|
(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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
711
|
763
|
477
|
602
|
3,127
|
3,089
|
3,239
|
3,196
|
3,310
|
3,408
|
2,566
|
3,147
|
3,841
|
3,908
|
3,758
|
4,222
|
4,738
|
5,558
|
5,995
|
6,934
|
2,820
|
3,427
|
2,471
|
3,091
|
4,601
|
4,930
|
3,243
|
3,586
|
6,590
|
6,355
|
4,325
|
5,461
|
6,005
|
1,790
|
362
|
1,124
|
658
|
1,357
|
370
|
420
|
739
|
24,051
|
4,221
|
400
|
1,100
|
228
|
1,364
|
530
|
215
|
131
|
238
|
423
|
342
|
451
|
196
|
|
現金 + 有価証券
|
711
|
763
|
477
|
602
|
3,127
|
3,089
|
3,239
|
3,196
|
3,310
|
3,408
|
2,566
|
3,147
|
3,841
|
3,908
|
3,758
|
4,222
|
4,738
|
5,558
|
5,995
|
6,934
|
2,820
|
3,427
|
2,471
|
3,091
|
4,601
|
4,930
|
3,243
|
3,586
|
6,590
|
6,355
|
4,325
|
5,461
|
6,005
|
1,790
|
362
|
1,124
|
658
|
1,357
|
370
|
420
|
739
|
24,051
|
4,221
|
400
|
1,100
|
228
|
1,364
|
530
|
215
|
131
|
238
|
423
|
342
|
451
|
196
|
|
売掛金
|
12,500
|
11,112
|
12,423
|
12,131
|
12,520
|
13,028
|
12,097
|
12,990
|
12,510
|
11,943
|
13,201
|
12,488
|
12,254
|
12,372
|
12,277
|
3,231
|
3,079
|
3,286
|
3,373
|
3,354
|
7,276
|
6,637
|
7,292
|
8,871
|
8,624
|
11,911
|
12,843
|
12,338
|
12,420
|
10,280
|
14,123
|
9,396
|
24,024
|
23,226
|
27,995
|
34,948
|
29,635
|
32,541
|
44,885
|
41,675
|
36,409
|
33,447
|
46,843
|
62,152
|
50,337
|
40,496
|
65,178
|
67,882
|
59,119
|
55,577
|
55,457
|
58,341
|
49,849
|
64,270
|
51,713
|
|
流動資産合計
|
14,147
|
12,572
|
13,597
|
13,485
|
16,397
|
16,766
|
16,209
|
17,032
|
16,474
|
15,950
|
16,428
|
16,307
|
16,729
|
16,874
|
16,729
|
8,026
|
8,319
|
10,255
|
10,802
|
11,754
|
12,377
|
10,606
|
10,388
|
12,719
|
13,845
|
17,439
|
16,672
|
16,869
|
19,866
|
17,395
|
19,715
|
16,366
|
32,744
|
26,847
|
30,289
|
39,024
|
34,065
|
37,397
|
48,723
|
45,564
|
40,780
|
61,763
|
55,961
|
66,110
|
55,814
|
43,602
|
69,791
|
72,494
|
62,401
|
58,624
|
57,916
|
61,506
|
52,957
|
67,574
|
55,038
|
|
有形固定資産
|
255
|
214
|
225
|
250
|
301
|
268
|
244
|
211
|
182
|
156
|
135
|
116
|
89
|
63
|
134
|
120
|
187
|
336
|
336
|
329
|
691
|
644
|
600
|
1,120
|
1,163
|
1,391
|
1,701
|
1,795
|
1,630
|
1,566
|
1,444
|
1,328
|
5,674
|
5,343
|
4,851
|
4,275
|
3,769
|
3,339
|
2,976
|
2,593
|
2,226
|
1,912
|
1,573
|
1,427
|
1,355
|
1,704
|
1,875
|
1,690
|
1,590
|
1,625
|
1,787
|
1,790
|
1,830
|
2,189
|
1,487
|
|
固定資産合計
|
11,954
|
9,345
|
9,356
|
9,379
|
9,703
|
9,656
|
9,619
|
9,573
|
9,832
|
9,808
|
8,757
|
8,738
|
8,711
|
13,198
|
13,170
|
13,210
|
13,012
|
18,369
|
18,420
|
18,276
|
52,733
|
54,468
|
54,558
|
53,995
|
53,236
|
52,285
|
48,616
|
47,592
|
46,438
|
45,146
|
44,042
|
43,161
|
102,270
|
102,411
|
123,851
|
120,400
|
117,375
|
146,165
|
143,143
|
140,592
|
137,971
|
135,407
|
132,032
|
129,644
|
127,322
|
125,410
|
297,537
|
286,881
|
277,440
|
272,706
|
268,026
|
263,451
|
261,424
|
257,435
|
251,569
|
|
総資産
|
26,101
|
21,917
|
22,953
|
22,864
|
26,100
|
26,422
|
25,828
|
26,605
|
26,306
|
25,758
|
25,185
|
25,045
|
25,440
|
30,072
|
29,899
|
21,236
|
21,331
|
28,624
|
29,222
|
30,030
|
65,110
|
65,074
|
64,946
|
66,714
|
67,081
|
69,724
|
65,288
|
64,461
|
66,304
|
62,541
|
63,757
|
59,527
|
135,014
|
129,258
|
154,140
|
159,424
|
151,440
|
183,562
|
191,866
|
186,156
|
178,751
|
197,170
|
187,993
|
195,754
|
183,136
|
169,012
|
367,328
|
359,375
|
339,841
|
331,330
|
325,942
|
324,957
|
314,381
|
325,009
|
306,607
|
|
買掛金
|
1,841
|
1,983
|
2,425
|
2,739
|
2,389
|
2,296
|
2,468
|
2,333
|
508
|
370
|
1,505
|
1,343
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
787
|
-
|
1,800
|
2,000
|
-
|
6,727
|
15,884
|
3,124
|
-
|
-
|
-
|
-
|
-
|
-
|
28,505
|
28,716
|
17,188
|
16,130
|
17,178
|
17,646
|
12,058
|
27,595
|
17,036
|
|
流動負債合計
|
16,549
|
16,129
|
17,283
|
17,726
|
17,516
|
18,267
|
18,092
|
18,952
|
18,551
|
17,954
|
16,731
|
16,317
|
16,394
|
16,211
|
15,636
|
7,156
|
6,751
|
5,646
|
6,054
|
6,430
|
16,019
|
14,516
|
14,591
|
15,975
|
16,114
|
18,525
|
19,657
|
18,203
|
19,142
|
15,933
|
15,464
|
16,522
|
28,170
|
29,485
|
30,651
|
36,989
|
35,509
|
47,961
|
55,402
|
48,090
|
45,024
|
66,376
|
53,699
|
58,997
|
50,482
|
38,541
|
81,135
|
75,341
|
64,787
|
58,057
|
56,207
|
58,438
|
53,242
|
64,688
|
49,917
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,178
|
-
|
17,768
|
17,096
|
16,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,844
|
-
|
53,792
|
50,910
|
42,542
|
60,544
|
58,923
|
57,199
|
51,537
|
44,636
|
40,879
|
35,638
|
26,783
|
20,416
|
165,942
|
159,379
|
155,147
|
151,870
|
147,610
|
143,258
|
137,316
|
134,623
|
130,271
|
|
固定負債合計
|
1,503
|
234
|
335
|
427
|
371
|
405
|
30
|
20
|
20
|
20
|
18
|
17
|
16
|
15
|
13
|
11
|
10
|
109
|
83
|
168
|
22,328
|
18,782
|
17,768
|
17,096
|
16,215
|
15,344
|
11,541
|
10,658
|
9,707
|
7,190
|
6,953
|
201
|
63,038
|
54,202
|
76,345
|
73,038
|
64,228
|
82,164
|
80,529
|
79,173
|
71,481
|
65,186
|
60,182
|
54,396
|
44,986
|
38,411
|
185,684
|
178,868
|
172,615
|
168,471
|
162,985
|
157,914
|
151,007
|
148,881
|
143,841
|
|
総負債
|
18,052
|
16,363
|
17,618
|
18,153
|
17,887
|
18,672
|
18,122
|
18,972
|
18,571
|
17,974
|
16,749
|
16,334
|
16,410
|
16,226
|
15,649
|
7,167
|
6,761
|
5,755
|
6,137
|
6,598
|
38,347
|
33,298
|
32,359
|
33,071
|
32,329
|
33,869
|
31,198
|
28,861
|
28,849
|
23,123
|
22,417
|
16,723
|
91,208
|
83,687
|
106,996
|
110,027
|
99,737
|
130,125
|
135,931
|
127,263
|
116,505
|
131,562
|
113,881
|
113,393
|
95,468
|
76,952
|
266,819
|
254,209
|
237,402
|
226,528
|
219,192
|
216,352
|
204,249
|
213,569
|
193,758
|
|
資本金及び資本剰余金
|
6
|
6
|
6
|
6
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|
利益剰余金
|
-61,756
|
-65,416
|
-65,805
|
-66,521
|
-67,088
|
-67,442
|
-67,570
|
-67,679
|
-67,611
|
-67,601
|
-67,468
|
-67,271
|
-67,019
|
-62,244
|
-62,110
|
-62,192
|
-61,755
|
-53,516
|
-53,632
|
-53,295
|
-52,519
|
-50,132
|
-49,808
|
-48,828
|
-47,884
|
-46,844
|
-49,566
|
-48,250
|
-46,636
|
-44,879
|
-43,189
|
-41,924
|
-41,121
|
-39,555
|
-38,006
|
-35,929
|
-33,805
|
-32,443
|
-30,629
|
-28,062
|
-25,182
|
-22,298
|
-14,494
|
-7,316
|
-2,452
|
990
|
2,537
|
5,080
|
2,451
|
4,602
|
6,414
|
7,553
|
9,848
|
10,963
|
11,840
|
|
株主資本
|
8,049
|
5,554
|
5,335
|
4,711
|
8,213
|
7,750
|
7,706
|
7,633
|
7,735
|
7,784
|
8,436
|
8,711
|
9,030
|
13,846
|
14,250
|
14,069
|
14,570
|
22,869
|
23,085
|
23,432
|
26,763
|
31,776
|
32,587
|
33,643
|
34,752
|
35,855
|
34,090
|
35,600
|
37,455
|
39,418
|
41,340
|
42,804
|
43,806
|
45,571
|
47,144
|
49,397
|
51,703
|
53,437
|
55,935
|
58,893
|
62,246
|
65,608
|
74,112
|
82,361
|
87,668
|
92,060
|
100,509
|
105,166
|
102,439
|
104,802
|
106,750
|
108,605
|
110,132
|
111,440
|
112,849
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,178
|
-
|
17,768
|
17,096
|
16,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63,631
|
-
|
55,592
|
52,910
|
42,542
|
67,271
|
74,807
|
60,323
|
51,537
|
44,636
|
40,879
|
35,638
|
26,783
|
20,416
|
194,447
|
172,335
|
172,335
|
168,000
|
164,788
|
160,904
|
149,374
|
162,218
|
147,307
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,358
|
-
|
15,297
|
14,005
|
11,614
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,626
|
-
|
55,230
|
51,786
|
41,884
|
65,914
|
74,437
|
59,903
|
50,798
|
20,585
|
36,658
|
35,238
|
25,683
|
20,188
|
193,083
|
171,805
|
172,120
|
167,869
|
164,550
|
160,481
|
149,032
|
161,767
|
147,111
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82.87
|
-
|
54.52
|
50.82
|
46.66
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
145.26
|
-
|
117.92
|
107.11
|
82.28
|
125.89
|
133.74
|
102.43
|
82.8
|
68.03
|
55.16
|
43.27
|
30.55
|
22.18
|
193.46
|
163.87
|
168.23
|
160.3
|
154.37
|
148.16
|
135.63
|
145.57
|
130.53
|