|
(単位:千ドル)
|
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
|
2Q25
|
|
現金同等物
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,000
|
90,800
|
97,600
|
97,200
|
64,100
|
58,100
|
78,400
|
24,000
|
38,500
|
42,700
|
55,200
|
15,400
|
14,600
|
23,500
|
20,000
|
28,500
|
48,200
|
44,900
|
34,300
|
34,400
|
29,900
|
38,800
|
38,900
|
44,600
|
39,000
|
55,100
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,000
|
90,800
|
97,600
|
97,200
|
64,100
|
58,100
|
78,400
|
24,000
|
38,500
|
42,700
|
55,200
|
15,400
|
14,600
|
23,500
|
20,000
|
28,500
|
48,200
|
44,900
|
34,300
|
34,400
|
29,900
|
38,800
|
38,900
|
44,600
|
39,000
|
55,100
|
|
売掛金
|
254,700
|
268,980
|
281,536
|
277,532
|
269,504
|
297,400
|
295,400
|
280,100
|
287,700
|
333,300
|
367,000
|
351,600
|
340,100
|
355,500
|
322,100
|
320,400
|
305,500
|
266,300
|
244,600
|
228,000
|
228,000
|
214,500
|
152,200
|
161,800
|
164,500
|
174,300
|
186,300
|
189,500
|
87,900
|
84,100
|
91,700
|
96,200
|
96,100
|
88,200
|
95,000
|
110,200
|
114,000
|
102,300
|
104,700
|
111,200
|
119,500
|
106,800
|
118,900
|
135,100
|
127,300
|
108,000
|
113,700
|
140,500
|
136,800
|
130,700
|
133,900
|
142,800
|
140,100
|
126,500
|
142,800
|
156,800
|
|
商品及び製品
|
340,202
|
372,244
|
387,222
|
354,649
|
311,238
|
367,200
|
324,800
|
291,700
|
284,600
|
321,800
|
326,300
|
330,900
|
295,800
|
289,900
|
272,700
|
250,200
|
217,700
|
144,400
|
133,300
|
126,400
|
119,500
|
140,700
|
117,500
|
122,600
|
122,900
|
131,500
|
130,900
|
126,400
|
91,200
|
107,300
|
105,900
|
101,400
|
102,300
|
112,500
|
107,600
|
132,400
|
132,300
|
132,300
|
134,700
|
131,400
|
141,400
|
172,800
|
204,400
|
205,700
|
189,400
|
179,400
|
166,100
|
164,300
|
153,800
|
150,800
|
162,800
|
172,900
|
165,300
|
167,100
|
178,600
|
171,200
|
|
流動資産合計
|
749,677
|
766,216
|
820,982
|
821,602
|
761,381
|
852,400
|
794,100
|
751,900
|
787,800
|
856,400
|
871,700
|
853,300
|
795,900
|
828,000
|
744,900
|
733,600
|
680,800
|
640,300
|
552,600
|
529,500
|
510,600
|
511,200
|
419,000
|
449,200
|
468,500
|
494,100
|
463,700
|
418,500
|
490,600
|
497,400
|
274,400
|
293,100
|
302,700
|
304,300
|
272,400
|
307,200
|
332,000
|
263,800
|
282,900
|
292,300
|
322,000
|
301,400
|
345,000
|
372,100
|
346,300
|
325,700
|
335,400
|
359,400
|
337,900
|
329,800
|
337,700
|
366,900
|
358,900
|
352,600
|
372,900
|
394,000
|
|
有形固定資産
|
70,877
|
70,699
|
69,259
|
70,586
|
71,100
|
63,000
|
60,700
|
60,400
|
59,300
|
59,400
|
57,100
|
57,500
|
54,000
|
41,200
|
40,500
|
39,700
|
38,000
|
38,300
|
36,900
|
34,400
|
33,300
|
29,500
|
15,900
|
15,700
|
15,100
|
15,100
|
14,700
|
14,600
|
14,300
|
14,900
|
14,900
|
15,300
|
18,300
|
17,800
|
17,000
|
16,100
|
16,000
|
16,600
|
16,600
|
16,800
|
17,400
|
16,500
|
16,700
|
16,800
|
18,500
|
21,000
|
20,800
|
20,600
|
20,300
|
20,000
|
20,100
|
19,900
|
19,700
|
19,100
|
18,300
|
19,400
|
|
固定資産合計
|
124,453
|
123,446
|
135,777
|
136,563
|
151,815
|
109,900
|
106,700
|
104,900
|
104,200
|
86,000
|
83,200
|
86,200
|
82,200
|
66,900
|
75,200
|
71,700
|
68,300
|
69,800
|
68,000
|
63,700
|
61,900
|
54,900
|
36,900
|
35,800
|
34,200
|
57,300
|
56,600
|
55,900
|
37,700
|
32,600
|
83,800
|
96,400
|
96,900
|
92,600
|
88,900
|
89,500
|
110,700
|
111,100
|
108,600
|
110,500
|
107,800
|
103,600
|
101,400
|
133,300
|
128,100
|
129,500
|
126,200
|
194,600
|
189,900
|
183,600
|
179,700
|
175,600
|
172,700
|
168,100
|
163,800
|
192,500
|
|
総資産
|
874,130
|
889,662
|
956,759
|
958,165
|
913,196
|
962,300
|
900,800
|
856,800
|
892,000
|
942,400
|
954,900
|
939,500
|
878,100
|
894,900
|
820,100
|
805,300
|
749,100
|
710,100
|
620,600
|
593,200
|
572,500
|
566,100
|
455,900
|
485,000
|
502,700
|
551,400
|
520,300
|
474,400
|
528,300
|
530,000
|
358,200
|
389,500
|
399,600
|
396,900
|
361,300
|
396,700
|
442,700
|
374,900
|
391,500
|
402,800
|
429,800
|
405,000
|
446,400
|
505,400
|
474,400
|
455,200
|
461,600
|
554,000
|
527,800
|
513,400
|
517,400
|
542,500
|
531,600
|
520,700
|
536,700
|
586,500
|
|
買掛金
|
335,185
|
336,550
|
365,797
|
371,590
|
310,652
|
405,300
|
360,400
|
317,600
|
346,400
|
418,900
|
441,900
|
420,200
|
370,700
|
420,200
|
392,700
|
382,100
|
347,000
|
346,500
|
274,400
|
262,800
|
250,300
|
260,400
|
169,200
|
175,100
|
178,800
|
196,100
|
202,800
|
187,700
|
105,200
|
101,100
|
111,000
|
116,800
|
119,900
|
115,900
|
117,900
|
130,600
|
129,100
|
125,400
|
142,200
|
130,100
|
134,700
|
114,400
|
123,000
|
128,700
|
113,200
|
96,900
|
103,600
|
118,800
|
125,800
|
111,000
|
112,200
|
126,000
|
113,200
|
106,500
|
115,300
|
115,000
|
|
一年内返済予定の長期借入金
|
2,420
|
2,552
|
2,588
|
2,789
|
2,799
|
2,800
|
2,600
|
2,600
|
2,500
|
-
|
2,400
|
2,300
|
2,300
|
2,700
|
2,300
|
1,700
|
1,200
|
600
|
600
|
200
|
200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
413,962
|
411,512
|
451,919
|
456,751
|
393,113
|
491,600
|
442,500
|
404,700
|
442,500
|
510,600
|
525,900
|
514,500
|
467,300
|
515,900
|
477,200
|
472,800
|
431,200
|
426,100
|
347,200
|
334,700
|
322,100
|
325,000
|
221,400
|
232,600
|
241,900
|
315,800
|
273,400
|
255,300
|
143,900
|
379,600
|
159,800
|
167,900
|
171,200
|
159,800
|
164,500
|
186,500
|
190,200
|
186,400
|
194,600
|
190,300
|
200,800
|
179,900
|
207,100
|
219,400
|
180,100
|
153,100
|
155,800
|
231,300
|
195,000
|
174,200
|
176,900
|
195,800
|
178,000
|
168,400
|
180,400
|
187,300
|
|
長期借入金
|
6,060
|
7,133
|
6,561
|
6,740
|
6,029
|
5,300
|
4,800
|
4,200
|
3,500
|
-
|
2,300
|
1,800
|
1,200
|
900
|
800
|
700
|
500
|
400
|
300
|
100
|
100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
20,183
|
23,858
|
38,102
|
39,601
|
39,184
|
24,400
|
24,500
|
24,500
|
26,000
|
25,600
|
24,900
|
24,100
|
18,800
|
19,400
|
16,500
|
30,800
|
29,200
|
30,100
|
35,000
|
29,500
|
28,600
|
26,700
|
25,000
|
28,000
|
25,300
|
23,800
|
22,900
|
21,800
|
13,100
|
12,700
|
54,400
|
65,500
|
62,500
|
61,600
|
59,100
|
61,500
|
84,400
|
81,700
|
79,500
|
78,000
|
75,700
|
71,500
|
68,500
|
98,300
|
92,300
|
91,700
|
88,800
|
90,900
|
86,600
|
84,000
|
80,300
|
76,300
|
74,400
|
71,200
|
68,400
|
94,000
|
|
総負債
|
434,145
|
435,370
|
490,021
|
496,352
|
432,297
|
516,000
|
467,000
|
429,200
|
468,500
|
536,200
|
550,800
|
538,600
|
486,100
|
535,300
|
493,700
|
503,600
|
460,400
|
456,200
|
382,200
|
364,200
|
350,700
|
351,700
|
246,400
|
260,600
|
267,200
|
339,600
|
296,300
|
277,100
|
157,000
|
392,300
|
214,200
|
233,400
|
233,700
|
221,400
|
223,600
|
248,000
|
274,600
|
268,100
|
274,100
|
268,300
|
276,500
|
251,400
|
275,600
|
317,700
|
272,400
|
244,800
|
244,600
|
322,200
|
281,600
|
258,200
|
257,200
|
272,100
|
252,400
|
239,600
|
248,800
|
281,300
|
|
資本金及び資本剰余金
|
180,419
|
180,900
|
181,355
|
181,819
|
183,016
|
183,400
|
183,200
|
183,100
|
183,600
|
183,700
|
184,000
|
184,200
|
184,500
|
184,700
|
185,000
|
184,400
|
184,500
|
184,800
|
185,100
|
185,400
|
185,700
|
185,900
|
185,900
|
186,000
|
186,500
|
186,900
|
186,200
|
186,100
|
186,900
|
187,400
|
187,500
|
188,500
|
189,900
|
190,100
|
190,700
|
191,400
|
193,300
|
193,900
|
193,500
|
194,200
|
195,400
|
196,200
|
197,500
|
198,700
|
200,500
|
201,600
|
202,200
|
202,700
|
204,300
|
205,200
|
205,400
|
205,000
|
206,200
|
207,900
|
209,400
|
211,000
|
|
利益剰余金
|
293,280
|
307,934
|
315,017
|
312,781
|
326,706
|
290,500
|
284,200
|
278,100
|
266,500
|
246,700
|
243,700
|
237,500
|
234,700
|
209,200
|
180,600
|
152,200
|
141,900
|
109,400
|
92,100
|
84,700
|
77,000
|
73,100
|
52,800
|
62,900
|
70,500
|
44,800
|
55,300
|
32,200
|
206,900
|
-27,600
|
-22,400
|
-12,300
|
-4,200
|
2,800
|
-32,300
|
-21,200
|
-1,900
|
-66,500
|
-57,300
|
-41,400
|
-24,400
|
-25,500
|
-10,300
|
5,600
|
18,900
|
25,900
|
31,400
|
45,300
|
58,300
|
66,000
|
69,600
|
80,300
|
87,500
|
88,600
|
92,100
|
107,100
|
|
株主資本
|
439,985
|
454,292
|
466,738
|
461,813
|
480,899
|
446,300
|
433,800
|
427,600
|
423,500
|
406,200
|
404,100
|
400,900
|
392,000
|
359,600
|
326,400
|
301,700
|
288,700
|
253,900
|
238,400
|
229,000
|
221,800
|
214,400
|
209,500
|
224,400
|
235,500
|
211,800
|
224,000
|
197,300
|
371,300
|
137,700
|
144,000
|
156,100
|
165,900
|
175,500
|
137,700
|
148,700
|
168,100
|
106,800
|
117,400
|
134,500
|
153,300
|
153,600
|
170,800
|
187,700
|
202,000
|
210,400
|
217,000
|
231,800
|
246,200
|
255,200
|
260,200
|
270,400
|
279,200
|
281,100
|
287,900
|
305,200
|
|
有利子負債合計
|
8,480
|
9,700
|
9,149
|
9,529
|
8,828
|
8,100
|
7,400
|
6,800
|
6,000
|
-
|
4,700
|
4,100
|
3,500
|
3,900
|
3,100
|
2,400
|
1,700
|
1,000
|
900
|
300
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
1.93
|
2.14
|
1.96
|
2.06
|
1.84
|
1.81
|
1.71
|
1.59
|
1.42
|
-
|
1.16
|
1.02
|
0.89
|
1.08
|
0.95
|
0.8
|
0.59
|
0.39
|
0.38
|
0.13
|
0.14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|