|
(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
|
1Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
8,229
|
11,281
|
7,375
|
6,652
|
5,980
|
5,678
|
6,136
|
6,814
|
6,866
|
9,807
|
17,734
|
17,127
|
18,240
|
18,191
|
17,174
|
17,061
|
17,161
|
18,071
|
20,699
|
20,550
|
24,587
|
28,014
|
22,057
|
22,483
|
19,748
|
18,536
|
20,453
|
9,141
|
9,287
|
8,547
|
15,358
|
7,905
|
6,030
|
10,081
|
10,586
|
8,575
|
9,278
|
16,449
|
19,151
|
22,338
|
21,305
|
13,216
|
12,682
|
13,923
|
14,192
|
16,650
|
30,313
|
137,081
|
31,385
|
37,827
|
34,484
|
15,818
|
25,624
|
16,167
|
30,453
|
28,848
|
33,871
|
|
有価証券
|
3,141
|
1,849
|
3,878
|
4,282
|
5,837
|
9,107
|
10,003
|
8,443
|
8,039
|
5,992
|
3,340
|
5,981
|
7,027
|
6,632
|
6,894
|
7,858
|
7,945
|
7,925
|
8,746
|
8,394
|
7,392
|
5,527
|
7,930
|
5,813
|
5,737
|
5,937
|
5,385
|
6,285
|
8,486
|
8,930
|
8,490
|
17,048
|
14,638
|
13,524
|
14,523
|
14,708
|
11,093
|
10,582
|
9,125
|
9,957
|
10,864
|
10,374
|
10,373
|
739
|
3,894
|
5,802
|
117,538
|
19,984
|
130,726
|
130,286
|
128,352
|
127,089
|
98,195
|
114,825
|
82,561
|
83,142
|
83,358
|
|
現金 + 有価証券
|
11,370
|
13,130
|
11,253
|
10,934
|
11,817
|
14,785
|
16,139
|
15,257
|
14,905
|
15,799
|
21,074
|
23,108
|
25,267
|
24,823
|
24,068
|
24,919
|
25,106
|
25,996
|
29,445
|
28,944
|
31,979
|
33,541
|
29,987
|
28,296
|
25,485
|
24,473
|
25,838
|
15,426
|
17,773
|
17,478
|
23,848
|
24,954
|
20,669
|
23,605
|
25,110
|
23,284
|
20,372
|
27,032
|
28,276
|
32,296
|
32,170
|
23,590
|
23,055
|
14,662
|
18,086
|
22,452
|
147,851
|
157,065
|
162,111
|
168,113
|
162,836
|
142,907
|
123,819
|
130,992
|
113,014
|
111,990
|
117,229
|
|
売掛金
|
3,681
|
3,228
|
2,026
|
2,635
|
4,092
|
3,022
|
3,203
|
4,246
|
5,048
|
7,837
|
2,284
|
3,429
|
4,771
|
5,027
|
4,654
|
4,755
|
7,386
|
6,010
|
5,019
|
7,854
|
8,727
|
7,999
|
7,450
|
8,114
|
8,052
|
7,237
|
5,570
|
7,159
|
9,651
|
12,821
|
8,167
|
8,987
|
9,302
|
9,118
|
7,025
|
8,069
|
9,099
|
10,496
|
9,797
|
13,195
|
16,182
|
19,437
|
16,330
|
21,836
|
31,594
|
53,704
|
55,139
|
39,382
|
31,944
|
28,392
|
17,363
|
21,899
|
27,636
|
21,309
|
14,064
|
24,196
|
26,614
|
|
商品及び製品
|
2,197
|
2,757
|
2,528
|
3,077
|
3,000
|
2,971
|
3,625
|
3,742
|
4,966
|
5,626
|
5,127
|
4,855
|
5,298
|
5,390
|
5,359
|
5,164
|
6,734
|
7,182
|
6,943
|
8,102
|
8,106
|
8,373
|
8,714
|
9,970
|
9,338
|
8,453
|
8,140
|
10,879
|
9,688
|
10,050
|
9,626
|
8,273
|
9,424
|
9,012
|
10,630
|
11,688
|
14,881
|
14,408
|
13,687
|
14,627
|
20,979
|
27,524
|
43,574
|
60,918
|
69,341
|
82,208
|
89,705
|
100,838
|
105,003
|
98,055
|
94,613
|
83,985
|
74,869
|
66,766
|
59,224
|
56,084
|
53,753
|
|
流動資産合計
|
17,503
|
20,280
|
17,030
|
18,096
|
20,426
|
22,744
|
24,810
|
25,301
|
27,651
|
34,197
|
33,440
|
36,290
|
39,164
|
38,034
|
36,840
|
37,810
|
41,178
|
40,753
|
41,964
|
45,483
|
49,565
|
51,112
|
47,130
|
47,356
|
43,745
|
41,143
|
40,488
|
34,534
|
37,811
|
41,091
|
42,295
|
43,469
|
40,279
|
42,506
|
43,591
|
43,729
|
44,956
|
52,522
|
52,211
|
60,836
|
69,984
|
71,506
|
84,044
|
99,017
|
120,071
|
160,122
|
294,145
|
300,940
|
303,142
|
296,255
|
276,618
|
257,432
|
236,202
|
229,595
|
197,911
|
206,268
|
212,638
|
|
有形固定資産
|
910
|
986
|
930
|
924
|
934
|
1,107
|
1,293
|
1,565
|
1,581
|
1,796
|
1,735
|
1,783
|
2,332
|
2,462
|
3,997
|
5,258
|
5,628
|
5,689
|
5,551
|
5,377
|
5,560
|
5,780
|
5,904
|
6,024
|
5,511
|
5,434
|
5,201
|
5,053
|
4,907
|
4,744
|
4,592
|
4,412
|
4,470
|
5,413
|
5,682
|
5,563
|
5,354
|
5,109
|
5,002
|
4,749
|
4,925
|
4,997
|
6,574
|
8,701
|
9,567
|
18,229
|
19,730
|
21,088
|
21,318
|
21,527
|
22,870
|
22,434
|
21,487
|
23,953
|
23,717
|
25,166
|
19,742
|
|
投資有価証券
|
2,216
|
2,707
|
5,314
|
5,075
|
4,806
|
4,572
|
3,186
|
4,261
|
5,641
|
6,770
|
8,246
|
9,525
|
8,643
|
8,302
|
8,303
|
7,078
|
7,722
|
8,290
|
6,767
|
7,783
|
8,570
|
10,703
|
13,281
|
15,015
|
17,153
|
19,816
|
20,357
|
20,180
|
18,226
|
17,974
|
18,292
|
18,574
|
22,519
|
23,902
|
21,704
|
25,130
|
28,072
|
25,143
|
26,142
|
25,565
|
26,721
|
36,912
|
35,192
|
28,448
|
24,994
|
22,747
|
10,293
|
8,527
|
6,556
|
6,343
|
6,505
|
6,523
|
24,180
|
24,505
|
41,916
|
41,356
|
40,168
|
|
固定資産合計
|
7,069
|
9,035
|
11,621
|
11,390
|
11,103
|
13,888
|
12,177
|
12,711
|
12,739
|
10,419
|
11,088
|
12,394
|
11,510
|
11,351
|
11,189
|
9,959
|
16,212
|
16,873
|
15,234
|
16,081
|
17,071
|
19,482
|
22,195
|
24,049
|
25,719
|
28,350
|
28,681
|
35,789
|
33,632
|
33,137
|
33,188
|
33,199
|
37,143
|
39,381
|
39,572
|
43,477
|
45,906
|
42,774
|
43,976
|
42,980
|
44,073
|
54,404
|
53,720
|
60,951
|
57,876
|
69,006
|
57,652
|
56,455
|
58,059
|
59,262
|
59,011
|
57,971
|
81,893
|
85,680
|
105,319
|
104,589
|
102,072
|
|
総資産
|
25,483
|
30,302
|
29,582
|
30,411
|
32,464
|
37,740
|
38,280
|
39,579
|
41,973
|
46,413
|
46,264
|
50,467
|
53,007
|
51,847
|
52,027
|
53,028
|
57,390
|
57,627
|
57,199
|
61,565
|
66,636
|
70,595
|
69,325
|
71,405
|
69,465
|
69,494
|
69,170
|
70,323
|
71,444
|
74,228
|
75,484
|
76,668
|
77,423
|
81,888
|
83,163
|
87,206
|
90,863
|
95,297
|
96,187
|
103,817
|
114,057
|
125,911
|
137,764
|
159,968
|
177,947
|
229,128
|
351,797
|
357,395
|
361,201
|
355,517
|
335,629
|
315,403
|
318,095
|
315,275
|
303,230
|
310,857
|
314,710
|
|
買掛金
|
1,301
|
1,439
|
969
|
1,648
|
1,287
|
1,492
|
1,520
|
1,918
|
1,907
|
2,627
|
2,177
|
1,915
|
1,956
|
2,104
|
2,468
|
2,581
|
3,625
|
2,357
|
2,183
|
3,155
|
3,171
|
2,573
|
2,421
|
2,361
|
2,196
|
1,739
|
1,205
|
1,798
|
2,016
|
2,363
|
1,918
|
2,352
|
1,566
|
3,173
|
2,316
|
3,873
|
3,878
|
3,689
|
1,866
|
5,011
|
6,648
|
9,214
|
12,366
|
15,024
|
16,243
|
24,118
|
18,366
|
16,676
|
11,641
|
8,891
|
7,368
|
5,914
|
9,049
|
6,720
|
4,325
|
8,683
|
8,687
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,165
|
2,358
|
|
流動負債合計
|
3,503
|
4,011
|
2,077
|
2,660
|
2,700
|
3,016
|
2,797
|
3,340
|
4,362
|
6,314
|
3,901
|
6,558
|
7,108
|
5,101
|
3,881
|
4,496
|
6,147
|
5,037
|
3,680
|
5,742
|
6,551
|
7,345
|
4,443
|
5,044
|
4,333
|
4,243
|
2,747
|
3,934
|
4,106
|
4,980
|
4,552
|
4,811
|
4,095
|
6,607
|
5,280
|
8,387
|
8,817
|
10,414
|
7,768
|
11,888
|
15,714
|
20,471
|
22,077
|
25,345
|
30,693
|
51,694
|
45,322
|
40,050
|
36,913
|
29,004
|
24,954
|
26,376
|
28,170
|
24,352
|
18,728
|
30,496
|
35,888
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,072
|
-
|
-
|
|
固定負債合計
|
67
|
61
|
56
|
50
|
45
|
37
|
0
|
22
|
21
|
21
|
72
|
186
|
210
|
0
|
108
|
577
|
951
|
1,311
|
386
|
674
|
754
|
655
|
658
|
660
|
678
|
725
|
339
|
336
|
332
|
372
|
368
|
363
|
356
|
348
|
2,041
|
2,570
|
2,401
|
2,129
|
2,307
|
2,080
|
1,849
|
1,615
|
1,214
|
11,194
|
10,480
|
29,852
|
12,594
|
11,946
|
12,354
|
11,350
|
10,580
|
9,819
|
15,351
|
15,160
|
17,067
|
14,462
|
14,346
|
|
総負債
|
3,570
|
4,072
|
2,133
|
2,710
|
2,745
|
3,054
|
2,797
|
3,363
|
4,384
|
6,335
|
3,973
|
6,744
|
7,318
|
5,101
|
3,990
|
5,074
|
7,098
|
6,348
|
4,067
|
6,417
|
7,306
|
8,001
|
5,101
|
5,704
|
5,011
|
4,968
|
3,087
|
4,270
|
4,438
|
5,353
|
4,921
|
5,174
|
4,452
|
6,955
|
7,321
|
10,958
|
11,219
|
12,544
|
10,076
|
13,969
|
17,563
|
22,086
|
23,291
|
36,539
|
41,173
|
81,546
|
57,916
|
51,996
|
49,267
|
40,354
|
35,534
|
36,195
|
43,521
|
39,512
|
35,795
|
44,958
|
50,234
|
|
資本金及び資本剰余金
|
53,064
|
53,524
|
53,744
|
53,864
|
54,141
|
54,280
|
54,532
|
54,719
|
54,946
|
54,938
|
55,169
|
55,375
|
56,166
|
56,174
|
56,394
|
56,024
|
56,409
|
56,024
|
56,494
|
57,071
|
58,971
|
57,461
|
58,214
|
58,783
|
56,734
|
55,545
|
56,159
|
56,435
|
55,632
|
55,620
|
56,298
|
56,861
|
57,037
|
57,112
|
57,519
|
57,178
|
57,579
|
57,639
|
57,834
|
57,931
|
58,479
|
58,383
|
58,643
|
59,087
|
59,922
|
54,677
|
185,556
|
186,211
|
187,562
|
188,371
|
177,471
|
162,841
|
158,769
|
159,721
|
154,395
|
150,929
|
146,765
|
|
利益剰余金
|
-31,152
|
-27,296
|
-26,297
|
-26,165
|
-24,423
|
-19,595
|
-19,050
|
-18,504
|
-17,358
|
-14,861
|
-12,879
|
-11,653
|
-10,478
|
-9,428
|
-8,359
|
-8,070
|
-6,117
|
-4,746
|
-3,363
|
-1,924
|
358
|
5,132
|
6,009
|
6,916
|
7,720
|
8,980
|
9,923
|
9,617
|
11,373
|
13,254
|
14,264
|
14,632
|
15,933
|
17,820
|
18,321
|
19,069
|
22,064
|
25,113
|
28,277
|
31,917
|
38,015
|
45,441
|
55,830
|
65,067
|
77,812
|
94,803
|
109,058
|
119,422
|
124,640
|
127,336
|
122,148
|
116,237
|
115,790
|
114,962
|
113,057
|
114,384
|
115,990
|
|
株主資本
|
21,912
|
26,229
|
27,448
|
27,700
|
29,719
|
34,685
|
35,483
|
36,215
|
37,589
|
40,078
|
42,291
|
43,722
|
45,689
|
46,746
|
48,036
|
47,954
|
50,292
|
51,279
|
53,131
|
55,148
|
59,330
|
62,594
|
64,223
|
65,700
|
64,454
|
64,525
|
66,082
|
66,052
|
67,005
|
68,874
|
70,562
|
71,494
|
72,971
|
74,933
|
75,841
|
76,248
|
79,644
|
82,753
|
86,111
|
89,848
|
96,494
|
103,824
|
114,473
|
123,429
|
136,774
|
147,582
|
293,881
|
305,399
|
311,934
|
315,163
|
300,095
|
279,208
|
274,574
|
275,763
|
267,435
|
265,899
|
264,476
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,072
|
2,165
|
2,358
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-110,942
|
-109,825
|
-114,871
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.77
|
0.81
|
0.89
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|