|
(単位:千ドル)
|
3Q11
|
4Q11
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
969
|
847
|
586
|
569
|
616
|
963
|
1,413
|
1,324
|
6,143
|
5,206
|
5,594
|
8,188
|
11,497
|
11,420
|
15,187
|
13,809
|
8,997
|
9,040
|
7,214
|
6,330
|
3,517
|
4,828
|
4,084
|
4,337
|
3,299
|
3,875
|
3,186
|
3,477
|
2,447
|
3,399
|
2,619
|
2,745
|
3,292
|
4,056
|
12,665
|
11,454
|
10,015
|
11,204
|
7,066
|
9,704
|
8,906
|
6,914
|
5,367
|
3,684
|
4,182
|
3,515
|
4,000
|
4,819
|
3,853
|
3,023
|
2,712
|
|
現金 + 有価証券
|
969
|
847
|
586
|
569
|
616
|
963
|
1,413
|
1,324
|
6,143
|
5,206
|
5,594
|
8,188
|
11,497
|
11,420
|
15,187
|
13,809
|
8,997
|
9,040
|
7,214
|
6,330
|
3,517
|
4,828
|
4,084
|
4,337
|
3,299
|
3,875
|
3,186
|
3,477
|
2,447
|
3,399
|
2,619
|
2,745
|
3,292
|
4,056
|
12,665
|
11,454
|
10,015
|
11,204
|
7,066
|
9,704
|
8,906
|
6,914
|
5,367
|
3,684
|
4,182
|
3,515
|
4,000
|
4,819
|
3,853
|
3,023
|
2,712
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
699
|
704
|
656
|
711
|
435
|
1,415
|
662
|
694
|
1,119
|
603
|
729
|
769
|
1,334
|
862
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
192
|
191
|
183
|
178
|
159
|
183
|
179
|
190
|
184
|
205
|
210
|
218
|
314
|
299
|
453
|
510
|
574
|
614
|
602
|
631
|
647
|
699
|
788
|
847
|
882
|
871
|
906
|
1,004
|
1,051
|
1,026
|
1,124
|
1,128
|
1,205
|
1,078
|
1,087
|
1,093
|
1,087
|
1,102
|
1,380
|
1,385
|
1,387
|
1,394
|
1,321
|
1,353
|
1,407
|
1,424
|
1,434
|
1,446
|
1,419
|
1,380
|
1,424
|
|
流動資産合計
|
1,415
|
1,196
|
910
|
904
|
3,858
|
3,215
|
2,047
|
1,966
|
6,641
|
5,601
|
5,996
|
8,818
|
11,976
|
13,191
|
16,130
|
14,728
|
10,987
|
10,833
|
8,958
|
7,793
|
5,183
|
6,843
|
6,424
|
6,066
|
5,053
|
5,633
|
5,120
|
6,381
|
5,197
|
5,695
|
4,560
|
4,915
|
6,031
|
6,430
|
15,566
|
13,491
|
12,705
|
13,552
|
11,678
|
13,138
|
11,875
|
11,389
|
9,036
|
7,180
|
6,593
|
6,978
|
7,064
|
7,709
|
6,557
|
6,575
|
6,087
|
|
有形固定資産
|
4,198
|
5,722
|
5,149
|
5,013
|
3,082
|
3,016
|
2,910
|
2,889
|
2,851
|
3,476
|
3,674
|
4,672
|
7,327
|
7,192
|
11,447
|
14,222
|
17,884
|
18,730
|
18,838
|
19,599
|
21,903
|
24,122
|
26,224
|
28,469
|
29,070
|
30,372
|
33,113
|
35,245
|
36,302
|
35,821
|
36,666
|
35,677
|
35,582
|
30,488
|
28,560
|
27,669
|
27,066
|
27,116
|
24,202
|
23,539
|
22,251
|
22,192
|
21,844
|
21,491
|
23,036
|
22,553
|
22,227
|
22,951
|
22,797
|
23,545
|
23,248
|
|
固定資産合計
|
5,887
|
5,803
|
5,232
|
5,156
|
3,203
|
3,212
|
3,036
|
3,369
|
3,234
|
4,191
|
4,314
|
5,291
|
8,108
|
7,959
|
30,746
|
33,500
|
37,159
|
38,069
|
38,185
|
39,084
|
42,677
|
43,469
|
46,840
|
49,087
|
48,440
|
49,716
|
52,472
|
54,569
|
55,635
|
55,182
|
55,996
|
54,990
|
106,855
|
90,690
|
88,724
|
86,202
|
84,544
|
84,137
|
78,793
|
76,916
|
74,513
|
72,849
|
82,860
|
84,084
|
84,495
|
83,143
|
81,891
|
82,368
|
80,561
|
82,971
|
80,841
|
|
総資産
|
7,302
|
6,999
|
6,142
|
6,060
|
7,061
|
6,427
|
5,083
|
5,335
|
9,875
|
9,792
|
10,310
|
14,109
|
20,084
|
21,150
|
46,876
|
48,228
|
48,146
|
48,902
|
47,143
|
46,877
|
47,860
|
50,312
|
53,264
|
55,153
|
53,493
|
55,349
|
57,592
|
60,950
|
60,832
|
60,877
|
60,556
|
59,905
|
112,886
|
97,120
|
104,290
|
99,693
|
97,249
|
97,689
|
90,471
|
90,054
|
86,388
|
84,238
|
91,896
|
91,264
|
91,088
|
90,121
|
88,955
|
90,077
|
87,118
|
89,546
|
86,928
|
|
買掛金
|
644
|
496
|
489
|
499
|
493
|
483
|
610
|
728
|
701
|
750
|
703
|
800
|
1,029
|
1,301
|
1,500
|
2,733
|
2,405
|
2,093
|
2,293
|
1,918
|
3,364
|
3,178
|
3,301
|
3,311
|
2,733
|
2,830
|
4,447
|
3,774
|
3,035
|
2,736
|
4,253
|
3,774
|
3,076
|
3,096
|
3,016
|
2,581
|
1,108
|
1,891
|
705
|
753
|
628
|
951
|
2,382
|
1,022
|
2,585
|
2,642
|
2,745
|
2,884
|
3,059
|
2,620
|
3,126
|
|
一年内返済予定の長期借入金
|
198
|
195
|
203
|
219
|
1,586
|
1,183
|
41
|
44
|
44
|
45
|
46
|
47
|
147
|
197
|
2,624
|
2,617
|
2,613
|
2,609
|
191
|
-
|
23
|
20
|
17
|
-
|
17
|
17
|
17
|
-
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30
|
30
|
28
|
31
|
|
流動負債合計
|
1,808
|
1,684
|
1,812
|
1,772
|
3,010
|
2,729
|
1,723
|
1,848
|
1,807
|
1,948
|
1,977
|
2,008
|
2,534
|
3,114
|
6,031
|
7,258
|
7,271
|
7,434
|
5,049
|
5,122
|
6,085
|
7,115
|
6,366
|
6,916
|
5,791
|
7,236
|
7,944
|
8,335
|
6,419
|
7,638
|
7,801
|
9,228
|
13,784
|
27,956
|
18,304
|
18,636
|
18,840
|
20,721
|
12,718
|
13,571
|
12,897
|
13,431
|
15,370
|
13,601
|
14,890
|
15,478
|
15,579
|
16,543
|
15,687
|
15,798
|
15,591
|
|
長期借入金
|
2,032
|
2,067
|
1,841
|
1,806
|
139
|
33
|
29
|
25
|
-
|
17
|
12
|
8
|
530
|
1,178
|
1,135
|
1,093
|
1,050
|
1,006
|
962
|
-
|
52
|
1,448
|
4,144
|
-
|
4,835
|
5,131
|
5,126
|
-
|
10,217
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750
|
1,250
|
1,250
|
1,100
|
842
|
2,584
|
2,574
|
|
固定負債合計
|
2,786
|
2,795
|
2,550
|
2,506
|
791
|
777
|
770
|
758
|
747
|
733
|
719
|
697
|
1,341
|
2,194
|
2,647
|
2,713
|
3,621
|
4,703
|
4,659
|
3,957
|
4,303
|
6,157
|
9,522
|
10,953
|
10,966
|
11,637
|
12,330
|
15,394
|
18,297
|
20,560
|
19,440
|
21,757
|
71,051
|
55,875
|
72,476
|
66,074
|
62,506
|
59,780
|
48,391
|
47,020
|
45,703
|
43,997
|
43,197
|
43,820
|
43,204
|
42,561
|
41,241
|
40,516
|
38,343
|
40,657
|
39,045
|
|
資本金及び資本剰余金
|
19,970
|
19,985
|
20,016
|
20,034
|
21,513
|
21,537
|
21,561
|
21,583
|
26,339
|
26,361
|
27,355
|
30,980
|
36,362
|
36,415
|
57,289
|
57,446
|
57,623
|
57,816
|
58,017
|
58,203
|
58,402
|
58,607
|
58,812
|
58,951
|
59,069
|
59,166
|
59,254
|
59,397
|
59,512
|
57,451
|
57,561
|
57,949
|
58,023
|
58,098
|
58,172
|
58,232
|
58,306
|
58,604
|
59,271
|
59,331
|
59,440
|
59,399
|
56,767
|
56,781
|
56,714
|
56,752
|
56,792
|
56,820
|
56,848
|
56,883
|
56,855
|
|
利益剰余金
|
-17,478
|
-17,680
|
-18,443
|
-18,456
|
-18,457
|
-18,827
|
-19,182
|
-19,071
|
-19,264
|
-19,517
|
-20,026
|
-19,864
|
-20,423
|
-20,858
|
-20,752
|
-20,804
|
-21,928
|
-22,601
|
-22,054
|
-22,125
|
-22,758
|
-23,469
|
-23,716
|
-24,380
|
-24,963
|
-25,394
|
-25,090
|
-25,414
|
-26,465
|
-26,915
|
-26,375
|
-30,551
|
-31,362
|
-46,278
|
-45,989
|
-44,467
|
-43,665
|
-42,568
|
-29,500
|
-29,031
|
-30,321
|
-30,448
|
-19,827
|
-18,985
|
-19,235
|
-19,791
|
-19,173
|
-17,852
|
-17,622
|
-17,458
|
-18,082
|
|
株主資本
|
2,708
|
2,520
|
1,780
|
1,782
|
3,260
|
2,921
|
2,590
|
2,729
|
7,321
|
7,111
|
7,614
|
11,404
|
16,209
|
15,842
|
38,198
|
38,257
|
37,254
|
36,765
|
37,435
|
37,798
|
37,472
|
37,040
|
37,376
|
37,284
|
36,736
|
36,476
|
37,318
|
37,221
|
36,116
|
32,679
|
33,315
|
28,920
|
28,051
|
13,289
|
13,510
|
14,983
|
15,903
|
17,188
|
29,362
|
29,463
|
27,788
|
26,810
|
33,329
|
33,843
|
32,994
|
32,082
|
32,135
|
33,018
|
33,088
|
33,091
|
32,292
|
|
有利子負債合計
|
2,230
|
2,262
|
2,044
|
2,025
|
1,623
|
1,216
|
70
|
69
|
64
|
62
|
58
|
55
|
677
|
1,375
|
3,759
|
3,710
|
3,663
|
3,615
|
1,153
|
-
|
75
|
1,468
|
4,161
|
-
|
4,852
|
5,148
|
5,143
|
-
|
10,226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750
|
1,250
|
1,250
|
1,130
|
872
|
2,612
|
2,605
|
|
純有利子負債
|
1,261
|
1,415
|
1,458
|
1,456
|
1,007
|
253
|
-1,343
|
-1,255
|
-6,079
|
-5,144
|
-5,536
|
-8,133
|
-10,820
|
-10,045
|
-11,428
|
-10,099
|
-5,334
|
-5,425
|
-6,061
|
-
|
-3,442
|
-3,360
|
77
|
-
|
1,553
|
1,273
|
1,957
|
-
|
7,779
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,432
|
-2,265
|
-2,750
|
-3,689
|
-2,981
|
-411
|
-107
|
|
DEレシオ(%)
|
82.35
|
89.76
|
114.83
|
113.64
|
49.79
|
41.63
|
2.7
|
2.53
|
0.87
|
0.87
|
0.76
|
0.48
|
4.18
|
8.68
|
9.84
|
9.7
|
9.83
|
9.83
|
3.08
|
-
|
0.2
|
3.96
|
11.13
|
-
|
13.21
|
14.11
|
13.78
|
-
|
28.31
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.27
|
3.9
|
3.89
|
3.42
|
2.64
|
7.89
|
8.07
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|