|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
|
現金同等物
|
2,921
|
5,189
|
3,958
|
148
|
4,008
|
2,374
|
3,943
|
669
|
2,489
|
1,893
|
1,173
|
935
|
461
|
1,483
|
1,040
|
1,258
|
1,167
|
1,544
|
3,976
|
33,931
|
40,159
|
33,673
|
43,994
|
5,002
|
978
|
2,334
|
1,378
|
2,272
|
1,170
|
1,302
|
14,686
|
2,600
|
6,251
|
7,850
|
9,235
|
1,348
|
2,775
|
1,873
|
9,503
|
3,492
|
5,152
|
20,682
|
15,049
|
5,295
|
12,322
|
11,415
|
3,783
|
12,446
|
10,551
|
30,524
|
56,487
|
70,134
|
81,048
|
|
現金 + 有価証券
|
2,921
|
5,189
|
3,958
|
148
|
4,008
|
2,374
|
3,943
|
669
|
2,489
|
1,893
|
1,173
|
935
|
461
|
1,483
|
1,040
|
1,258
|
1,167
|
1,544
|
3,976
|
33,931
|
40,159
|
33,673
|
43,994
|
5,002
|
978
|
2,334
|
1,378
|
2,272
|
1,170
|
1,302
|
14,686
|
2,600
|
6,251
|
7,850
|
9,235
|
1,348
|
2,775
|
1,873
|
9,503
|
3,492
|
5,152
|
20,682
|
15,049
|
5,295
|
12,322
|
11,415
|
3,783
|
12,446
|
10,551
|
30,524
|
56,487
|
70,134
|
81,048
|
|
売掛金
|
8,946
|
4,617
|
2,453
|
8,884
|
8,186
|
11,866
|
6,866
|
3,706
|
10,221
|
10,163
|
9,036
|
3,968
|
8,135
|
14,675
|
9,614
|
4,414
|
15,840
|
21,931
|
9,232
|
4,797
|
20,731
|
24,522
|
13,948
|
14,831
|
26,852
|
37,938
|
23,166
|
14,065
|
20,103
|
28,050
|
19,765
|
8,061
|
15,454
|
25,317
|
14,703
|
9,806
|
13,943
|
33,300
|
22,100
|
14,223
|
38,180
|
43,744
|
38,668
|
20,872
|
38,764
|
49,057
|
44,935
|
25,169
|
35,936
|
30,348
|
28,547
|
13,629
|
27,452
|
|
商品及び製品
|
13,814
|
10,008
|
17,734
|
16,624
|
33,137
|
51,298
|
32,378
|
33,967
|
26,104
|
24,517
|
27,653
|
37,017
|
41,532
|
44,953
|
48,964
|
61,897
|
55,284
|
57,774
|
66,584
|
68,601
|
72,352
|
64,612
|
63,810
|
172,485
|
170,933
|
116,448
|
106,508
|
101,962
|
99,772
|
75,247
|
59,352
|
59,238
|
58,288
|
48,570
|
40,374
|
44,460
|
47,613
|
48,251
|
58,789
|
94,144
|
101,314
|
118,664
|
120,158
|
145,377
|
137,007
|
134,444
|
139,231
|
154,450
|
147,759
|
123,729
|
103,523
|
96,247
|
78,299
|
|
流動資産合計
|
26,169
|
21,595
|
24,756
|
27,268
|
49,117
|
68,763
|
48,553
|
41,866
|
44,833
|
41,821
|
42,907
|
43,328
|
51,664
|
66,309
|
65,499
|
69,469
|
76,395
|
83,992
|
80,838
|
108,176
|
139,548
|
129,138
|
128,307
|
208,916
|
212,331
|
163,677
|
134,612
|
123,586
|
126,169
|
111,382
|
98,493
|
74,424
|
84,224
|
85,359
|
67,852
|
62,142
|
71,786
|
94,624
|
101,419
|
119,949
|
152,326
|
190,295
|
192,617
|
176,833
|
194,819
|
205,293
|
198,092
|
204,995
|
203,484
|
194,613
|
203,510
|
195,512
|
201,344
|
|
有形固定資産
|
2,916
|
3,043
|
3,441
|
3,482
|
3,727
|
4,903
|
4,745
|
4,536
|
4,417
|
4,422
|
4,462
|
7,887
|
7,708
|
7,808
|
7,518
|
7,536
|
7,216
|
7,147
|
7,055
|
7,532
|
7,418
|
7,203
|
7,069
|
30,461
|
29,655
|
29,163
|
28,330
|
27,395
|
26,502
|
24,973
|
24,543
|
23,674
|
22,784
|
22,108
|
21,435
|
21,910
|
21,353
|
20,634
|
20,035
|
20,093
|
19,183
|
19,187
|
19,353
|
20,568
|
20,229
|
19,909
|
20,570
|
19,375
|
19,467
|
19,117
|
20,075
|
21,554
|
22,236
|
|
固定資産合計
|
5,621
|
5,841
|
6,695
|
4,191
|
4,033
|
9,812
|
11,008
|
10,502
|
10,250
|
10,041
|
10,208
|
16,607
|
18,955
|
17,245
|
16,192
|
15,542
|
13,338
|
13,563
|
13,111
|
14,294
|
13,559
|
13,239
|
12,822
|
112,528
|
110,980
|
117,333
|
106,399
|
104,755
|
110,690
|
107,854
|
105,713
|
105,729
|
103,505
|
101,876
|
99,907
|
99,507
|
97,741
|
96,058
|
95,714
|
95,766
|
94,516
|
94,434
|
93,934
|
95,660
|
94,998
|
93,762
|
93,301
|
91,677
|
90,679
|
106,304
|
105,918
|
107,140
|
106,541
|
|
総資産
|
31,790
|
27,436
|
31,451
|
31,459
|
53,150
|
78,575
|
59,561
|
52,368
|
55,083
|
51,862
|
53,115
|
59,935
|
70,619
|
83,554
|
81,691
|
85,011
|
89,733
|
97,555
|
93,949
|
122,470
|
153,107
|
142,377
|
141,129
|
321,444
|
323,311
|
281,010
|
241,011
|
228,341
|
236,859
|
219,236
|
204,206
|
180,153
|
187,729
|
187,235
|
167,759
|
161,649
|
169,527
|
190,682
|
197,133
|
215,715
|
246,842
|
284,729
|
286,551
|
272,493
|
289,817
|
299,055
|
291,393
|
296,672
|
294,163
|
300,917
|
309,428
|
302,652
|
307,885
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,050
|
1,050
|
1,050
|
1,050
|
2,672
|
2,127
|
99,674
|
99,321
|
3,008
|
3,757
|
5,743
|
6,903
|
7,314
|
7,725
|
7,724
|
5,248
|
5,248
|
4,250
|
4,250
|
4,250
|
4,250
|
4,250
|
4,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
11,844
|
7,531
|
12,291
|
9,765
|
21,288
|
35,109
|
24,723
|
19,611
|
22,207
|
7,123
|
8,543
|
11,214
|
18,428
|
28,483
|
25,481
|
30,960
|
32,864
|
35,584
|
24,579
|
10,301
|
34,960
|
15,640
|
13,153
|
95,360
|
101,466
|
90,158
|
64,412
|
60,412
|
67,279
|
161,618
|
143,654
|
46,126
|
58,181
|
55,336
|
37,425
|
37,769
|
48,343
|
59,853
|
50,782
|
64,439
|
46,859
|
56,742
|
59,074
|
52,626
|
54,721
|
53,586
|
57,118
|
58,551
|
47,358
|
42,308
|
46,563
|
47,809
|
52,392
|
|
長期借入金
|
135
|
150
|
121
|
145
|
5,064
|
4,824
|
4,748
|
4,671
|
4,597
|
528
|
458
|
4,389
|
4,318
|
4,441
|
4,377
|
4,293
|
4,212
|
4,146
|
4,149
|
152
|
129
|
107
|
83
|
101,158
|
100,996
|
100,842
|
99,675
|
98,273
|
97,918
|
6
|
5
|
81,982
|
80,874
|
81,006
|
79,492
|
77,976
|
76,456
|
75,351
|
74,248
|
73,145
|
91,526
|
80,677
|
49,831
|
38,985
|
35,934
|
25,085
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
135
|
150
|
121
|
145
|
5,064
|
4,824
|
5,290
|
4,671
|
4,597
|
528
|
458
|
4,722
|
6,151
|
5,974
|
5,879
|
4,626
|
4,212
|
4,146
|
4,149
|
152
|
129
|
107
|
83
|
102,631
|
101,406
|
100,842
|
100,047
|
98,716
|
104,029
|
5,604
|
5,599
|
88,916
|
87,197
|
86,954
|
85,124
|
83,258
|
81,276
|
79,632
|
79,413
|
80,337
|
99,087
|
87,050
|
56,888
|
44,992
|
43,597
|
34,019
|
9,691
|
9,348
|
8,194
|
9,941
|
8,970
|
8,993
|
8,671
|
|
総負債
|
11,979
|
7,681
|
12,412
|
9,910
|
26,352
|
39,933
|
30,013
|
24,282
|
26,804
|
7,651
|
9,001
|
15,936
|
24,579
|
34,457
|
31,360
|
35,586
|
37,076
|
39,730
|
28,728
|
10,453
|
35,089
|
15,747
|
13,236
|
197,991
|
202,872
|
191,000
|
164,459
|
159,128
|
171,308
|
167,222
|
149,253
|
135,042
|
145,378
|
142,290
|
122,549
|
121,027
|
129,619
|
139,485
|
130,195
|
144,776
|
145,946
|
143,792
|
115,962
|
97,618
|
98,318
|
87,605
|
66,809
|
67,899
|
55,552
|
52,249
|
55,533
|
56,802
|
61,063
|
|
資本金及び資本剰余金
|
43,045
|
43,101
|
43,107
|
43,108
|
43,223
|
45,107
|
45,127
|
45,195
|
45,228
|
60,852
|
60,863
|
61,828
|
61,976
|
62,222
|
62,374
|
62,491
|
62,779
|
63,118
|
65,726
|
114,447
|
114,714
|
114,801
|
113,960
|
114,726
|
114,769
|
114,955
|
115,377
|
116,145
|
116,522
|
116,782
|
117,054
|
117,983
|
118,108
|
118,316
|
118,542
|
118,702
|
119,064
|
119,076
|
118,947
|
116,760
|
117,162
|
117,393
|
117,689
|
116,895
|
117,988
|
118,750
|
118,302
|
118,546
|
118,822
|
119,294
|
116,715
|
111,235
|
109,449
|
|
利益剰余金
|
-23,234
|
-23,346
|
-24,068
|
-21,559
|
-16,425
|
-6,465
|
-15,579
|
-17,109
|
-16,949
|
-16,641
|
-16,749
|
-17,829
|
-15,936
|
-13,125
|
-12,043
|
-13,066
|
-10,122
|
-5,293
|
-505
|
-2,430
|
3,304
|
11,829
|
13,933
|
8,727
|
5,670
|
-24,945
|
-38,825
|
-46,932
|
-50,971
|
-64,768
|
-62,101
|
-72,872
|
-75,757
|
-73,371
|
-73,332
|
-78,080
|
-79,156
|
-67,879
|
-52,009
|
-45,821
|
-16,266
|
23,544
|
52,900
|
57,980
|
73,511
|
92,700
|
106,282
|
110,227
|
119,789
|
129,374
|
137,180
|
134,615
|
137,373
|
|
株主資本
|
19,811
|
19,755
|
19,039
|
21,549
|
26,798
|
38,642
|
29,548
|
28,086
|
28,279
|
44,211
|
44,114
|
43,999
|
46,040
|
49,097
|
50,331
|
49,425
|
52,657
|
57,825
|
65,221
|
112,017
|
118,018
|
126,630
|
127,893
|
123,453
|
120,439
|
90,010
|
76,552
|
69,213
|
65,551
|
52,014
|
54,953
|
45,111
|
42,351
|
44,945
|
45,210
|
40,622
|
39,908
|
51,197
|
66,938
|
70,939
|
100,896
|
140,937
|
170,589
|
174,875
|
191,499
|
211,450
|
224,584
|
228,773
|
238,611
|
248,668
|
253,895
|
245,850
|
246,822
|
|
有利子負債合計
|
135
|
150
|
121
|
145
|
5,064
|
4,824
|
4,748
|
4,671
|
4,597
|
528
|
458
|
4,389
|
4,318
|
4,441
|
4,377
|
4,293
|
4,212
|
4,146
|
4,149
|
152
|
129
|
107
|
83
|
102,208
|
102,046
|
101,892
|
100,725
|
100,945
|
100,045
|
99,680
|
99,326
|
84,990
|
84,631
|
86,749
|
86,395
|
85,290
|
84,181
|
83,075
|
79,496
|
78,393
|
95,776
|
84,927
|
54,081
|
43,235
|
40,184
|
29,335
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-2,786
|
-5,039
|
-3,837
|
-3
|
1,056
|
2,450
|
805
|
4,002
|
2,108
|
-1,365
|
-715
|
3,454
|
3,857
|
2,958
|
3,337
|
3,035
|
3,045
|
2,602
|
173
|
-33,779
|
-40,030
|
-33,566
|
-43,911
|
97,206
|
101,068
|
99,558
|
99,347
|
98,673
|
98,875
|
98,378
|
84,640
|
82,390
|
78,380
|
78,899
|
77,160
|
83,942
|
81,406
|
81,202
|
69,993
|
74,901
|
90,624
|
64,245
|
39,032
|
37,940
|
27,862
|
17,920
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
0.68
|
0.76
|
0.64
|
0.67
|
18.9
|
12.48
|
16.07
|
16.63
|
16.26
|
1.19
|
1.04
|
9.98
|
9.38
|
9.05
|
8.7
|
8.69
|
8.0
|
7.17
|
6.36
|
0.14
|
0.11
|
0.08
|
0.06
|
82.79
|
84.73
|
113.2
|
131.58
|
145.85
|
152.62
|
191.64
|
180.75
|
188.4
|
199.83
|
193.01
|
191.1
|
209.96
|
210.94
|
162.27
|
118.76
|
110.51
|
94.93
|
60.26
|
31.7
|
24.72
|
20.98
|
13.87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|