|
(単位:千ドル)
|
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
|
4Q25
|
1Q25
|
|
現金同等物
|
14,307
|
16,761
|
10,410
|
14,967
|
13,205
|
9,234
|
6,232
|
14,396
|
17,681
|
8,516
|
5,316
|
13,266
|
13,782
|
14,668
|
15,346
|
19,047
|
18,851
|
13,710
|
10,425
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
79,483
|
80,818
|
88,442
|
87,365
|
52,500
|
61,313
|
68,258
|
75,832
|
83,906
|
89,358
|
75,190
|
81,329
|
82,101
|
80,969
|
85,606
|
91,221
|
91,520
|
87,000
|
93,968
|
102,106
|
100,340
|
83,902
|
81,597
|
91,363
|
99,977
|
55,704
|
67,000
|
32,623
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,495
|
29,325
|
32,326
|
22,655
|
12,862
|
5,475
|
-
|
|
現金 + 有価証券
|
14,307
|
16,761
|
10,410
|
14,967
|
13,205
|
9,234
|
6,232
|
14,396
|
17,681
|
8,516
|
5,316
|
13,266
|
13,782
|
14,668
|
15,346
|
19,047
|
18,851
|
13,710
|
10,425
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
79,483
|
80,818
|
88,442
|
87,365
|
52,500
|
61,313
|
68,258
|
75,832
|
83,906
|
89,358
|
75,190
|
81,329
|
82,101
|
80,969
|
85,606
|
91,221
|
91,520
|
87,000
|
93,968
|
102,106
|
100,340
|
102,397
|
110,922
|
123,689
|
122,632
|
68,566
|
72,475
|
32,623
|
|
売掛金
|
52,513
|
47,224
|
58,790
|
58,681
|
63,591
|
57,996
|
60,071
|
63,784
|
59,080
|
61,770
|
63,695
|
63,904
|
67,013
|
63,178
|
62,865
|
62,174
|
62,012
|
54,243
|
54,871
|
35,979
|
37,017
|
35,150
|
37,368
|
36,359
|
38,171
|
38,409
|
35,654
|
36,241
|
43,531
|
41,562
|
40,357
|
41,876
|
43,689
|
45,027
|
43,086
|
33,167
|
33,523
|
33,799
|
37,891
|
35,705
|
37,928
|
38,576
|
39,022
|
40,877
|
43,887
|
45,738
|
53,507
|
46,627
|
48,215
|
48,140
|
47,209
|
43,909
|
43,729
|
40,255
|
38,753
|
-
|
|
商品及び製品
|
120,789
|
121,554
|
132,572
|
117,372
|
108,247
|
109,481
|
109,698
|
97,975
|
100,576
|
121,793
|
130,095
|
129,598
|
125,830
|
125,181
|
119,814
|
107,315
|
97,838
|
98,570
|
100,310
|
27,588
|
28,227
|
27,132
|
27,965
|
29,249
|
29,228
|
27,799
|
26,480
|
30,971
|
34,912
|
38,242
|
35,411
|
36,826
|
39,108
|
36,541
|
34,835
|
34,235
|
33,316
|
31,999
|
32,906
|
36,304
|
40,151
|
40,365
|
38,538
|
43,900
|
48,391
|
49,922
|
46,834
|
48,048
|
45,653
|
42,325
|
40,037
|
41,003
|
41,742
|
39,379
|
38,797
|
53,109
|
|
流動資産合計
|
199,452
|
197,579
|
219,210
|
206,150
|
199,738
|
193,561
|
193,416
|
190,279
|
191,282
|
207,041
|
214,143
|
222,410
|
223,306
|
220,236
|
216,542
|
203,810
|
192,935
|
180,999
|
178,975
|
199,462
|
160,567
|
157,666
|
149,250
|
152,286
|
154,916
|
162,574
|
163,344
|
165,246
|
159,721
|
162,972
|
166,165
|
167,308
|
137,040
|
144,753
|
149,884
|
145,423
|
155,186
|
160,314
|
148,074
|
154,734
|
161,869
|
161,872
|
165,029
|
177,716
|
185,876
|
185,094
|
196,626
|
198,714
|
198,939
|
199,320
|
201,382
|
211,138
|
212,359
|
152,415
|
152,740
|
136,045
|
|
有形固定資産
|
92,285
|
91,320
|
99,516
|
94,826
|
94,241
|
93,147
|
91,913
|
90,043
|
87,784
|
93,996
|
91,565
|
90,228
|
91,032
|
87,656
|
92,875
|
90,680
|
87,029
|
86,303
|
81,334
|
49,957
|
48,436
|
46,564
|
49,995
|
48,626
|
47,761
|
46,236
|
45,908
|
46,371
|
55,893
|
54,518
|
53,134
|
55,287
|
60,519
|
58,925
|
56,402
|
55,059
|
52,270
|
50,045
|
55,384
|
53,482
|
54,292
|
53,886
|
53,633
|
52,048
|
50,240
|
49,440
|
47,789
|
50,601
|
51,988
|
55,964
|
54,965
|
55,106
|
54,805
|
53,195
|
52,586
|
59,086
|
|
固定資産合計
|
288,640
|
286,952
|
312,752
|
306,731
|
305,799
|
303,946
|
301,876
|
299,138
|
295,997
|
350,556
|
322,204
|
319,481
|
322,715
|
224,481
|
236,720
|
232,833
|
228,374
|
226,056
|
213,213
|
166,117
|
163,712
|
160,952
|
175,035
|
172,112
|
170,984
|
167,942
|
166,095
|
167,081
|
202,679
|
199,362
|
196,920
|
218,535
|
225,848
|
222,342
|
215,815
|
211,078
|
205,015
|
199,477
|
216,314
|
215,945
|
211,376
|
207,827
|
203,815
|
199,894
|
195,596
|
201,556
|
197,209
|
197,276
|
199,931
|
201,890
|
197,808
|
195,029
|
194,455
|
193,640
|
196,195
|
225,615
|
|
総資産
|
488,092
|
484,531
|
531,962
|
512,881
|
505,537
|
497,507
|
495,292
|
489,417
|
487,279
|
557,597
|
536,347
|
541,891
|
546,021
|
444,717
|
453,262
|
436,643
|
421,309
|
407,055
|
392,188
|
365,579
|
324,279
|
318,618
|
324,285
|
324,398
|
325,900
|
330,516
|
329,439
|
332,327
|
362,400
|
362,334
|
363,085
|
385,843
|
362,888
|
367,095
|
365,699
|
356,501
|
360,201
|
359,791
|
364,388
|
370,679
|
373,245
|
369,699
|
368,844
|
377,610
|
381,472
|
386,650
|
393,835
|
395,990
|
398,870
|
401,210
|
399,190
|
406,167
|
406,814
|
346,055
|
348,935
|
361,660
|
|
買掛金
|
23,877
|
21,845
|
27,924
|
19,605
|
21,679
|
20,873
|
22,256
|
20,966
|
22,495
|
24,991
|
22,062
|
21,290
|
23,584
|
21,180
|
21,275
|
21,286
|
24,760
|
20,986
|
21,788
|
12,425
|
11,362
|
10,142
|
14,202
|
11,661
|
10,753
|
9,988
|
12,168
|
11,290
|
15,420
|
13,790
|
13,728
|
15,029
|
17,908
|
16,499
|
17,235
|
12,027
|
13,768
|
12,293
|
14,759
|
15,363
|
18,827
|
15,950
|
16,678
|
16,663
|
15,777
|
15,361
|
18,333
|
14,465
|
13,092
|
10,860
|
11,846
|
15,542
|
14,293
|
12,077
|
13,799
|
23,144
|
|
一年内返済予定の長期借入金
|
50,000
|
50,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
96,556
|
94,047
|
50,241
|
39,538
|
41,525
|
40,085
|
43,039
|
39,984
|
43,457
|
47,204
|
41,877
|
42,591
|
43,977
|
41,546
|
40,247
|
40,458
|
44,579
|
40,461
|
40,400
|
25,255
|
26,640
|
24,784
|
29,968
|
29,425
|
26,296
|
27,000
|
29,571
|
27,912
|
32,005
|
30,632
|
31,623
|
38,159
|
38,354
|
38,253
|
37,969
|
31,233
|
34,608
|
32,800
|
35,052
|
38,734
|
40,443
|
38,261
|
37,190
|
41,461
|
39,507
|
39,392
|
41,247
|
38,378
|
35,613
|
34,288
|
33,801
|
36,793
|
33,895
|
32,319
|
33,304
|
45,806
|
|
長期借入金
|
0
|
0
|
90,000
|
85,000
|
70,000
|
60,000
|
57,500
|
45,000
|
35,000
|
95,500
|
105,500
|
105,500
|
104,000
|
101,500
|
106,500
|
85,500
|
63,000
|
45,000
|
40,000
|
35,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
29,575
|
28,193
|
121,846
|
115,941
|
101,930
|
92,972
|
91,037
|
79,157
|
68,985
|
130,135
|
131,535
|
132,376
|
130,979
|
113,613
|
128,335
|
107,162
|
83,463
|
66,620
|
53,242
|
49,885
|
45,519
|
46,142
|
42,962
|
43,031
|
43,624
|
43,765
|
38,164
|
38,639
|
43,899
|
43,980
|
42,335
|
55,420
|
28,517
|
28,395
|
33,401
|
32,270
|
31,281
|
30,297
|
28,787
|
28,493
|
27,481
|
25,494
|
27,839
|
27,522
|
26,649
|
25,836
|
21,156
|
19,931
|
20,111
|
19,295
|
15,548
|
15,001
|
14,550
|
16,040
|
13,651
|
14,702
|
|
総負債
|
126,131
|
122,240
|
172,087
|
155,479
|
143,455
|
133,057
|
134,076
|
119,141
|
112,442
|
177,339
|
173,412
|
174,967
|
174,956
|
155,159
|
168,582
|
147,620
|
128,042
|
107,081
|
93,642
|
75,140
|
72,159
|
70,926
|
72,930
|
72,456
|
69,920
|
70,765
|
67,735
|
66,551
|
75,904
|
74,612
|
73,958
|
93,579
|
66,871
|
66,648
|
71,370
|
63,503
|
65,889
|
63,097
|
63,839
|
67,227
|
67,924
|
63,755
|
65,029
|
68,983
|
66,156
|
65,228
|
62,403
|
58,309
|
55,724
|
53,583
|
49,349
|
51,794
|
48,445
|
48,359
|
46,955
|
60,508
|
|
資本金及び資本剰余金
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
75,134
|
|
利益剰余金
|
247,714
|
250,571
|
249,862
|
249,181
|
252,198
|
253,792
|
251,713
|
260,219
|
265,433
|
270,194
|
251,137
|
254,602
|
260,044
|
184,317
|
188,413
|
193,088
|
199,618
|
205,776
|
206,105
|
184,697
|
147,824
|
149,027
|
150,685
|
154,001
|
157,457
|
160,648
|
164,177
|
168,341
|
172,180
|
176,677
|
179,003
|
182,760
|
186,417
|
191,099
|
193,809
|
192,130
|
192,685
|
195,177
|
194,436
|
195,874
|
196,809
|
197,847
|
197,998
|
203,158
|
208,898
|
213,725
|
219,459
|
224,635
|
229,082
|
232,519
|
236,196
|
240,423
|
244,235
|
182,140
|
184,430
|
187,658
|
|
株主資本
|
361,961
|
362,291
|
359,875
|
357,402
|
362,082
|
364,450
|
361,216
|
370,276
|
374,837
|
380,258
|
362,935
|
366,924
|
371,065
|
289,558
|
284,680
|
289,023
|
293,267
|
299,974
|
298,546
|
290,439
|
252,120
|
247,692
|
251,355
|
251,942
|
255,980
|
259,751
|
261,704
|
265,776
|
286,496
|
287,722
|
289,127
|
292,264
|
296,017
|
300,447
|
294,329
|
292,998
|
294,312
|
296,694
|
300,549
|
303,452
|
305,321
|
305,944
|
303,815
|
308,627
|
315,316
|
321,422
|
331,432
|
337,681
|
343,146
|
347,627
|
349,841
|
354,373
|
358,369
|
297,696
|
301,980
|
301,152
|
|
有利子負債合計
|
50,000
|
50,000
|
90,000
|
85,000
|
70,000
|
60,000
|
57,500
|
45,000
|
35,000
|
95,500
|
105,500
|
105,500
|
104,000
|
101,500
|
106,500
|
85,500
|
63,000
|
45,000
|
40,000
|
35,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
35,693
|
33,239
|
79,590
|
70,033
|
56,795
|
50,766
|
51,268
|
30,604
|
17,319
|
86,984
|
100,184
|
92,234
|
90,218
|
86,832
|
91,154
|
66,453
|
44,149
|
31,290
|
29,575
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-49,483
|
-50,818
|
-58,442
|
-57,365
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
13.81
|
13.8
|
25.01
|
23.78
|
19.33
|
16.46
|
15.92
|
12.15
|
9.34
|
25.11
|
29.07
|
28.75
|
28.03
|
35.05
|
37.41
|
29.58
|
21.48
|
15.0
|
13.4
|
12.05
|
11.9
|
12.11
|
11.94
|
11.91
|
11.72
|
11.55
|
11.46
|
11.29
|
10.47
|
10.43
|
10.38
|
10.26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|