|
(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
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
20,460
|
16,623
|
19,993
|
30,427
|
32,698
|
40,355
|
47,978
|
43,325
|
33,052
|
26,342
|
28,728
|
28,974
|
29,946
|
23,882
|
31,686
|
36,943
|
33,328
|
38,663
|
40,534
|
43,631
|
49,474
|
53,922
|
32,354
|
39,111
|
43,106
|
39,792
|
53,782
|
45,818
|
32,357
|
30,915
|
46,558
|
29,231
|
29,449
|
11,435
|
28,254
|
13,289
|
24,498
|
36,031
|
51,240
|
82,210
|
93,874
|
65,841
|
61,596
|
37,411
|
57,219
|
69,366
|
10,100
|
11,653
|
6,508
|
19,002
|
30,976
|
49,979
|
39,795
|
43,159
|
40,875
|
42,050
|
20,410
|
6,295
|
|
現金 + 有価証券
|
20,460
|
16,623
|
19,993
|
30,427
|
32,698
|
40,355
|
47,978
|
43,325
|
33,052
|
26,342
|
28,728
|
28,974
|
29,946
|
23,882
|
31,686
|
36,943
|
33,328
|
38,663
|
40,534
|
43,631
|
49,474
|
53,922
|
32,354
|
39,111
|
43,106
|
39,792
|
53,782
|
45,818
|
32,357
|
30,915
|
46,558
|
29,231
|
29,449
|
11,435
|
28,254
|
13,289
|
24,498
|
36,031
|
51,240
|
82,210
|
93,874
|
65,841
|
61,596
|
37,411
|
57,219
|
69,366
|
10,100
|
11,653
|
6,508
|
19,002
|
30,976
|
49,979
|
39,795
|
43,159
|
40,875
|
42,050
|
20,410
|
6,295
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74,241
|
92,578
|
69,456
|
75,371
|
79,850
|
92,461
|
74,813
|
83,584
|
86,978
|
112,557
|
78,244
|
86,298
|
92,603
|
87,653
|
63,852
|
67,115
|
75,297
|
83,290
|
91,336
|
98,294
|
73,585
|
73,727
|
83,022
|
81,662
|
76,049
|
62,129
|
54,528
|
39,441
|
59,065
|
51,280
|
49,586
|
43,998
|
51,773
|
58,198
|
|
商品及び製品
|
55,622
|
57,438
|
49,441
|
42,108
|
42,937
|
34,136
|
30,524
|
35,820
|
38,854
|
49,872
|
46,506
|
48,494
|
48,995
|
49,016
|
43,587
|
44,595
|
47,432
|
44,973
|
43,956
|
47,019
|
42,019
|
43,713
|
77,670
|
76,862
|
74,722
|
75,303
|
79,444
|
82,036
|
83,550
|
84,459
|
84,203
|
98,465
|
100,743
|
105,204
|
110,765
|
113,593
|
103,615
|
92,813
|
82,050
|
67,707
|
64,083
|
70,159
|
81,475
|
103,595
|
77,864
|
75,023
|
107,681
|
131,088
|
133,943
|
96,675
|
73,188
|
63,358
|
65,156
|
61,815
|
56,637
|
57,099
|
66,493
|
70,755
|
|
流動資産合計
|
109,948
|
106,696
|
104,555
|
103,967
|
107,489
|
104,492
|
105,848
|
106,605
|
105,955
|
109,667
|
105,893
|
108,389
|
110,632
|
107,050
|
109,312
|
110,297
|
115,151
|
119,938
|
117,995
|
122,792
|
126,169
|
128,067
|
175,478
|
187,762
|
196,278
|
211,917
|
206,221
|
207,471
|
201,931
|
213,149
|
211,139
|
217,417
|
227,837
|
234,931
|
224,220
|
224,002
|
227,183
|
221,967
|
204,305
|
223,363
|
237,797
|
223,722
|
240,647
|
247,083
|
218,289
|
227,714
|
214,097
|
236,991
|
226,417
|
187,303
|
169,228
|
163,173
|
173,023
|
164,798
|
156,936
|
154,326
|
150,719
|
141,124
|
|
有形固定資産
|
-
|
-
|
-
|
21,279
|
20,947
|
21,669
|
23,268
|
22,570
|
22,913
|
22,829
|
23,125
|
23,347
|
23,594
|
23,752
|
22,840
|
23,185
|
22,979
|
22,824
|
22,591
|
22,808
|
22,896
|
22,768
|
28,192
|
27,521
|
26,477
|
25,803
|
25,703
|
25,507
|
30,846
|
29,249
|
28,572
|
27,647
|
28,105
|
29,482
|
30,638
|
30,925
|
30,782
|
29,907
|
29,256
|
28,271
|
27,315
|
26,780
|
27,853
|
27,965
|
29,590
|
28,058
|
27,608
|
27,565
|
27,704
|
27,010
|
29,070
|
28,433
|
29,079
|
29,142
|
28,945
|
28,391
|
28,524
|
28,195
|
|
固定資産合計
|
43,892
|
43,715
|
148,439
|
44,850
|
44,313
|
44,679
|
46,938
|
46,100
|
46,509
|
46,156
|
46,867
|
47,499
|
48,130
|
48,431
|
49,248
|
50,114
|
50,554
|
50,817
|
50,952
|
51,535
|
52,252
|
53,586
|
110,187
|
108,959
|
108,455
|
106,779
|
104,362
|
105,388
|
140,586
|
136,567
|
133,135
|
132,633
|
132,445
|
134,785
|
177,699
|
176,608
|
175,258
|
171,741
|
135,177
|
134,315
|
131,460
|
128,551
|
126,668
|
120,925
|
149,096
|
146,845
|
172,974
|
175,640
|
173,834
|
194,413
|
194,840
|
186,942
|
181,475
|
178,788
|
178,594
|
178,102
|
176,145
|
172,818
|
|
総資産
|
153,840
|
150,411
|
-
|
148,817
|
151,802
|
149,171
|
152,786
|
152,705
|
152,464
|
155,823
|
152,760
|
155,888
|
158,762
|
155,481
|
158,560
|
160,411
|
165,705
|
170,755
|
168,947
|
174,327
|
178,421
|
181,653
|
285,665
|
296,721
|
304,733
|
318,696
|
310,583
|
312,859
|
342,517
|
349,716
|
344,274
|
350,050
|
360,282
|
369,716
|
401,919
|
400,610
|
402,441
|
393,708
|
339,482
|
357,678
|
369,257
|
352,273
|
367,315
|
368,008
|
367,385
|
374,559
|
387,071
|
412,631
|
400,251
|
381,716
|
364,068
|
350,115
|
354,498
|
343,586
|
335,530
|
332,428
|
326,864
|
313,942
|
|
買掛金
|
14,264
|
11,785
|
10,629
|
9,386
|
11,153
|
9,233
|
13,415
|
12,660
|
9,404
|
11,620
|
9,224
|
10,801
|
12,271
|
7,077
|
8,694
|
8,709
|
9,325
|
10,293
|
8,425
|
10,049
|
8,098
|
9,105
|
26,275
|
29,426
|
31,549
|
36,552
|
29,704
|
27,712
|
33,748
|
32,685
|
34,894
|
36,987
|
38,355
|
40,838
|
33,416
|
31,829
|
27,407
|
25,493
|
13,396
|
24,143
|
28,452
|
32,213
|
39,589
|
40,685
|
16,599
|
30,916
|
42,270
|
36,628
|
30,320
|
16,090
|
15,991
|
14,068
|
23,294
|
16,470
|
18,619
|
19,915
|
23,240
|
20,001
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,816
|
5,817
|
5,817
|
5,817
|
5,820
|
5,822
|
7,526
|
7,528
|
6,942
|
6,532
|
6,112
|
5,829
|
5,829
|
5,846
|
5,833
|
5,834
|
28,170
|
27,200
|
25,741
|
-
|
-
|
-
|
-
|
-
|
-
|
1,393
|
1,393
|
1,393
|
1,393
|
1,393
|
1,393
|
1,393
|
22,526
|
22,177
|
1,393
|
-
|
|
流動負債合計
|
19,430
|
17,399
|
15,860
|
15,564
|
17,184
|
14,958
|
18,574
|
18,149
|
16,792
|
17,467
|
13,069
|
15,423
|
17,034
|
12,907
|
13,762
|
14,176
|
17,103
|
19,067
|
14,090
|
16,525
|
16,656
|
16,605
|
44,099
|
52,394
|
57,787
|
64,060
|
53,396
|
50,817
|
57,275
|
59,987
|
59,935
|
59,804
|
65,849
|
64,415
|
60,161
|
59,363
|
62,027
|
50,129
|
57,513
|
71,040
|
74,835
|
54,110
|
63,645
|
64,928
|
41,826
|
56,937
|
66,978
|
64,354
|
59,536
|
50,038
|
39,757
|
39,367
|
46,616
|
41,409
|
62,912
|
66,453
|
47,766
|
39,974
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46,234
|
44,680
|
43,226
|
41,772
|
40,314
|
38,858
|
47,660
|
45,778
|
34,488
|
33,031
|
31,574
|
29,628
|
28,171
|
26,697
|
25,253
|
24,282
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,570
|
23,222
|
-
|
22,526
|
22,177
|
21,829
|
21,481
|
-
|
-
|
20,553
|
21,717
|
|
固定負債合計
|
6,682
|
6,242
|
6,399
|
6,533
|
6,738
|
7,100
|
7,127
|
7,299
|
7,425
|
7,311
|
7,557
|
7,671
|
7,851
|
7,771
|
8,218
|
8,394
|
8,556
|
8,779
|
8,990
|
8,978
|
9,279
|
8,987
|
63,404
|
61,867
|
59,095
|
56,709
|
55,356
|
53,700
|
62,572
|
60,269
|
49,017
|
47,703
|
44,009
|
42,125
|
77,136
|
74,114
|
71,171
|
69,458
|
43,891
|
44,184
|
43,286
|
40,660
|
39,107
|
32,649
|
58,206
|
56,494
|
57,831
|
83,449
|
81,126
|
95,657
|
93,280
|
85,080
|
80,094
|
76,202
|
53,026
|
50,636
|
70,327
|
69,585
|
|
総負債
|
26,112
|
23,641
|
22,259
|
22,097
|
23,922
|
22,058
|
25,701
|
25,448
|
24,217
|
24,778
|
20,626
|
23,094
|
24,885
|
20,678
|
21,980
|
22,570
|
25,659
|
27,846
|
23,080
|
25,503
|
25,935
|
25,592
|
107,503
|
114,261
|
116,882
|
120,769
|
108,752
|
104,517
|
119,847
|
120,256
|
108,952
|
107,507
|
109,858
|
106,540
|
137,297
|
133,477
|
133,198
|
119,587
|
101,404
|
115,224
|
118,121
|
94,770
|
102,752
|
97,577
|
100,032
|
113,431
|
124,809
|
147,803
|
140,662
|
145,695
|
133,037
|
124,447
|
126,710
|
117,611
|
115,938
|
117,089
|
118,093
|
109,559
|
|
資本金及び資本剰余金
|
17,134
|
17,161
|
17,178
|
17,200
|
17,231
|
17,262
|
17,302
|
17,313
|
17,305
|
17,360
|
17,407
|
17,471
|
17,528
|
17,585
|
17,641
|
17,714
|
17,795
|
17,852
|
18,389
|
18,462
|
18,546
|
18,667
|
39,434
|
39,551
|
39,649
|
39,753
|
40,288
|
40,403
|
48,910
|
48,970
|
49,082
|
49,224
|
49,390
|
49,549
|
50,748
|
50,844
|
51,177
|
51,582
|
52,187
|
52,628
|
53,055
|
53,323
|
53,004
|
53,473
|
53,690
|
53,295
|
53,649
|
53,853
|
51,868
|
50,770
|
50,067
|
49,561
|
49,503
|
49,524
|
49,729
|
49,950
|
50,026
|
50,474
|
|
利益剰余金
|
110,261
|
109,000
|
108,444
|
109,013
|
110,193
|
109,742
|
109,683
|
109,853
|
110,860
|
113,483
|
114,542
|
115,155
|
116,197
|
117,120
|
118,849
|
120,045
|
122,171
|
125,392
|
127,786
|
130,642
|
134,191
|
137,255
|
138,601
|
142,793
|
148,097
|
157,688
|
161,047
|
167,434
|
173,245
|
180,122
|
185,728
|
192,775
|
200,457
|
213,380
|
213,599
|
215,986
|
218,131
|
223,252
|
186,540
|
190,411
|
198,601
|
204,988
|
212,291
|
217,613
|
214,242
|
207,884
|
208,678
|
210,994
|
207,725
|
184,386
|
180,152
|
175,348
|
177,579
|
175,717
|
169,174
|
164,745
|
158,146
|
153,336
|
|
株主資本
|
127,728
|
126,770
|
126,180
|
126,720
|
127,880
|
127,113
|
127,085
|
127,257
|
128,247
|
131,045
|
132,134
|
132,794
|
133,877
|
134,803
|
136,580
|
137,841
|
140,046
|
142,909
|
145,867
|
148,824
|
152,486
|
156,061
|
178,162
|
182,460
|
187,851
|
197,927
|
201,831
|
208,342
|
222,670
|
229,460
|
235,322
|
242,543
|
250,424
|
263,176
|
264,622
|
267,133
|
269,243
|
274,121
|
238,078
|
242,454
|
251,136
|
257,503
|
264,563
|
270,431
|
267,353
|
261,128
|
262,262
|
264,828
|
259,589
|
236,021
|
231,031
|
225,668
|
227,788
|
225,975
|
219,592
|
215,339
|
208,771
|
204,383
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52,050
|
50,497
|
49,043
|
47,589
|
46,134
|
44,680
|
55,186
|
53,306
|
41,430
|
39,563
|
37,686
|
35,457
|
34,000
|
32,543
|
31,086
|
30,116
|
28,170
|
27,200
|
25,741
|
-
|
-
|
-
|
-
|
-
|
-
|
24,963
|
24,615
|
24,267
|
23,919
|
23,570
|
23,222
|
22,874
|
22,526
|
22,177
|
21,946
|
21,717
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,696
|
11,386
|
5,937
|
7,797
|
-7,648
|
-1,138
|
22,829
|
22,391
|
-5,128
|
10,332
|
8,237
|
24,022
|
5,746
|
19,254
|
6,588
|
-5,915
|
-23,070
|
-55,010
|
-68,133
|
-
|
-
|
-
|
-
|
-
|
-
|
13,310
|
18,107
|
5,265
|
-7,057
|
-26,409
|
-16,573
|
-20,285
|
-18,349
|
-19,873
|
1,536
|
15,422
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.21
|
27.68
|
26.11
|
24.04
|
22.86
|
21.45
|
24.78
|
23.23
|
17.61
|
16.31
|
15.05
|
13.47
|
12.85
|
12.18
|
11.55
|
10.99
|
11.83
|
11.22
|
10.25
|
-
|
-
|
-
|
-
|
-
|
-
|
9.43
|
9.48
|
10.28
|
10.35
|
10.44
|
10.19
|
10.12
|
10.26
|
10.3
|
10.51
|
10.63
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|