|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
14,570
|
13,795
|
15,096
|
25,023
|
21,889
|
23,464
|
19,489
|
23,530
|
21,423
|
24,267
|
23,293
|
29,303
|
24,665
|
28,953
|
28,772
|
29,725
|
25,933
|
31,176
|
31,713
|
37,787
|
45,549
|
13,910
|
15,659
|
20,795
|
18,322
|
15,739
|
22,428
|
21,228
|
8,593
|
14,768
|
26,418
|
40,008
|
44,236
|
47,183
|
21,872
|
69,790
|
39,986
|
45,288
|
35,987
|
37,009
|
26,061
|
16,956
|
11,780
|
14,550
|
18,874
|
19,137
|
16,725
|
20,964
|
16,812
|
15,214
|
12,585
|
10,012
|
13,472
|
10,531
|
5,279
|
|
有価証券
|
10,443
|
10,482
|
8,511
|
5,941
|
5,200
|
5,241
|
5,237
|
5,286
|
6,174
|
6,220
|
7,077
|
6,294
|
6,311
|
6,318
|
8,384
|
10,004
|
6,336
|
6,320
|
4,259
|
4,359
|
2,434
|
4,860
|
4,820
|
4,886
|
4,938
|
4,956
|
4,944
|
4,902
|
-
|
-
|
0
|
-
|
-
|
-
|
7,580
|
923
|
1,966
|
10,962
|
5,548
|
11,042
|
9,698
|
9,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
25,013
|
24,277
|
23,607
|
30,964
|
27,089
|
28,705
|
24,726
|
28,816
|
27,597
|
30,487
|
30,370
|
35,597
|
30,976
|
35,271
|
37,156
|
39,729
|
32,269
|
37,496
|
35,972
|
42,146
|
47,983
|
18,770
|
20,479
|
25,681
|
23,260
|
20,695
|
27,372
|
26,130
|
8,593
|
14,768
|
26,418
|
40,008
|
44,236
|
47,183
|
29,452
|
70,713
|
41,952
|
56,250
|
41,535
|
48,051
|
35,759
|
26,656
|
11,780
|
14,550
|
18,874
|
19,137
|
16,725
|
20,964
|
16,812
|
15,214
|
12,585
|
10,012
|
13,472
|
10,531
|
5,279
|
|
売掛金
|
18,905
|
16,241
|
22,012
|
25,055
|
20,021
|
20,678
|
24,257
|
23,392
|
24,493
|
24,937
|
26,392
|
27,409
|
24,239
|
25,045
|
30,774
|
28,749
|
25,707
|
23,314
|
26,784
|
23,481
|
22,690
|
19,039
|
22,726
|
24,577
|
22,140
|
24,220
|
26,097
|
26,307
|
23,225
|
24,362
|
26,142
|
23,751
|
24,090
|
24,522
|
26,614
|
25,093
|
29,893
|
32,960
|
-
|
37,726
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
34,858
|
33,776
|
32,910
|
36,373
|
44,052
|
38,261
|
42,177
|
38,418
|
41,770
|
44,882
|
43,687
|
40,674
|
41,688
|
38,228
|
38,013
|
42,484
|
46,544
|
46,479
|
48,485
|
46,531
|
48,131
|
45,954
|
46,193
|
51,482
|
55,227
|
50,209
|
55,651
|
53,454
|
54,989
|
50,601
|
55,415
|
50,860
|
50,660
|
55,228
|
57,575
|
47,907
|
40,402
|
47,726
|
57,794
|
55,917
|
58,613
|
63,781
|
73,133
|
66,557
|
63,749
|
52,224
|
47,627
|
45,080
|
43,817
|
44,465
|
46,877
|
44,843
|
41,668
|
45,132
|
48,599
|
|
流動資産合計
|
83,029
|
78,709
|
83,863
|
96,863
|
96,077
|
93,754
|
96,913
|
100,746
|
105,307
|
110,601
|
110,951
|
112,375
|
105,550
|
107,038
|
116,034
|
118,421
|
115,150
|
117,732
|
113,595
|
114,790
|
121,098
|
83,008
|
89,502
|
102,191
|
101,599
|
98,924
|
126,968
|
132,069
|
121,415
|
119,148
|
124,473
|
123,245
|
122,440
|
130,569
|
120,874
|
151,685
|
120,685
|
139,950
|
148,627
|
143,207
|
135,454
|
128,750
|
130,450
|
107,176
|
112,073
|
100,013
|
93,040
|
95,516
|
88,064
|
88,594
|
89,058
|
80,881
|
82,678
|
86,901
|
85,286
|
|
有形固定資産
|
30,615
|
30,431
|
30,285
|
31,279
|
31,016
|
30,621
|
30,055
|
30,594
|
30,808
|
30,559
|
30,115
|
31,376
|
31,891
|
33,204
|
35,269
|
36,078
|
37,480
|
38,319
|
38,157
|
39,973
|
41,745
|
45,537
|
50,333
|
51,651
|
52,912
|
52,530
|
51,838
|
51,794
|
53,178
|
51,325
|
50,129
|
48,389
|
47,289
|
46,973
|
46,380
|
43,147
|
42,051
|
41,599
|
42,385
|
44,003
|
43,930
|
43,265
|
42,778
|
41,702
|
40,490
|
38,832
|
37,192
|
36,111
|
34,929
|
34,664
|
34,021
|
33,182
|
30,476
|
26,510
|
25,939
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
765
|
1,749
|
1,911
|
2,063
|
2,415
|
2,893
|
3,279
|
3,590
|
4,025
|
4,611
|
4,994
|
5,488
|
5,466
|
6,714
|
6,921
|
7,176
|
7,326
|
7,671
|
7,851
|
6,834
|
7,081
|
7,347
|
7,575
|
7,804
|
7,834
|
7,900
|
8,100
|
8,200
|
8,400
|
8,800
|
9,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
46,278
|
48,415
|
47,594
|
47,853
|
47,083
|
48,689
|
46,884
|
43,960
|
45,794
|
45,641
|
45,727
|
48,560
|
48,662
|
49,624
|
51,781
|
52,947
|
54,722
|
55,936
|
59,956
|
60,352
|
62,262
|
96,119
|
101,554
|
103,443
|
106,305
|
102,119
|
89,876
|
85,915
|
104,957
|
103,063
|
100,435
|
96,481
|
102,007
|
101,153
|
89,466
|
63,399
|
63,902
|
62,826
|
63,351
|
70,873
|
76,794
|
80,575
|
81,117
|
70,387
|
68,417
|
61,617
|
57,558
|
56,667
|
54,838
|
53,566
|
52,940
|
51,173
|
46,461
|
42,086
|
42,269
|
|
総資産
|
129,307
|
127,124
|
131,457
|
144,716
|
143,160
|
142,443
|
143,797
|
144,706
|
151,101
|
156,242
|
156,678
|
160,935
|
154,212
|
156,662
|
167,815
|
171,368
|
169,872
|
173,668
|
173,551
|
175,142
|
183,360
|
179,127
|
191,056
|
205,634
|
207,904
|
201,043
|
216,844
|
217,984
|
226,372
|
222,211
|
224,908
|
219,726
|
224,447
|
231,722
|
210,340
|
215,084
|
184,587
|
202,776
|
211,978
|
214,080
|
212,248
|
209,325
|
211,567
|
177,563
|
180,490
|
161,630
|
150,598
|
152,183
|
142,902
|
142,160
|
141,998
|
132,054
|
129,139
|
128,987
|
127,555
|
|
買掛金
|
25,022
|
21,689
|
23,489
|
30,663
|
27,284
|
23,219
|
26,220
|
22,357
|
27,821
|
28,543
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
2,409
|
2,401
|
2,400
|
2,404
|
2,400
|
2,401
|
2,366
|
2,200
|
2,200
|
2,200
|
2,200
|
2,200
|
2,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
34,103
|
31,454
|
34,621
|
44,128
|
39,827
|
37,595
|
42,380
|
37,457
|
39,045
|
42,785
|
39,564
|
38,786
|
33,614
|
35,819
|
41,895
|
43,058
|
39,169
|
36,690
|
39,293
|
36,320
|
34,583
|
32,574
|
37,966
|
46,102
|
41,718
|
35,865
|
44,410
|
40,584
|
36,431
|
36,458
|
39,594
|
35,192
|
35,552
|
40,943
|
32,834
|
40,119
|
37,616
|
54,103
|
62,390
|
61,232
|
58,957
|
55,923
|
59,222
|
32,556
|
41,682
|
39,513
|
36,368
|
44,020
|
38,251
|
41,635
|
43,441
|
38,107
|
42,221
|
48,429
|
50,645
|
|
長期借入金
|
9,079
|
6,818
|
6,766
|
6,719
|
6,666
|
4,416
|
4,400
|
4,400
|
4,400
|
2,200
|
2,200
|
2,200
|
2,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
13,853
|
11,573
|
11,465
|
11,588
|
11,502
|
9,460
|
9,451
|
11,666
|
13,471
|
11,942
|
7,671
|
10,405
|
11,451
|
9,169
|
10,948
|
8,883
|
11,978
|
14,003
|
9,184
|
10,010
|
17,342
|
10,604
|
10,776
|
10,902
|
16,509
|
12,098
|
20,252
|
14,024
|
23,911
|
18,284
|
18,082
|
20,287
|
24,559
|
24,857
|
17,410
|
45,267
|
21,102
|
21,422
|
21,226
|
23,842
|
23,742
|
24,948
|
25,611
|
25,506
|
24,813
|
20,009
|
20,726
|
19,083
|
18,534
|
16,897
|
17,761
|
17,818
|
17,794
|
16,935
|
17,260
|
|
総負債
|
47,956
|
43,027
|
46,086
|
55,716
|
51,329
|
47,055
|
51,831
|
49,123
|
52,516
|
54,727
|
47,235
|
49,191
|
45,065
|
44,988
|
52,843
|
51,941
|
51,147
|
50,693
|
48,477
|
46,330
|
51,925
|
43,178
|
48,742
|
57,004
|
58,227
|
47,963
|
64,662
|
54,608
|
60,342
|
54,742
|
57,676
|
55,479
|
60,111
|
65,800
|
50,244
|
85,386
|
58,718
|
75,525
|
83,616
|
85,074
|
82,699
|
80,871
|
84,833
|
58,062
|
66,495
|
59,522
|
57,094
|
63,103
|
56,785
|
58,532
|
61,202
|
55,925
|
60,015
|
65,364
|
67,905
|
|
資本金及び資本剰余金
|
-
|
-
|
-
|
46,691
|
-
|
-
|
-
|
42,512
|
-
|
-
|
-
|
43,544
|
43,115
|
43,269
|
43,467
|
43,770
|
44,132
|
45,326
|
43,550
|
44,409
|
45,068
|
45,964
|
46,980
|
618
|
622
|
622
|
623
|
623
|
627
|
625
|
619
|
620
|
621
|
621
|
618
|
615
|
615
|
615
|
615
|
616
|
614
|
611
|
611
|
611
|
614
|
615
|
616
|
616
|
617
|
624
|
624
|
624
|
624
|
628
|
628
|
|
利益剰余金
|
-
|
-
|
-
|
42,293
|
-
|
-
|
-
|
53,017
|
-
|
-
|
-
|
68,260
|
66,102
|
68,493
|
71,571
|
75,752
|
74,777
|
77,806
|
81,804
|
84,547
|
86,415
|
90,029
|
95,391
|
100,601
|
101,977
|
104,957
|
103,090
|
114,635
|
114,465
|
116,272
|
118,186
|
115,579
|
115,676
|
116,735
|
115,373
|
86,511
|
82,487
|
83,579
|
84,307
|
84,437
|
85,331
|
84,839
|
83,145
|
75,715
|
70,016
|
57,843
|
48,875
|
44,195
|
40,853
|
38,429
|
35,241
|
30,376
|
23,115
|
17,471
|
13,345
|
|
株主資本
|
81,351
|
84,097
|
85,371
|
89,000
|
91,831
|
95,388
|
91,966
|
95,583
|
98,585
|
101,515
|
109,443
|
111,744
|
109,147
|
111,674
|
114,972
|
119,427
|
118,725
|
122,975
|
125,074
|
128,812
|
131,435
|
135,949
|
142,314
|
148,630
|
149,677
|
153,080
|
152,182
|
163,376
|
166,030
|
167,469
|
167,232
|
164,247
|
164,336
|
165,922
|
160,096
|
129,698
|
125,869
|
127,251
|
128,362
|
129,006
|
129,549
|
128,454
|
126,734
|
119,501
|
113,995
|
102,108
|
93,504
|
89,080
|
86,117
|
83,628
|
80,796
|
76,129
|
69,124
|
63,623
|
59,650
|
|
有利子負債合計
|
11,488
|
9,219
|
9,166
|
9,123
|
9,066
|
6,817
|
6,766
|
6,600
|
6,600
|
4,400
|
4,400
|
4,400
|
4,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-13,525
|
-15,058
|
-14,441
|
-21,841
|
-18,023
|
-21,888
|
-17,960
|
-22,216
|
-20,997
|
-26,087
|
-25,970
|
-31,197
|
-26,576
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
14.12
|
10.96
|
10.74
|
10.25
|
9.87
|
7.15
|
7.36
|
6.9
|
6.69
|
4.33
|
4.02
|
3.94
|
4.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|