|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q13
|
1Q14
|
2Q13
|
3Q13
|
4Q14
|
1Q15
|
2Q15
|
3Q14
|
4Q15
|
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
|
21,747
|
16,237
|
17,916
|
17,237
|
18,655
|
20,285
|
20,681
|
23,749
|
34,098
|
36,931
|
25,771
|
25,837
|
26,434
|
26,734
|
14,134
|
8,031
|
7,402
|
6,090
|
6,744
|
4,175
|
3,631
|
5,345
|
5,596
|
4,599
|
4,724
|
5,836
|
5,733
|
5,991
|
5,624
|
6,661
|
8,173
|
5,030
|
4,934
|
6,845
|
8,335
|
5,882
|
2,629
|
2,806
|
8,317
|
5,815
|
6,237
|
5,548
|
7,821
|
5,433
|
4,259
|
5,144
|
4,500
|
3,789
|
4,324
|
5,340
|
4,283
|
4,255
|
4,048
|
4,569
|
4,108
|
5,546
|
|
現金 + 有価証券
|
21,747
|
16,237
|
17,916
|
17,237
|
18,655
|
20,285
|
20,681
|
23,749
|
34,098
|
36,931
|
25,771
|
25,837
|
26,434
|
26,734
|
14,134
|
8,031
|
7,402
|
6,090
|
6,744
|
4,175
|
3,631
|
5,345
|
5,596
|
4,599
|
4,724
|
5,836
|
5,733
|
5,991
|
5,624
|
6,661
|
8,173
|
5,030
|
4,934
|
6,845
|
8,335
|
5,882
|
2,629
|
2,806
|
8,317
|
5,815
|
6,237
|
5,548
|
7,821
|
5,433
|
4,259
|
5,144
|
4,500
|
3,789
|
4,324
|
5,340
|
4,283
|
4,255
|
4,048
|
4,569
|
4,108
|
5,546
|
|
売掛金
|
14,458
|
13,623
|
15,078
|
16,170
|
15,066
|
13,602
|
14,357
|
14,186
|
13,826
|
13,361
|
13,884
|
14,319
|
14,308
|
14,281
|
16,141
|
16,023
|
18,542
|
15,590
|
17,547
|
18,020
|
16,347
|
15,115
|
15,746
|
15,479
|
15,981
|
15,266
|
16,236
|
18,958
|
19,593
|
17,880
|
21,463
|
18,788
|
18,388
|
17,085
|
20,704
|
15,425
|
14,710
|
13,879
|
17,766
|
17,074
|
17,391
|
18,340
|
21,834
|
20,274
|
17,847
|
15,023
|
16,705
|
17,737
|
16,903
|
14,983
|
16,099
|
15,309
|
12,486
|
12,831
|
14,866
|
13,479
|
|
商品及び製品
|
19,005
|
20,101
|
18,160
|
18,382
|
17,746
|
17,992
|
17,762
|
17,725
|
18,259
|
18,028
|
15,777
|
15,772
|
17,211
|
18,063
|
20,531
|
22,092
|
23,068
|
23,011
|
22,343
|
22,216
|
22,209
|
21,231
|
19,955
|
20,282
|
20,371
|
21,380
|
21,353
|
27,902
|
25,644
|
25,739
|
25,087
|
26,557
|
25,288
|
23,894
|
22,061
|
23,143
|
23,181
|
22,689
|
22,262
|
22,676
|
24,709
|
25,978
|
27,587
|
28,711
|
29,336
|
26,116
|
26,439
|
26,861
|
26,089
|
25,818
|
24,716
|
24,136
|
25,130
|
25,990
|
23,245
|
22,816
|
|
流動資産合計
|
62,880
|
58,425
|
57,563
|
58,518
|
58,303
|
58,762
|
58,972
|
61,883
|
72,776
|
73,935
|
60,750
|
61,245
|
64,391
|
65,001
|
57,063
|
52,771
|
56,542
|
52,324
|
50,549
|
48,742
|
46,819
|
46,154
|
45,472
|
45,121
|
45,838
|
47,399
|
47,535
|
55,810
|
53,692
|
54,528
|
57,832
|
53,597
|
52,493
|
52,289
|
53,572
|
48,165
|
44,102
|
43,520
|
51,700
|
49,223
|
53,557
|
55,686
|
61,583
|
59,448
|
56,498
|
51,818
|
51,124
|
52,449
|
52,617
|
50,486
|
49,038
|
48,148
|
46,430
|
46,791
|
45,117
|
44,902
|
|
有形固定資産
|
3,438
|
3,082
|
3,086
|
3,853
|
3,778
|
4,097
|
4,551
|
4,424
|
4,365
|
4,621
|
4,375
|
4,329
|
4,128
|
4,109
|
5,190
|
5,581
|
5,764
|
5,934
|
5,902
|
5,733
|
5,641
|
5,267
|
4,296
|
4,268
|
4,286
|
4,265
|
4,140
|
5,821
|
5,493
|
5,392
|
5,898
|
5,582
|
5,359
|
5,234
|
4,776
|
4,488
|
4,222
|
4,309
|
3,960
|
3,699
|
3,429
|
3,453
|
3,415
|
3,499
|
3,394
|
3,555
|
3,366
|
3,424
|
3,491
|
3,358
|
3,981
|
4,492
|
4,758
|
5,221
|
5,106
|
5,009
|
|
固定資産合計
|
66,130
|
68,543
|
69,071
|
72,989
|
71,228
|
71,818
|
74,512
|
73,554
|
73,272
|
74,402
|
74,710
|
74,048
|
73,317
|
71,127
|
78,853
|
81,351
|
82,035
|
81,231
|
69,668
|
69,138
|
67,266
|
66,022
|
62,293
|
62,275
|
63,021
|
63,279
|
61,819
|
115,137
|
111,358
|
110,512
|
110,781
|
117,739
|
113,745
|
110,488
|
111,298
|
108,095
|
106,583
|
106,094
|
104,554
|
102,026
|
100,414
|
98,186
|
100,761
|
98,596
|
98,775
|
95,195
|
94,236
|
93,129
|
90,282
|
89,249
|
88,328
|
85,013
|
82,482
|
84,448
|
81,527
|
34,899
|
|
総資産
|
129,010
|
126,968
|
126,634
|
131,507
|
129,531
|
130,580
|
133,484
|
135,437
|
146,048
|
148,337
|
135,460
|
135,293
|
137,708
|
136,128
|
135,916
|
134,122
|
138,577
|
133,555
|
120,217
|
117,880
|
114,085
|
112,176
|
107,765
|
107,396
|
108,859
|
110,678
|
109,354
|
170,947
|
165,050
|
165,040
|
168,613
|
171,336
|
166,238
|
162,777
|
164,870
|
156,260
|
150,685
|
149,614
|
156,254
|
151,249
|
153,971
|
153,872
|
162,344
|
158,044
|
155,273
|
147,013
|
145,360
|
145,578
|
142,899
|
139,735
|
137,366
|
133,161
|
128,912
|
131,239
|
126,644
|
79,801
|
|
買掛金
|
5,367
|
5,265
|
4,959
|
4,920
|
4,607
|
4,141
|
4,680
|
4,429
|
4,877
|
4,657
|
4,682
|
4,667
|
5,060
|
5,052
|
6,294
|
7,180
|
8,834
|
6,322
|
8,782
|
6,172
|
6,577
|
6,142
|
6,196
|
5,835
|
5,583
|
5,607
|
5,404
|
7,359
|
7,718
|
5,392
|
7,359
|
7,311
|
6,041
|
5,266
|
5,339
|
6,625
|
6,596
|
5,990
|
5,972
|
6,416
|
7,489
|
5,616
|
4,911
|
6,218
|
6,810
|
5,877
|
6,447
|
5,978
|
4,716
|
6,269
|
5,554
|
6,044
|
5,711
|
5,283
|
4,787
|
4,808
|
|
流動負債合計
|
10,344
|
10,215
|
9,559
|
10,729
|
9,913
|
9,531
|
9,901
|
13,116
|
13,296
|
13,495
|
16,085
|
15,479
|
16,365
|
15,628
|
18,099
|
19,762
|
21,233
|
17,270
|
19,409
|
15,896
|
14,850
|
14,442
|
14,601
|
14,056
|
13,239
|
13,947
|
14,041
|
22,284
|
22,194
|
19,261
|
21,506
|
24,141
|
20,861
|
21,697
|
25,312
|
23,475
|
22,663
|
21,248
|
21,053
|
20,718
|
23,268
|
23,506
|
25,316
|
27,226
|
23,354
|
21,360
|
23,249
|
23,217
|
22,942
|
24,205
|
26,542
|
25,677
|
22,621
|
22,751
|
54,958
|
55,603
|
|
長期借入金
|
17,107
|
16,305
|
16,300
|
16,800
|
16,100
|
15,300
|
12,950
|
12,000
|
21,250
|
20,500
|
19,750
|
18,500
|
17,250
|
18,200
|
16,450
|
16,900
|
15,650
|
15,150
|
16,450
|
14,772
|
13,774
|
12,668
|
11,374
|
10,931
|
10,417
|
9,674
|
8,983
|
61,569
|
59,828
|
59,247
|
58,796
|
54,135
|
52,414
|
51,712
|
46,917
|
46,280
|
40,921
|
40,669
|
46,286
|
41,600
|
40,921
|
42,740
|
45,095
|
46,244
|
45,764
|
46,534
|
43,013
|
41,083
|
38,203
|
35,273
|
30,704
|
31,890
|
31,960
|
34,252
|
-
|
-
|
|
固定負債合計
|
21,857
|
20,776
|
21,576
|
22,670
|
21,603
|
20,687
|
19,370
|
17,939
|
27,377
|
27,007
|
24,890
|
23,630
|
23,117
|
23,724
|
22,349
|
23,857
|
22,531
|
21,999
|
23,210
|
23,789
|
22,572
|
21,843
|
20,968
|
20,625
|
20,408
|
19,826
|
14,413
|
69,369
|
65,844
|
64,820
|
64,383
|
66,846
|
65,047
|
63,977
|
57,864
|
56,776
|
51,954
|
51,199
|
58,520
|
53,416
|
52,002
|
53,479
|
53,627
|
54,443
|
54,415
|
53,674
|
49,891
|
48,021
|
44,569
|
41,244
|
37,750
|
38,672
|
39,044
|
43,166
|
8,346
|
9,363
|
|
総負債
|
32,201
|
30,991
|
31,135
|
33,399
|
31,516
|
30,218
|
29,271
|
31,055
|
40,673
|
40,502
|
40,975
|
39,109
|
39,482
|
39,352
|
40,448
|
43,619
|
43,764
|
39,269
|
42,619
|
39,685
|
37,422
|
36,285
|
35,569
|
34,681
|
33,647
|
33,773
|
28,454
|
91,653
|
88,038
|
84,081
|
85,889
|
90,987
|
85,908
|
85,674
|
83,176
|
80,251
|
74,617
|
72,447
|
79,573
|
74,134
|
75,270
|
76,985
|
78,943
|
81,669
|
77,769
|
75,034
|
73,140
|
71,238
|
67,511
|
65,449
|
64,292
|
64,349
|
61,665
|
65,917
|
63,304
|
64,966
|
|
資本金及び資本剰余金
|
362
|
362
|
362
|
363
|
364
|
364
|
370
|
374
|
375
|
382
|
390
|
392
|
394
|
395
|
397
|
401
|
415
|
416
|
416
|
416
|
417
|
417
|
418
|
418
|
418
|
418
|
419
|
422
|
427
|
435
|
436
|
436
|
436
|
436
|
438
|
438
|
438
|
438
|
444
|
448
|
451
|
451
|
452
|
452
|
453
|
453
|
454
|
455
|
457
|
457
|
434
|
434
|
436
|
436
|
441
|
442
|
|
利益剰余金
|
-80,397
|
-80,368
|
-79,630
|
-79,101
|
-78,331
|
-78,462
|
-77,260
|
-77,164
|
-77,352
|
-78,334
|
-95,039
|
-94,320
|
-93,298
|
-92,670
|
-92,684
|
-94,085
|
-93,736
|
-94,583
|
-111,723
|
-112,359
|
-113,072
|
-114,710
|
-116,030
|
-117,168
|
-117,549
|
-117,966
|
-116,967
|
-121,031
|
-122,495
|
-122,751
|
-119,889
|
-122,259
|
-122,506
|
-125,125
|
-124,576
|
-129,092
|
-130,673
|
-131,771
|
-132,386
|
-133,055
|
-133,465
|
-133,635
|
-132,674
|
-139,554
|
-137,119
|
-140,524
|
-142,190
|
-141,568
|
-142,548
|
-143,787
|
-145,605
|
-150,299
|
-153,226
|
-158,028
|
-158,010
|
-208,350
|
|
株主資本
|
96,809
|
95,977
|
95,499
|
98,108
|
98,015
|
100,362
|
104,213
|
104,382
|
105,375
|
107,835
|
94,485
|
96,184
|
98,226
|
96,776
|
95,468
|
90,503
|
94,813
|
94,286
|
77,598
|
78,195
|
76,663
|
75,891
|
72,196
|
72,715
|
75,212
|
76,905
|
80,900
|
79,294
|
77,012
|
80,959
|
82,724
|
80,349
|
80,330
|
77,103
|
81,694
|
76,009
|
76,068
|
77,167
|
76,681
|
77,115
|
78,701
|
76,887
|
83,401
|
76,375
|
77,504
|
71,979
|
72,220
|
74,340
|
75,388
|
74,286
|
73,074
|
68,812
|
67,247
|
65,322
|
63,340
|
14,835
|
|
有利子負債合計
|
17,107
|
16,305
|
16,300
|
16,800
|
16,100
|
15,300
|
12,950
|
12,000
|
21,250
|
20,500
|
19,750
|
18,500
|
17,250
|
18,200
|
16,450
|
16,900
|
15,650
|
15,150
|
16,369
|
14,772
|
13,774
|
12,668
|
11,374
|
10,931
|
10,417
|
9,674
|
8,983
|
61,569
|
59,828
|
59,247
|
54,813
|
54,135
|
52,414
|
51,712
|
46,917
|
46,280
|
40,921
|
40,669
|
46,286
|
41,600
|
40,921
|
42,740
|
45,095
|
46,244
|
45,764
|
46,534
|
43,013
|
41,083
|
38,203
|
35,273
|
30,704
|
31,890
|
31,960
|
34,252
|
-
|
-
|
|
純有利子負債
|
-4,640
|
68
|
-1,616
|
-437
|
-2,555
|
-4,985
|
-7,731
|
-11,749
|
-12,848
|
-16,431
|
-6,021
|
-7,337
|
-9,184
|
-8,534
|
2,316
|
8,869
|
8,248
|
9,060
|
9,625
|
10,597
|
10,143
|
7,323
|
5,778
|
6,332
|
5,693
|
3,838
|
3,250
|
55,578
|
54,204
|
52,586
|
46,640
|
49,105
|
47,480
|
44,867
|
38,582
|
40,398
|
38,292
|
37,863
|
37,969
|
35,785
|
34,684
|
37,192
|
37,274
|
40,811
|
41,505
|
41,390
|
38,513
|
37,294
|
33,879
|
29,933
|
26,421
|
27,635
|
27,912
|
29,683
|
-
|
-
|
|
DEレシオ(%)
|
17.67
|
16.99
|
17.07
|
17.12
|
16.43
|
15.24
|
12.43
|
11.5
|
20.17
|
19.01
|
20.9
|
19.23
|
17.56
|
18.81
|
17.23
|
18.67
|
16.51
|
16.07
|
21.09
|
18.89
|
17.97
|
16.69
|
15.75
|
15.03
|
13.85
|
12.58
|
11.1
|
77.65
|
77.69
|
73.18
|
66.26
|
67.37
|
65.25
|
67.07
|
57.43
|
60.89
|
53.8
|
52.7
|
60.36
|
53.95
|
52.0
|
55.59
|
54.07
|
60.55
|
59.05
|
64.65
|
59.56
|
55.26
|
50.68
|
47.48
|
42.02
|
46.34
|
47.53
|
52.44
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|