|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
25,204
|
33,043
|
42,518
|
25,189
|
24,127
|
24,423
|
28,110
|
24,194
|
25,693
|
22,862
|
33,407
|
32,146
|
46,410
|
31,795
|
29,496
|
27,271
|
29,616
|
29,416
|
31,215
|
24,072
|
26,705
|
31,274
|
37,677
|
39,474
|
25,260
|
31,102
|
36,159
|
40,456
|
16,677
|
23,378
|
16,675
|
15,021
|
13,768
|
11,882
|
10,851
|
32,955
|
41,069
|
62,356
|
63,792
|
59,532
|
19,143
|
16,463
|
13,991
|
14,741
|
12,905
|
14,122
|
17,215
|
18,257
|
24,662
|
25,800
|
15,163
|
16,939
|
21,611
|
32,318
|
30,046
|
|
現金 + 有価証券
|
25,204
|
33,043
|
42,518
|
25,189
|
24,127
|
24,423
|
28,110
|
24,194
|
25,693
|
22,862
|
33,407
|
32,146
|
46,410
|
31,795
|
29,496
|
27,271
|
29,616
|
29,416
|
31,215
|
24,072
|
26,705
|
31,274
|
37,677
|
39,474
|
25,260
|
31,102
|
36,159
|
40,456
|
16,677
|
23,378
|
16,675
|
15,021
|
13,768
|
11,882
|
10,851
|
32,955
|
41,069
|
62,356
|
63,792
|
59,532
|
19,143
|
16,463
|
13,991
|
14,741
|
12,905
|
14,122
|
17,215
|
18,257
|
24,662
|
25,800
|
15,163
|
16,939
|
21,611
|
32,318
|
30,046
|
|
売掛金
|
14,925
|
18,130
|
10,396
|
11,593
|
9,548
|
11,549
|
11,389
|
9,440
|
17,236
|
13,946
|
12,370
|
10,339
|
12,297
|
15,288
|
15,274
|
17,249
|
15,547
|
22,161
|
10,860
|
12,730
|
16,184
|
18,411
|
11,490
|
11,483
|
11,213
|
11,347
|
16,555
|
17,026
|
12,698
|
15,556
|
15,157
|
17,582
|
14,417
|
12,120
|
17,901
|
15,400
|
17,054
|
19,276
|
19,884
|
17,378
|
18,273
|
27,878
|
36,650
|
27,645
|
27,420
|
27,109
|
35,019
|
24,000
|
29,544
|
28,710
|
35,666
|
44,400
|
36,767
|
29,083
|
34,951
|
|
商品及び製品
|
5,642
|
6,609
|
5,969
|
6,047
|
6,625
|
9,669
|
7,385
|
11,171
|
9,518
|
11,222
|
11,088
|
16,518
|
12,817
|
14,036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,323
|
20,763
|
22,525
|
24,670
|
24,092
|
23,597
|
20,408
|
22,291
|
22,656
|
20,615
|
17,463
|
17,332
|
19,144
|
17,722
|
20,428
|
17,414
|
18,260
|
19,848
|
24,077
|
26,293
|
25,490
|
27,009
|
31,078
|
33,410
|
32,762
|
31,536
|
39,026
|
|
流動資産合計
|
76,427
|
79,450
|
76,820
|
76,978
|
74,762
|
81,856
|
85,165
|
88,903
|
92,628
|
92,919
|
96,734
|
97,456
|
95,738
|
106,137
|
107,495
|
111,694
|
109,879
|
107,311
|
108,069
|
102,730
|
108,137
|
105,258
|
109,389
|
110,726
|
106,751
|
107,091
|
112,814
|
115,400
|
121,488
|
129,244
|
127,785
|
134,783
|
123,627
|
124,554
|
124,542
|
126,677
|
124,802
|
123,138
|
123,197
|
120,248
|
88,066
|
95,440
|
100,574
|
87,220
|
89,325
|
94,554
|
112,309
|
110,070
|
117,347
|
120,118
|
115,334
|
126,325
|
135,190
|
138,205
|
145,712
|
|
有形固定資産
|
11,860
|
12,757
|
13,361
|
13,453
|
13,296
|
13,136
|
13,101
|
13,288
|
13,100
|
13,239
|
13,798
|
16,449
|
18,559
|
19,704
|
19,884
|
19,812
|
19,361
|
19,125
|
18,975
|
18,747
|
18,298
|
17,813
|
17,384
|
17,021
|
16,646
|
16,453
|
16,098
|
17,052
|
16,722
|
16,476
|
17,365
|
17,071
|
16,836
|
16,761
|
16,906
|
17,587
|
17,323
|
17,327
|
17,457
|
17,618
|
25,618
|
25,336
|
25,218
|
24,884
|
24,225
|
24,354
|
25,248
|
25,523
|
25,910
|
27,122
|
29,027
|
32,080
|
34,004
|
36,602
|
44,133
|
|
固定資産合計
|
41,768
|
42,234
|
43,030
|
37,999
|
37,987
|
37,935
|
38,173
|
37,830
|
37,639
|
37,931
|
38,835
|
44,178
|
46,650
|
47,994
|
48,379
|
42,960
|
42,763
|
42,773
|
42,940
|
40,401
|
39,906
|
39,389
|
38,939
|
40,844
|
40,780
|
40,762
|
25,809
|
27,933
|
27,865
|
27,814
|
28,976
|
21,487
|
21,704
|
21,910
|
22,259
|
21,443
|
21,304
|
21,484
|
21,789
|
24,032
|
97,300
|
96,396
|
95,506
|
96,471
|
94,888
|
94,351
|
95,348
|
93,848
|
92,681
|
93,010
|
103,380
|
107,554
|
108,975
|
111,325
|
118,538
|
|
総資産
|
118,195
|
121,684
|
119,850
|
114,977
|
112,749
|
119,791
|
123,338
|
126,733
|
130,267
|
130,850
|
135,569
|
141,634
|
142,388
|
154,131
|
155,874
|
154,654
|
152,642
|
150,084
|
151,009
|
143,131
|
148,043
|
144,647
|
148,328
|
151,570
|
147,531
|
147,853
|
138,623
|
143,333
|
149,353
|
157,058
|
156,761
|
156,270
|
145,331
|
146,464
|
146,801
|
148,120
|
146,106
|
144,622
|
144,986
|
144,280
|
185,366
|
191,836
|
196,080
|
183,691
|
184,213
|
188,905
|
207,657
|
203,918
|
210,028
|
213,128
|
218,714
|
233,879
|
244,165
|
249,530
|
264,250
|
|
買掛金
|
7,316
|
6,335
|
6,330
|
6,303
|
5,970
|
8,559
|
6,125
|
9,429
|
7,714
|
7,563
|
8,117
|
10,084
|
7,132
|
12,657
|
12,702
|
13,334
|
12,036
|
12,508
|
10,909
|
10,325
|
9,233
|
6,247
|
8,071
|
10,295
|
7,142
|
7,162
|
9,386
|
16,151
|
8,296
|
9,317
|
7,477
|
12,405
|
6,797
|
7,617
|
9,253
|
14,253
|
9,713
|
11,669
|
15,753
|
17,972
|
15,124
|
16,139
|
14,650
|
16,662
|
19,473
|
20,149
|
22,532
|
20,222
|
15,085
|
13,554
|
16,365
|
20,788
|
19,509
|
21,887
|
25,390
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
2,000
|
2,000
|
-
|
-
|
-
|
2,000
|
2,000
|
2,000
|
2,000
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
29,380
|
26,821
|
22,721
|
24,248
|
20,521
|
24,655
|
24,976
|
24,877
|
24,276
|
21,735
|
25,035
|
26,110
|
24,648
|
32,075
|
29,949
|
30,327
|
26,069
|
25,304
|
27,737
|
27,923
|
33,403
|
29,182
|
31,684
|
32,038
|
27,601
|
28,243
|
34,445
|
37,295
|
42,702
|
49,051
|
49,109
|
54,887
|
44,545
|
45,140
|
45,959
|
49,234
|
49,479
|
45,592
|
44,502
|
43,573
|
51,231
|
58,900
|
68,567
|
59,424
|
60,817
|
66,257
|
85,911
|
86,166
|
90,343
|
93,843
|
103,591
|
118,213
|
126,187
|
127,808
|
140,925
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,000
|
17,500
|
17,000
|
-
|
-
|
-
|
12,184
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
11,980
|
12,296
|
12,673
|
9,109
|
9,131
|
9,150
|
9,163
|
8,861
|
9,036
|
9,112
|
8,821
|
9,616
|
9,570
|
9,635
|
9,670
|
7,776
|
7,951
|
8,025
|
8,206
|
5,828
|
5,973
|
5,813
|
5,703
|
5,422
|
5,727
|
5,742
|
2,243
|
2,689
|
2,699
|
2,753
|
2,843
|
2,417
|
2,841
|
2,829
|
2,801
|
2,162
|
2,463
|
2,453
|
3,151
|
2,778
|
30,935
|
31,084
|
29,974
|
27,773
|
26,345
|
25,682
|
23,850
|
20,819
|
19,964
|
18,490
|
11,367
|
10,100
|
9,790
|
9,248
|
8,894
|
|
総負債
|
41,360
|
39,117
|
35,394
|
33,357
|
29,652
|
33,805
|
34,139
|
33,738
|
33,312
|
30,847
|
33,856
|
35,726
|
34,218
|
41,710
|
39,619
|
38,103
|
34,020
|
33,329
|
35,943
|
33,751
|
39,376
|
34,995
|
37,387
|
37,460
|
33,328
|
33,985
|
36,688
|
39,984
|
45,401
|
51,804
|
51,952
|
57,304
|
47,386
|
47,969
|
48,760
|
51,396
|
51,942
|
48,045
|
47,653
|
46,351
|
82,166
|
89,984
|
98,541
|
87,197
|
87,162
|
91,939
|
109,761
|
106,985
|
110,307
|
112,333
|
114,958
|
128,313
|
135,977
|
137,056
|
149,819
|
|
資本金及び資本剰余金
|
1,025
|
1,025
|
1,029
|
1,030
|
1,032
|
1,033
|
1,033
|
1,033
|
1,036
|
1,038
|
1,039
|
1,041
|
1,043
|
1,043
|
1,043
|
1,043
|
1,047
|
1,047
|
1,047
|
1,047
|
1,054
|
1,054
|
1,054
|
1,055
|
1,058
|
1,058
|
1,058
|
1,058
|
1,064
|
1,064
|
1,064
|
1,065
|
1,070
|
1,070
|
1,070
|
1,069
|
1,078
|
1,078
|
1,078
|
1,075
|
1,087
|
1,081
|
1,081
|
1,080
|
1,077
|
1,076
|
1,076
|
1,075
|
1,082
|
1,084
|
1,097
|
1,099
|
1,104
|
1,106
|
1,106
|
|
利益剰余金
|
67,441
|
72,711
|
74,153
|
74,383
|
75,573
|
77,989
|
80,836
|
84,632
|
88,139
|
90,426
|
91,555
|
93,469
|
95,456
|
99,237
|
102,824
|
106,178
|
107,726
|
108,895
|
109,374
|
109,013
|
108,232
|
108,655
|
109,619
|
110,544
|
110,600
|
109,731
|
97,229
|
99,011
|
99,427
|
100,271
|
99,383
|
93,847
|
92,861
|
92,979
|
91,900
|
91,389
|
88,474
|
90,120
|
90,083
|
89,372
|
85,069
|
83,400
|
78,500
|
77,076
|
77,752
|
77,556
|
77,924
|
77,443
|
80,083
|
80,494
|
80,659
|
81,999
|
84,965
|
88,246
|
89,834
|
|
株主資本
|
76,835
|
82,567
|
84,456
|
81,620
|
83,097
|
85,986
|
89,199
|
92,995
|
96,955
|
100,003
|
101,713
|
105,908
|
108,170
|
112,421
|
116,255
|
116,551
|
118,622
|
116,755
|
115,066
|
109,380
|
108,667
|
109,652
|
110,941
|
114,110
|
114,203
|
113,868
|
101,935
|
103,349
|
103,952
|
105,254
|
104,809
|
98,966
|
97,945
|
98,495
|
98,041
|
96,724
|
94,164
|
96,577
|
97,333
|
97,929
|
103,200
|
101,852
|
97,539
|
96,494
|
97,051
|
96,966
|
97,896
|
96,933
|
99,721
|
100,795
|
103,756
|
105,566
|
108,188
|
112,474
|
114,431
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
19,500
|
19,000
|
-
|
-
|
-
|
14,184
|
11,744
|
2,000
|
2,000
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
857
|
3,037
|
5,009
|
-
|
-
|
-
|
-3,031
|
-6,513
|
-22,662
|
-23,800
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19.38
|
19.15
|
19.48
|
-
|
-
|
-
|
14.49
|
12.12
|
2.01
|
1.98
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|