|
(単位:千ドル)
|
2Q11
|
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
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
75,269
|
68,979
|
58,719
|
51,169
|
40,757
|
45,238
|
36,130
|
32,315
|
41,066
|
53,546
|
43,822
|
47,125
|
39,817
|
46,266
|
31,260
|
49,864
|
50,866
|
58,008
|
47,924
|
22,991
|
31,431
|
70,320
|
61,520
|
68,982
|
60,637
|
287,076
|
261,854
|
89,993
|
108,892
|
101,789
|
46,733
|
52,003
|
52,631
|
48,705
|
33,123
|
53,512
|
69,270
|
83,284
|
119,162
|
149,987
|
171,862
|
182,891
|
185,094
|
126,574
|
109,950
|
121,589
|
110,691
|
141,455
|
99,580
|
110,624
|
105,739
|
128,410
|
85,136
|
90,258
|
95,914
|
73,610
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
157,752
|
132,435
|
132,410
|
132,424
|
122,570
|
113,349
|
107,486
|
91,700
|
74,684
|
65,098
|
53,208
|
28,000
|
15,745
|
10,009
|
-
|
-
|
85,010
|
74,278
|
43,212
|
44,528
|
38,367
|
26,881
|
18,063
|
13,172
|
4,335
|
3,160
|
2,826
|
4,694
|
4,537
|
|
現金 + 有価証券
|
75,269
|
68,979
|
58,719
|
51,169
|
40,757
|
45,238
|
36,130
|
32,315
|
41,066
|
53,546
|
43,822
|
47,125
|
39,817
|
46,266
|
31,260
|
49,864
|
50,866
|
58,008
|
47,924
|
52,991
|
61,431
|
70,320
|
61,520
|
68,982
|
60,637
|
287,076
|
261,854
|
247,745
|
241,327
|
234,199
|
179,157
|
174,573
|
165,980
|
156,191
|
124,823
|
128,196
|
134,368
|
136,492
|
147,162
|
165,732
|
181,871
|
182,891
|
185,094
|
211,584
|
184,228
|
164,801
|
155,219
|
179,822
|
126,461
|
128,687
|
118,911
|
132,745
|
88,296
|
93,084
|
100,608
|
78,147
|
|
売掛金
|
42,164
|
42,032
|
44,270
|
41,189
|
48,306
|
48,059
|
48,030
|
46,361
|
52,417
|
52,017
|
57,043
|
53,721
|
62,581
|
64,948
|
64,956
|
48,947
|
56,232
|
64,802
|
66,399
|
60,709
|
61,037
|
62,317
|
65,072
|
54,460
|
70,781
|
72,651
|
84,348
|
73,728
|
76,378
|
78,092
|
79,308
|
65,745
|
69,841
|
68,809
|
71,406
|
63,879
|
51,706
|
58,865
|
142,004
|
132,149
|
141,697
|
168,165
|
201,747
|
173,419
|
184,872
|
194,291
|
224,713
|
191,486
|
210,008
|
211,175
|
235,837
|
206,065
|
68,847
|
69,758
|
68,319
|
78,923
|
|
流動資産合計
|
124,027
|
117,813
|
108,928
|
98,723
|
94,760
|
100,173
|
88,405
|
83,636
|
97,956
|
110,997
|
111,052
|
111,838
|
113,577
|
123,471
|
107,411
|
110,487
|
118,348
|
134,983
|
120,028
|
119,700
|
128,196
|
139,239
|
131,462
|
129,125
|
137,601
|
366,310
|
352,462
|
331,205
|
331,643
|
327,456
|
271,048
|
254,235
|
250,290
|
240,305
|
209,432
|
214,795
|
206,494
|
212,114
|
310,065
|
323,186
|
354,910
|
379,515
|
408,478
|
424,056
|
406,879
|
402,360
|
407,923
|
402,501
|
374,186
|
385,254
|
385,855
|
379,980
|
204,603
|
195,388
|
186,300
|
191,043
|
|
有形固定資産
|
68,682
|
66,867
|
65,226
|
63,089
|
61,923
|
62,063
|
61,435
|
60,042
|
59,170
|
59,589
|
58,765
|
57,709
|
57,877
|
57,372
|
56,784
|
56,948
|
60,365
|
59,012
|
57,874
|
56,963
|
56,312
|
55,719
|
55,368
|
53,917
|
56,837
|
56,606
|
60,337
|
60,075
|
58,562
|
63,204
|
64,939
|
69,455
|
74,502
|
79,392
|
79,642
|
76,315
|
74,810
|
73,215
|
72,000
|
69,737
|
66,375
|
64,600
|
62,500
|
60,174
|
58,274
|
61,649
|
61,400
|
65,868
|
68,654
|
67,750
|
71,500
|
69,294
|
63,418
|
61,297
|
60,600
|
50,571
|
|
固定資産合計
|
364,091
|
361,276
|
358,393
|
354,896
|
352,183
|
351,334
|
349,646
|
347,176
|
350,600
|
344,667
|
427,185
|
422,939
|
433,375
|
426,940
|
420,356
|
417,137
|
416,086
|
408,075
|
408,160
|
402,190
|
397,069
|
391,820
|
386,459
|
385,140
|
415,443
|
398,111
|
413,505
|
414,697
|
416,904
|
421,142
|
419,361
|
465,953
|
449,289
|
447,537
|
446,768
|
398,336
|
389,680
|
387,264
|
437,280
|
428,982
|
423,108
|
448,888
|
442,864
|
437,553
|
433,324
|
474,097
|
472,918
|
475,782
|
490,970
|
490,881
|
480,091
|
425,010
|
365,003
|
361,870
|
300,978
|
244,779
|
|
総資産
|
488,118
|
479,089
|
467,321
|
453,619
|
446,943
|
451,507
|
438,051
|
430,812
|
448,556
|
455,664
|
538,237
|
534,777
|
546,952
|
550,411
|
527,767
|
527,624
|
534,434
|
543,058
|
528,188
|
521,890
|
525,265
|
531,059
|
517,921
|
514,265
|
553,044
|
764,421
|
765,967
|
745,902
|
748,547
|
748,598
|
690,409
|
720,188
|
699,579
|
687,842
|
656,200
|
613,131
|
596,174
|
599,378
|
747,345
|
752,168
|
778,018
|
828,403
|
851,342
|
861,609
|
840,203
|
876,457
|
880,841
|
878,283
|
865,156
|
876,135
|
865,946
|
804,990
|
569,606
|
557,258
|
487,278
|
435,822
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
150
|
200
|
200
|
3,750
|
3,750
|
3,750
|
3,750
|
4,688
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,750
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
4,694
|
4,903
|
4,947
|
4,795
|
5,060
|
5,256
|
5,778
|
6,799
|
8,643
|
9,969
|
3,360
|
-
|
-
|
-
|
2,500
|
|
流動負債合計
|
40,043
|
30,392
|
39,868
|
28,267
|
37,584
|
32,500
|
39,426
|
30,173
|
38,142
|
32,893
|
35,114
|
28,181
|
32,818
|
34,389
|
36,063
|
31,300
|
32,143
|
32,766
|
33,537
|
30,021
|
29,593
|
32,190
|
34,560
|
28,612
|
50,933
|
52,867
|
62,522
|
50,932
|
59,173
|
60,146
|
54,034
|
58,452
|
60,618
|
58,609
|
65,987
|
67,359
|
59,402
|
51,274
|
137,139
|
134,879
|
152,291
|
191,959
|
224,862
|
234,365
|
240,845
|
251,460
|
248,241
|
245,598
|
249,472
|
256,210
|
272,053
|
274,362
|
67,283
|
72,268
|
61,626
|
65,308
|
|
長期借入金
|
395,398
|
395,542
|
379,662
|
379,807
|
360,155
|
360,299
|
340,664
|
340,748
|
340,835
|
371,250
|
360,313
|
359,375
|
358,438
|
357,500
|
336,563
|
335,625
|
334,688
|
333,750
|
312,813
|
308,821
|
308,058
|
307,296
|
286,697
|
285,924
|
285,153
|
283,998
|
292,489
|
291,863
|
291,237
|
290,614
|
240,541
|
239,889
|
239,032
|
238,400
|
213,024
|
212,380
|
211,736
|
211,095
|
210,500
|
209,811
|
208,612
|
208,014
|
207,400
|
206,816
|
206,218
|
207,817
|
207,300
|
207,016
|
204,574
|
201,301
|
199,600
|
195,762
|
186,847
|
186,902
|
187,000
|
184,514
|
|
固定負債合計
|
441,595
|
443,106
|
428,014
|
429,047
|
410,251
|
411,879
|
393,224
|
394,971
|
396,264
|
428,380
|
367,099
|
366,695
|
368,179
|
366,273
|
346,146
|
347,076
|
348,404
|
349,331
|
327,378
|
324,393
|
323,366
|
321,983
|
299,905
|
298,141
|
312,285
|
369,801
|
354,575
|
354,572
|
353,116
|
353,023
|
303,643
|
338,006
|
336,040
|
343,257
|
302,041
|
297,535
|
286,512
|
290,564
|
300,941
|
301,748
|
301,295
|
383,174
|
369,554
|
375,489
|
344,065
|
346,527
|
347,231
|
346,121
|
334,477
|
333,908
|
327,607
|
317,253
|
281,915
|
277,627
|
279,632
|
274,906
|
|
総負債
|
481,638
|
473,498
|
467,882
|
457,314
|
447,835
|
444,379
|
432,650
|
425,144
|
434,406
|
461,273
|
402,213
|
394,876
|
400,997
|
400,662
|
382,209
|
378,376
|
380,547
|
382,097
|
360,915
|
354,414
|
352,959
|
354,173
|
334,465
|
326,753
|
363,218
|
422,668
|
417,097
|
405,504
|
412,289
|
413,169
|
357,677
|
396,458
|
396,658
|
401,866
|
368,028
|
364,894
|
345,914
|
341,838
|
438,080
|
436,627
|
453,586
|
575,133
|
594,416
|
609,854
|
584,910
|
597,987
|
595,472
|
591,719
|
583,949
|
590,118
|
599,660
|
591,615
|
349,198
|
349,895
|
341,258
|
340,214
|
|
資本金及び資本剰余金
|
942,078
|
942,573
|
938,453
|
938,714
|
939,451
|
940,238
|
930,814
|
932,037
|
935,446
|
937,071
|
927,377
|
927,497
|
925,955
|
924,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-935,606
|
-936,990
|
-939,022
|
-942,417
|
-940,351
|
-933,118
|
-925,421
|
-926,378
|
-921,305
|
-942,689
|
-791,596
|
-787,208
|
-778,473
|
-770,416
|
-764,474
|
-759,190
|
-753,949
|
-744,656
|
-738,849
|
-736,579
|
-730,863
|
-725,450
|
-718,444
|
-713,405
|
-709,910
|
-552,702
|
-539,730
|
-541,538
|
-536,697
|
-534,482
|
-528,164
|
-526,740
|
-543,019
|
-555,236
|
-547,876
|
-583,468
|
-581,130
|
-572,114
|
-551,786
|
-546,357
|
-538,493
|
-526,362
|
-522,494
|
-520,607
|
-512,140
|
-502,747
|
-504,375
|
-502,334
|
-504,323
|
-501,604
|
-519,812
|
-568,702
|
-600,382
|
-612,362
|
-668,720
|
-716,686
|
|
株主資本
|
6,480
|
5,591
|
-561
|
-3,695
|
-892
|
7,128
|
5,401
|
5,668
|
14,150
|
-5,609
|
136,024
|
139,901
|
145,955
|
149,749
|
145,558
|
149,248
|
153,887
|
160,961
|
167,273
|
167,476
|
172,306
|
176,886
|
183,456
|
187,512
|
189,826
|
341,753
|
348,870
|
340,398
|
336,258
|
335,429
|
332,732
|
323,730
|
302,921
|
285,976
|
288,172
|
248,237
|
250,260
|
257,540
|
275,980
|
280,683
|
286,962
|
253,270
|
256,926
|
251,755
|
255,293
|
278,470
|
285,369
|
286,564
|
233,919
|
238,716
|
222,528
|
173,535
|
220,408
|
207,363
|
146,020
|
95,608
|
|
有利子負債合計
|
395,398
|
395,542
|
379,662
|
379,807
|
360,155
|
360,299
|
340,814
|
340,948
|
341,035
|
375,000
|
364,063
|
363,125
|
362,188
|
362,188
|
340,313
|
339,375
|
338,438
|
337,500
|
313,337
|
312,571
|
311,808
|
311,046
|
290,447
|
289,674
|
288,903
|
287,748
|
295,489
|
294,863
|
294,237
|
293,614
|
243,541
|
242,889
|
242,032
|
241,400
|
216,000
|
215,380
|
214,736
|
214,095
|
213,500
|
212,811
|
211,612
|
212,708
|
212,303
|
211,763
|
211,013
|
212,877
|
212,556
|
212,794
|
211,373
|
209,944
|
206,650
|
199,122
|
186,847
|
186,902
|
186,958
|
187,014
|
|
純有利子負債
|
320,129
|
326,563
|
320,943
|
328,638
|
319,398
|
315,061
|
304,684
|
308,633
|
299,969
|
321,454
|
320,241
|
316,000
|
322,371
|
315,922
|
309,053
|
289,511
|
287,572
|
279,492
|
265,413
|
259,580
|
250,377
|
240,726
|
228,927
|
220,692
|
228,266
|
672
|
33,635
|
47,118
|
52,910
|
59,415
|
64,384
|
68,316
|
76,052
|
85,209
|
91,177
|
87,184
|
80,368
|
77,603
|
66,338
|
47,079
|
29,741
|
29,817
|
27,209
|
179
|
26,785
|
48,076
|
57,337
|
32,972
|
84,912
|
81,257
|
87,739
|
66,377
|
98,551
|
93,818
|
86,350
|
108,867
|
|
DEレシオ(%)
|
6101.82
|
7074.62
|
-67675.94
|
-10278.94
|
-40376.12
|
5054.7
|
6310.2
|
6015.31
|
2410.14
|
-6685.68
|
267.65
|
259.56
|
248.15
|
241.86
|
233.8
|
227.39
|
219.93
|
209.68
|
187.32
|
186.64
|
180.96
|
175.85
|
158.32
|
154.48
|
152.19
|
84.2
|
84.7
|
86.62
|
87.5
|
87.53
|
73.19
|
75.03
|
79.9
|
84.41
|
74.96
|
86.76
|
85.81
|
83.13
|
77.36
|
75.82
|
73.74
|
83.98
|
82.63
|
84.11
|
82.66
|
76.45
|
74.48
|
74.26
|
90.36
|
87.95
|
92.86
|
114.74
|
84.77
|
90.13
|
128.04
|
195.6
|