|
(単位:千ドル)
|
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
|
|
現金同等物
|
53,877
|
13,371
|
14,367
|
14,435
|
50,018
|
50,041
|
37,092
|
32,777
|
-
|
45,399
|
56,294
|
27,756
|
14,451
|
11,197
|
13,078
|
32,035
|
33,247
|
33,323
|
16,927
|
61,262
|
63,407
|
58,421
|
19,406
|
39,373
|
22,629
|
62,813
|
52,000
|
28,900
|
108,410
|
65,100
|
49,300
|
22,221
|
46,600
|
36,600
|
26,308
|
25,800
|
15,200
|
23,000
|
27,501
|
25,440
|
|
有価証券
|
3,752
|
37,801
|
80,755
|
70,513
|
20,570
|
8,004
|
-
|
0
|
-
|
-
|
-
|
32,180
|
34,573
|
29,112
|
19,264
|
19,488
|
-
|
40,169
|
48,013
|
39,091
|
22,385
|
66,914
|
90,545
|
55,621
|
54,978
|
27,962
|
73,300
|
99,976
|
52,082
|
42,300
|
36,000
|
66,600
|
86,100
|
105,200
|
94,700
|
73,100
|
60,100
|
30,600
|
11,900
|
-
|
|
現金 + 有価証券
|
57,629
|
51,172
|
95,122
|
84,948
|
70,588
|
58,045
|
37,092
|
32,777
|
-
|
45,399
|
56,294
|
59,936
|
49,024
|
40,309
|
32,342
|
51,523
|
33,247
|
73,492
|
64,940
|
100,353
|
85,792
|
125,335
|
109,951
|
94,994
|
77,607
|
90,775
|
125,300
|
128,876
|
160,492
|
107,400
|
85,300
|
88,821
|
132,700
|
141,800
|
121,008
|
98,900
|
75,300
|
53,600
|
39,401
|
25,440
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
639
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,397
|
2,065
|
2,621
|
2,612
|
1,910
|
2,876
|
2,817
|
2,853
|
5,338
|
1,098
|
1,105
|
1,556
|
|
流動資産合計
|
58,214
|
51,762
|
96,013
|
88,083
|
72,261
|
59,210
|
38,093
|
33,876
|
61,672
|
46,559
|
57,206
|
60,517
|
49,553
|
41,278
|
33,125
|
42,491
|
33,864
|
74,977
|
66,804
|
101,845
|
88,386
|
128,368
|
114,410
|
100,384
|
82,465
|
97,339
|
134,942
|
137,806
|
169,886
|
118,803
|
99,086
|
103,364
|
147,356
|
157,703
|
142,289
|
117,535
|
96,911
|
70,484
|
54,624
|
37,839
|
|
有形固定資産
|
353
|
367
|
616
|
763
|
793
|
616
|
133
|
-
|
46
|
67
|
79
|
76
|
90
|
101
|
90
|
79
|
68
|
71
|
185
|
167
|
155
|
200
|
538
|
590
|
638
|
616
|
670
|
709
|
659
|
621
|
581
|
613
|
545
|
525
|
511
|
696
|
804
|
755
|
677
|
627
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32,400
|
35,100
|
17,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
364
|
516
|
896
|
1,027
|
978
|
743
|
143
|
10
|
201
|
212
|
221
|
219
|
214
|
182
|
156
|
391
|
357
|
361
|
574
|
603
|
4,722
|
4,559
|
5,585
|
4,755
|
5,958
|
5,818
|
5,751
|
5,788
|
5,629
|
38,035
|
41,191
|
23,038
|
5,973
|
5,988
|
1,455
|
2,604
|
2,317
|
1,874
|
1,030
|
987
|
|
総資産
|
58,578
|
52,278
|
96,909
|
89,110
|
73,239
|
59,953
|
38,236
|
33,886
|
61,873
|
46,771
|
57,427
|
60,736
|
49,767
|
41,460
|
33,281
|
42,882
|
34,221
|
75,338
|
67,378
|
102,448
|
93,108
|
132,927
|
119,995
|
105,139
|
88,423
|
103,157
|
140,693
|
143,594
|
175,515
|
156,838
|
140,277
|
126,402
|
153,329
|
163,691
|
143,744
|
120,139
|
99,228
|
72,358
|
55,654
|
38,826
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,062
|
1,254
|
4,075
|
2,639
|
3,187
|
4,468
|
4,167
|
3,183
|
3,025
|
4,438
|
6,517
|
5,830
|
5,523
|
7,194
|
9,057
|
6,414
|
8,873
|
5,180
|
8,250
|
4,640
|
7,747
|
4,444
|
6,753
|
7,765
|
9,218
|
9,945
|
10,497
|
8,975
|
11,858
|
4,946
|
4,858
|
2,115
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,002
|
3,253
|
3,242
|
6,565
|
-
|
-
|
-
|
-
|
-
|
-
|
3,283
|
5,783
|
-
|
-
|
-
|
3,072
|
7,809
|
12,549
|
-
|
-
|
-
|
-
|
-
|
-
|
41,119
|
|
流動負債合計
|
3,962
|
3,668
|
4,912
|
6,606
|
6,134
|
16,836
|
1,797
|
2,309
|
8,111
|
2,789
|
5,347
|
5,288
|
4,097
|
5,890
|
5,733
|
7,269
|
7,502
|
8,832
|
14,541
|
10,024
|
10,825
|
13,317
|
16,745
|
16,949
|
13,433
|
16,147
|
21,660
|
16,627
|
17,517
|
15,875
|
22,012
|
29,901
|
36,612
|
21,847
|
26,119
|
25,121
|
23,999
|
16,713
|
16,524
|
53,284
|
|
長期借入金
|
-
|
-
|
9,911
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,727
|
14,800
|
14,898
|
14,993
|
13,091
|
11,938
|
17,032
|
18,856
|
25,620
|
29,844
|
30,019
|
30,202
|
30,390
|
30,581
|
27,495
|
25,200
|
31,194
|
31,218
|
31,403
|
28,524
|
23,986
|
19,446
|
38,916
|
39,315
|
39,625
|
39,989
|
40,349
|
40,734
|
-
|
|
固定負債合計
|
-
|
46
|
111
|
298
|
-
|
283
|
29
|
-
|
15
|
15
|
15
|
14,727
|
14,800
|
14,898
|
14,993
|
13,091
|
11,988
|
17,225
|
19,070
|
25,832
|
31,475
|
31,531
|
31,591
|
31,710
|
31,769
|
28,519
|
26,083
|
31,932
|
31,808
|
31,838
|
28,800
|
24,102
|
19,450
|
38,919
|
39,317
|
39,708
|
39,990
|
40,350
|
40,734
|
0
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,126
|
2,804
|
5,362
|
20,015
|
18,897
|
20,788
|
20,726
|
20,360
|
19,490
|
26,057
|
33,611
|
35,856
|
42,300
|
44,848
|
48,336
|
48,659
|
45,202
|
44,666
|
47,743
|
48,559
|
49,325
|
47,713
|
50,812
|
54,003
|
56,062
|
60,766
|
65,436
|
64,829
|
63,989
|
57,063
|
57,258
|
53,284
|
|
資本金及び資本剰余金
|
174,329
|
175,286
|
217,081
|
218,530
|
24
|
24
|
24
|
2
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
11
|
11
|
14
|
14
|
19
|
19
|
24
|
24
|
24
|
24
|
27
|
32
|
34
|
34
|
34
|
34
|
35
|
41
|
44
|
44
|
1
|
44
|
44
|
44
|
1
|
|
利益剰余金
|
-
|
-
|
-135,098
|
-146,439
|
-163,185
|
-179,710
|
-186,106
|
-190,852
|
-39,019
|
-52,220
|
-63,590
|
-76,358
|
-87,597
|
-98,743
|
-107,913
|
-118,806
|
-127,637
|
-137,552
|
-154,696
|
-171,197
|
-188,386
|
-205,913
|
-224,529
|
-241,449
|
-256,688
|
-272,000
|
-287,700
|
-306,500
|
-277,300
|
-296,400
|
-318,600
|
-340,400
|
-363,100
|
-384,900
|
-412,100
|
-437,200
|
-460,000
|
-480,700
|
-498,700
|
-512,200
|
|
株主資本
|
54,581
|
48,564
|
81,975
|
72,104
|
58,104
|
42,824
|
36,410
|
31,553
|
53,747
|
43,967
|
52,065
|
40,721
|
30,870
|
20,672
|
12,555
|
22,522
|
14,731
|
49,281
|
33,767
|
66,592
|
50,808
|
88,079
|
71,659
|
56,480
|
43,221
|
58,491
|
92,950
|
95,035
|
126,190
|
109,125
|
89,465
|
72,399
|
97,267
|
102,925
|
78,308
|
55,310
|
35,239
|
15,295
|
-1,604
|
-14,458
|
|
有利子負債合計
|
-
|
-
|
9,911
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,727
|
14,800
|
14,898
|
14,993
|
15,093
|
15,191
|
20,274
|
25,421
|
25,620
|
29,844
|
30,019
|
30,202
|
30,390
|
30,581
|
30,778
|
30,983
|
31,194
|
31,218
|
31,403
|
31,596
|
31,795
|
31,995
|
38,916
|
39,315
|
39,625
|
39,989
|
40,349
|
40,734
|
41,119
|
|
純有利子負債
|
-
|
-
|
-85,211
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-45,209
|
-34,224
|
-25,411
|
-17,349
|
-36,430
|
-18,056
|
-53,218
|
-39,519
|
-74,733
|
-55,948
|
-95,316
|
-79,749
|
-64,604
|
-47,026
|
-59,997
|
-94,317
|
-97,682
|
-129,274
|
-75,997
|
-53,704
|
-57,026
|
-100,705
|
-102,884
|
-81,693
|
-59,275
|
-35,311
|
-13,251
|
1,333
|
15,679
|
|
DEレシオ(%)
|
-
|
-
|
12.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36.17
|
47.94
|
72.07
|
119.42
|
67.01
|
103.12
|
41.14
|
75.28
|
38.47
|
58.74
|
34.08
|
42.15
|
53.81
|
70.75
|
52.62
|
33.33
|
32.82
|
24.74
|
28.78
|
35.32
|
43.92
|
32.89
|
37.81
|
50.21
|
71.64
|
113.48
|
263.81
|
-2539.53
|
-284.4
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|