13,648
|
11,310
|
10,423
|
9,241
|
10,762
|
9,365
|
12,914
|
12,798
|
15,102
|
17,186
|
16,236
|
14,687
|
25,136
|
27,907
|
27,689
|
28,389
|
31,101
|
30,102
|
26,586
|
21,462
|
22,239
|
21,750
|
17,730
|
17,470
|
22,340
|
20,491
|
16,783
|
36,222
|
76,361
|
84,236
|
94,561
|
103,516
|
121,157
|
113,424
|
114,464
|
98,689
|
107,007
|
92,453
|
87,818
|
91,215
|
93,943
|
80,530
|
80,370
|
70,337
|
70,736
|
|
有形固定資産
|
63,576
|
68,414
|
72,501
|
79,093
|
84,494
|
93,520
|
98,924
|
107,816
|
114,040
|
118,807
|
122,199
|
125,003
|
130,236
|
136,493
|
144,054
|
152,472
|
159,036
|
165,150
|
170,929
|
177,711
|
185,219
|
197,255
|
204,628
|
213,102
|
205,112
|
210,960
|
211,825
|
216,296
|
210,557
|
210,750
|
196,436
|
193,285
|
188,692
|
185,105
|
182,047
|
181,354
|
182,119
|
179,369
|
177,752
|
180,467
|
184,148
|
185,956
|
189,384
|
196,998
|
200,125
|
201,928
|
207,865
|
214,893
|
|
固定資産合計
|
111,627
|
116,738
|
120,929
|
127,733
|
133,295
|
140,739
|
146,201
|
155,195
|
161,460
|
166,298
|
169,638
|
172,487
|
177,874
|
184,225
|
191,834
|
200,282
|
206,849
|
213,039
|
218,907
|
225,727
|
233,292
|
245,381
|
252,791
|
261,302
|
253,330
|
259,354
|
425,223
|
432,853
|
427,844
|
429,286
|
413,192
|
409,720
|
403,450
|
399,114
|
394,649
|
394,748
|
386,003
|
380,860
|
381,160
|
381,609
|
386,947
|
386,963
|
388,218
|
393,879
|
393,773
|
396,264
|
402,777
|
407,339
|
|
総資産
|
121,586
|
129,721
|
132,238
|
141,381
|
144,605
|
151,162
|
155,442
|
165,957
|
170,825
|
179,212
|
182,436
|
187,589
|
195,060
|
200,461
|
206,521
|
225,418
|
234,756
|
240,728
|
247,296
|
256,828
|
263,394
|
271,967
|
274,253
|
283,541
|
275,080
|
277,084
|
442,693
|
455,193
|
448,335
|
446,069
|
449,414
|
486,081
|
487,686
|
493,675
|
498,165
|
515,905
|
499,427
|
495,324
|
479,849
|
488,616
|
479,400
|
474,781
|
479,433
|
487,822
|
474,303
|
476,634
|
473,114
|
478,075
|
|
買掛金
|
2,104
|
3,463
|
3,144
|
3,644
|
4,196
|
4,620
|
4,290
|
5,802
|
4,310
|
5,921
|
4,437
|
6,258
|
6,121
|
7,294
|
6,679
|
9,369
|
7,919
|
8,014
|
8,622
|
8,586
|
9,224
|
6,396
|
6,586
|
7,086
|
4,236
|
6,463
|
4,034
|
5,671
|
4,763
|
4,253
|
6,196
|
5,622
|
3,670
|
2,977
|
4,403
|
4,310
|
4,450
|
4,127
|
5,327
|
5,735
|
6,634
|
8,059
|
7,043
|
5,219
|
5,917
|
5,561
|
6,479
|
5,804
|
|
一年内返済予定の長期借入金
|
775
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
13,459
|
15,663
|
13,534
|
14,060
|
15,095
|
15,947
|
14,183
|
16,984
|
15,897
|
17,968
|
16,544
|
21,780
|
21,795
|
24,021
|
21,284
|
29,949
|
26,396
|
28,106
|
27,055
|
28,659
|
28,371
|
25,657
|
24,579
|
26,071
|
25,172
|
26,643
|
32,304
|
39,463
|
37,032
|
36,199
|
32,267
|
41,238
|
41,831
|
43,318
|
44,821
|
47,684
|
42,611
|
42,372
|
39,376
|
43,232
|
43,042
|
44,358
|
43,487
|
45,211
|
47,750
|
48,766
|
44,846
|
44,045
|
|
長期借入金
|
4,219
|
5,000
|
5,000
|
4,500
|
4,000
|
6,000
|
8,000
|
7,500
|
8,750
|
8,750
|
8,500
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
23,296
|
26,595
|
27,589
|
32,663
|
31,643
|
30,727
|
33,098
|
37,003
|
39,483
|
43,056
|
44,184
|
38,201
|
41,060
|
43,383
|
47,196
|
47,663
|
54,490
|
55,557
|
58,373
|
60,127
|
62,956
|
57,348
|
59,064
|
59,179
|
58,255
|
56,590
|
215,466
|
217,438
|
216,010
|
214,934
|
235,751
|
209,728
|
206,905
|
208,499
|
203,996
|
204,882
|
192,621
|
190,158
|
192,239
|
189,634
|
187,399
|
185,862
|
183,368
|
181,204
|
177,326
|
178,021
|
179,087
|
176,290
|
|
総負債
|
36,755
|
42,258
|
41,123
|
46,723
|
46,738
|
46,674
|
47,281
|
53,987
|
55,380
|
61,024
|
60,728
|
59,981
|
62,855
|
67,404
|
68,480
|
77,612
|
80,886
|
83,663
|
85,428
|
88,786
|
91,327
|
83,005
|
83,643
|
85,250
|
83,427
|
83,233
|
247,770
|
256,901
|
253,042
|
251,133
|
268,018
|
250,966
|
248,736
|
251,817
|
248,817
|
252,566
|
235,232
|
232,530
|
231,615
|
232,866
|
230,441
|
230,220
|
226,855
|
226,415
|
225,076
|
226,787
|
223,933
|
220,335
|
|
資本金及び資本剰余金
|
80,389
|
80,466
|
81,477
|
81,860
|
82,253
|
86,422
|
87,463
|
87,826
|
88,194
|
88,631
|
88,916
|
89,443
|
89,971
|
90,604
|
91,056
|
95,041
|
96,506
|
97,368
|
97,621
|
98,466
|
99,296
|
100,309
|
98,774
|
99,999
|
100,871
|
99,659
|
97,863
|
94,987
|
93,805
|
94,878
|
93,742
|
142,959
|
143,968
|
145,094
|
145,930
|
148,391
|
143,247
|
135,854
|
115,776
|
115,421
|
103,641
|
96,766
|
96,561
|
94,656
|
75,402
|
70,542
|
62,960
|
64,106
|
|
利益剰余金
|
4,442
|
6,997
|
9,638
|
12,798
|
15,614
|
18,066
|
20,698
|
24,144
|
27,251
|
29,557
|
32,792
|
38,165
|
42,234
|
42,453
|
46,985
|
52,765
|
57,364
|
59,697
|
64,247
|
69,576
|
72,771
|
88,653
|
91,836
|
98,292
|
90,782
|
94,192
|
97,060
|
103,305
|
101,488
|
100,058
|
87,654
|
92,156
|
94,982
|
96,764
|
103,418
|
114,948
|
120,948
|
126,940
|
132,458
|
140,329
|
145,318
|
147,795
|
156,017
|
166,751
|
173,825
|
179,305
|
186,221
|
193,634
|
|
株主資本
|
84,831
|
87,463
|
91,115
|
94,658
|
97,867
|
104,488
|
108,161
|
111,970
|
115,445
|
118,188
|
121,708
|
127,608
|
132,205
|
133,057
|
138,041
|
147,806
|
153,870
|
157,065
|
161,868
|
168,042
|
172,067
|
188,962
|
190,610
|
198,291
|
191,653
|
193,851
|
194,923
|
198,292
|
195,293
|
194,936
|
181,396
|
235,115
|
238,950
|
241,858
|
249,348
|
263,339
|
264,195
|
262,794
|
248,234
|
255,750
|
248,959
|
244,561
|
252,578
|
261,407
|
249,227
|
249,847
|
249,181
|
257,740
|
|
有利子負債合計
|
4,994
|
5,000
|
5,000
|
4,500
|
4,000
|
6,000
|
8,000
|
7,500
|
8,750
|
8,750
|
8,500
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,433
|
-855
|
1,904
|
730
|
777
|
677
|
3,194
|
3,061
|
5,257
|
4,935
|
1,721
|
-7,634
|
-10,598
|
-8,529
|
-
|
-
|
-
|
-13,694
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,023
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
5.89
|
5.72
|
5.49
|
4.75
|
4.09
|
5.74
|
7.4
|
6.7
|
7.58
|
7.4
|
6.98
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.78
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|