|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
|
現金同等物
|
1
|
-
|
3
|
0
|
0
|
5
|
0
|
40
|
225
|
100
|
100
|
205
|
268
|
353
|
197
|
288
|
448
|
571
|
424
|
886
|
944
|
1,684
|
1,790
|
1,564
|
3,347
|
4,672
|
10,111
|
18,461
|
24,810
|
23,040
|
24,965
|
37,688
|
42,649
|
47,074
|
54,108
|
80,956
|
113,986
|
127,924
|
170,497
|
201,175
|
167,470
|
175,910
|
247,031
|
240,781
|
187,197
|
159,383
|
178,134
|
213,274
|
174,141
|
170,884
|
183,904
|
193,521
|
195,740
|
168,588
|
182,224
|
184,934
|
|
現金 + 有価証券
|
1
|
-
|
3
|
0
|
0
|
5
|
0
|
40
|
225
|
100
|
100
|
205
|
268
|
353
|
197
|
288
|
448
|
571
|
424
|
886
|
944
|
1,684
|
1,790
|
1,564
|
3,347
|
4,672
|
10,111
|
18,461
|
24,810
|
23,040
|
24,965
|
37,688
|
42,649
|
47,074
|
54,108
|
80,956
|
113,986
|
127,924
|
170,497
|
201,175
|
167,470
|
175,910
|
247,031
|
240,781
|
187,197
|
159,383
|
178,134
|
213,274
|
174,141
|
170,884
|
183,904
|
193,521
|
195,740
|
168,588
|
182,224
|
184,934
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
119
|
99
|
135
|
194
|
257
|
183
|
252
|
284
|
501
|
341
|
526
|
1,021
|
1,333
|
3,015
|
3,335
|
8,442
|
7,549
|
6,912
|
9,110
|
22,974
|
21,183
|
17,428
|
29,693
|
50,788
|
36,039
|
28,195
|
34,580
|
52,543
|
93,482
|
76,951
|
88,475
|
134,250
|
129,843
|
133,489
|
142,963
|
154,997
|
119,822
|
87,262
|
99,860
|
134,998
|
113,344
|
85,969
|
105,325
|
133,896
|
105,148
|
87,692
|
104,045
|
146,193
|
|
流動資産合計
|
1
|
0
|
3
|
0
|
0
|
5
|
0
|
40
|
443
|
285
|
381
|
567
|
656
|
758
|
825
|
915
|
1,504
|
1,146
|
1,398
|
2,447
|
3,215
|
5,565
|
6,463
|
11,557
|
12,619
|
13,098
|
19,904
|
42,115
|
46,751
|
42,326
|
56,452
|
90,391
|
81,292
|
78,819
|
92,685
|
136,801
|
210,524
|
212,225
|
266,763
|
347,132
|
306,141
|
319,315
|
399,342
|
403,600
|
320,186
|
255,113
|
290,247
|
356,373
|
299,810
|
266,475
|
300,377
|
335,567
|
309,585
|
267,972
|
300,924
|
344,957
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
44
|
76
|
75
|
76
|
79
|
78
|
101
|
98
|
110
|
161
|
233
|
352
|
538
|
804
|
1,088
|
1,298
|
1,538
|
1,868
|
1,978
|
2,319
|
2,739
|
3,153
|
3,801
|
4,704
|
5,428
|
5,885
|
6,080
|
6,751
|
7,848
|
9,042
|
11,165
|
13,186
|
15,902
|
19,024
|
19,906
|
17,689
|
18,151
|
14,075
|
15,224
|
13,862
|
12,978
|
12,231
|
11,789
|
11,488
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
7
|
44
|
76
|
75
|
76
|
154
|
153
|
176
|
173
|
110
|
161
|
233
|
352
|
538
|
804
|
1,088
|
1,298
|
1,538
|
1,868
|
1,978
|
2,319
|
13,519
|
14,152
|
15,033
|
16,899
|
17,633
|
17,980
|
18,074
|
21,676
|
29,962
|
30,839
|
48,002
|
75,492
|
94,511
|
102,798
|
103,849
|
120,681
|
126,569
|
125,086
|
126,409
|
123,052
|
119,193
|
126,372
|
121,864
|
123,044
|
122,750
|
134,859
|
136,289
|
|
総資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
451
|
330
|
457
|
643
|
733
|
913
|
979
|
1,092
|
1,678
|
1,256
|
1,560
|
2,681
|
3,567
|
6,104
|
7,268
|
12,645
|
13,917
|
14,637
|
21,773
|
44,093
|
49,071
|
55,846
|
70,604
|
105,425
|
98,191
|
96,452
|
110,665
|
154,875
|
232,200
|
242,187
|
297,602
|
395,134
|
381,633
|
413,826
|
502,140
|
507,449
|
440,867
|
381,682
|
415,333
|
482,782
|
422,862
|
385,668
|
426,749
|
457,431
|
432,629
|
390,722
|
435,783
|
481,246
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
94
|
55
|
93
|
60
|
61
|
79
|
101
|
95
|
69
|
89
|
113
|
61
|
395
|
317
|
467
|
472
|
412
|
635
|
750
|
1,022
|
1,527
|
1,758
|
1,300
|
1,713
|
1,221
|
2,592
|
3,886
|
1,642
|
2,610
|
3,957
|
5,119
|
6,318
|
8,555
|
7,158
|
7,191
|
-
|
-
|
10,391
|
-
|
-
|
-
|
8,898
|
-
|
-
|
-
|
10,478
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
974
|
974
|
974
|
992
|
916
|
950
|
970
|
1,492
|
1,416
|
916
|
916
|
906
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
70
|
81
|
88
|
92
|
104
|
121
|
10
|
43
|
356
|
250
|
381
|
531
|
516
|
499
|
665
|
726
|
1,057
|
664
|
904
|
1,439
|
1,544
|
3,577
|
4,545
|
8,762
|
9,291
|
10,376
|
15,994
|
29,134
|
25,426
|
24,212
|
37,313
|
62,771
|
50,064
|
41,965
|
52,411
|
74,583
|
118,270
|
96,650
|
151,893
|
220,887
|
189,480
|
186,814
|
253,109
|
247,143
|
180,370
|
127,299
|
161,547
|
224,454
|
171,931
|
141,640
|
204,292
|
237,105
|
221,532
|
185,853
|
223,803
|
262,880
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,654
|
1,716
|
1,754
|
1,791
|
1,529
|
1,560
|
1,585
|
2,749
|
2,876
|
1,726
|
1,716
|
1,736
|
2,714
|
2,714
|
2,714
|
2,714
|
4,697
|
5
|
5
|
5
|
20
|
20
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
61
|
61
|
61
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,654
|
1,929
|
1,995
|
2,923
|
2,359
|
2,254
|
1,760
|
2,867
|
2,950
|
2,096
|
2,050
|
2,585
|
3,479
|
3,493
|
3,434
|
3,434
|
5,391
|
699
|
8
|
5
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43
|
418
|
311
|
443
|
531
|
516
|
499
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,866
|
39,242
|
64,766
|
52,987
|
44,324
|
54,665
|
76,343
|
121,137
|
99,600
|
153,989
|
222,937
|
192,065
|
190,293
|
256,602
|
250,577
|
183,804
|
132,690
|
162,246
|
224,462
|
171,936
|
141,660
|
204,312
|
237,105
|
221,532
|
185,853
|
223,803
|
262,880
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
61
|
0
|
193
|
70
|
221
|
1,378
|
1,532
|
1,644
|
1,702
|
1,761
|
1,824
|
1,749
|
6,806
|
5,557
|
6,612
|
7,294
|
13,895
|
29,322
|
12,988
|
34,791
|
32,716
|
41,239
|
36,848
|
49,063
|
60,121
|
79,195
|
90,756
|
102,067
|
118,409
|
133,828
|
130,683
|
144,929
|
160,644
|
187,676
|
218,493
|
248,635
|
295,036
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
利益剰余金
|
-131
|
-143
|
-147
|
-154
|
-
|
-
|
-
|
-
|
-1,347
|
-1,514
|
-1,630
|
-1,591
|
-1,544
|
-1,410
|
-1,427
|
-6,425
|
-4,908
|
-5,992
|
-6,611
|
-12,617
|
-27,264
|
-32,005
|
-32,075
|
-28,841
|
-36,622
|
-32,597
|
-43,293
|
-45,180
|
-55,558
|
-60,766
|
-67,062
|
-69,257
|
-71,105
|
-70,293
|
-70,128
|
-61,853
|
-46,883
|
-39,162
|
-34,316
|
2,734
|
20,800
|
30,510
|
33,533
|
37,007
|
34,616
|
20,723
|
15,580
|
18,138
|
11,968
|
-16,769
|
-39,993
|
-35,100
|
-51,095
|
-68,135
|
-86,761
|
-96,723
|
|
株主資本
|
-69
|
-81
|
-85
|
-92
|
-105
|
-116
|
-11
|
-4
|
32
|
18
|
13
|
111
|
217
|
413
|
313
|
365
|
626
|
612
|
681
|
1,274
|
2,065
|
2,527
|
2,722
|
3,883
|
4,625
|
4,260
|
5,778
|
14,959
|
23,644
|
29,979
|
31,362
|
40,658
|
45,203
|
52,127
|
56,000
|
78,532
|
111,063
|
142,587
|
143,613
|
172,197
|
189,568
|
223,533
|
245,538
|
256,872
|
257,063
|
248,992
|
253,087
|
258,320
|
250,926
|
244,008
|
222,437
|
220,326
|
211,097
|
204,869
|
211,980
|
218,366
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,628
|
2,691
|
2,728
|
2,783
|
2,446
|
2,510
|
2,555
|
4,241
|
4,292
|
2,642
|
2,632
|
2,642
|
2,714
|
2,714
|
2,714
|
2,714
|
4,697
|
5
|
5
|
5
|
20
|
20
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-39
|
-
|
-
|
-
|
-354
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-20,412
|
-22,275
|
-34,961
|
-39,867
|
-44,629
|
-51,598
|
-78,401
|
-109,745
|
-123,632
|
-167,855
|
-198,543
|
-164,828
|
-173,196
|
-244,317
|
-238,067
|
-184,483
|
-154,686
|
-178,129
|
-213,269
|
-174,136
|
-170,864
|
-183,884
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
328.89
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.77
|
8.58
|
6.71
|
6.16
|
4.69
|
4.48
|
3.25
|
3.82
|
3.01
|
1.84
|
1.53
|
1.39
|
1.21
|
1.11
|
1.06
|
1.06
|
1.89
|
0.0
|
0.0
|
0.0
|
0.01
|
0.01
|
-
|
-
|
-
|
-
|
-
|