|
(単位:千ドル)
|
2Q11
|
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
|
|
現金同等物
|
12,856
|
17,117
|
24,469
|
16,968
|
14,153
|
14,987
|
23,499
|
18,211
|
18,999
|
23,577
|
35,085
|
26,185
|
16,888
|
21,633
|
27,662
|
17,210
|
13,122
|
14,281
|
17,835
|
17,976
|
16,081
|
19,133
|
34,485
|
33,174
|
25,470
|
22,227
|
28,420
|
31,195
|
19,532
|
13,601
|
18,725
|
13,693
|
10,499
|
14,293
|
18,241
|
17,482
|
31,640
|
38,232
|
43,825
|
48,664
|
43,887
|
54,594
|
47,609
|
43,750
|
31,554
|
19,825
|
30,670
|
23,806
|
19,738
|
18,816
|
22,809
|
14,125
|
11,886
|
9,779
|
23,158
|
20,202
|
|
現金 + 有価証券
|
12,856
|
17,117
|
24,469
|
16,968
|
14,153
|
14,987
|
23,499
|
18,211
|
18,999
|
23,577
|
35,085
|
26,185
|
16,888
|
21,633
|
27,662
|
17,210
|
13,122
|
14,281
|
17,835
|
17,976
|
16,081
|
19,133
|
34,485
|
33,174
|
25,470
|
22,227
|
28,420
|
31,195
|
19,532
|
13,601
|
18,725
|
13,693
|
10,499
|
14,293
|
18,241
|
17,482
|
31,640
|
38,232
|
43,825
|
48,664
|
43,887
|
54,594
|
47,609
|
43,750
|
31,554
|
19,825
|
30,670
|
23,806
|
19,738
|
18,816
|
22,809
|
14,125
|
11,886
|
9,779
|
23,158
|
20,202
|
|
売掛金
|
51,839
|
49,693
|
42,851
|
46,902
|
47,734
|
44,997
|
40,920
|
44,460
|
48,526
|
46,846
|
38,688
|
44,591
|
50,805
|
44,595
|
41,148
|
42,604
|
46,474
|
43,965
|
49,484
|
47,402
|
52,580
|
49,951
|
64,662
|
61,247
|
69,986
|
74,796
|
-
|
66,419
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
70,582
|
73,561
|
72,768
|
69,442
|
68,847
|
67,202
|
67,415
|
66,369
|
70,547
|
73,255
|
76,714
|
74,434
|
70,605
|
69,084
|
72,078
|
63,490
|
63,085
|
61,882
|
71,494
|
70,347
|
73,296
|
73,743
|
106,251
|
100,332
|
100,100
|
101,546
|
103,711
|
101,143
|
97,001
|
94,190
|
98,190
|
92,793
|
96,564
|
100,992
|
99,801
|
94,349
|
102,815
|
108,936
|
114,615
|
117,682
|
117,949
|
123,355
|
116,110
|
114,481
|
103,512
|
97,943
|
115,481
|
116,423
|
112,913
|
118,417
|
112,844
|
99,880
|
102,316
|
96,889
|
91,281
|
90,101
|
|
有形固定資産
|
2,877
|
3,162
|
2,954
|
3,309
|
3,123
|
3,175
|
3,074
|
3,037
|
3,148
|
3,376
|
3,213
|
3,518
|
3,546
|
3,571
|
3,478
|
3,260
|
3,243
|
3,159
|
3,021
|
3,134
|
3,222
|
3,510
|
4,789
|
5,276
|
4,408
|
4,603
|
5,229
|
7,514
|
7,291
|
6,896
|
6,636
|
6,486
|
6,229
|
5,947
|
6,014
|
5,664
|
5,359
|
5,003
|
5,001
|
4,862
|
4,907
|
5,173
|
-
|
6,308
|
6,013
|
5,742
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
141,501
|
138,536
|
73,711
|
72,237
|
69,925
|
68,130
|
68,570
|
66,913
|
65,926
|
64,840
|
63,160
|
62,764
|
64,840
|
63,559
|
62,091
|
61,453
|
60,194
|
61,678
|
59,849
|
60,294
|
64,093
|
63,637
|
128,871
|
128,991
|
125,489
|
123,251
|
121,049
|
121,768
|
120,243
|
118,367
|
116,541
|
123,247
|
120,821
|
119,735
|
118,954
|
117,124
|
115,030
|
121,134
|
124,905
|
122,715
|
120,747
|
120,159
|
120,684
|
120,097
|
117,763
|
116,064
|
127,547
|
127,230
|
125,817
|
125,172
|
134,501
|
134,360
|
133,010
|
130,257
|
113,234
|
112,264
|
|
総資産
|
212,083
|
212,097
|
146,479
|
141,679
|
138,772
|
135,332
|
135,985
|
133,282
|
136,473
|
138,095
|
139,874
|
137,198
|
135,445
|
132,643
|
134,169
|
124,943
|
123,279
|
123,560
|
131,343
|
130,641
|
137,389
|
137,380
|
235,122
|
229,323
|
225,589
|
224,797
|
224,760
|
222,911
|
217,244
|
212,557
|
214,731
|
216,040
|
217,385
|
220,727
|
218,755
|
211,473
|
217,845
|
230,070
|
239,520
|
240,397
|
238,696
|
243,514
|
236,794
|
234,578
|
221,275
|
214,007
|
243,028
|
243,653
|
238,730
|
243,589
|
247,345
|
234,240
|
235,326
|
227,146
|
204,515
|
202,365
|
|
買掛金
|
3,356
|
5,389
|
4,089
|
4,679
|
4,729
|
5,348
|
6,072
|
7,643
|
7,623
|
7,278
|
6,024
|
7,112
|
7,728
|
7,105
|
7,312
|
6,266
|
7,138
|
5,987
|
6,700
|
8,614
|
8,223
|
7,348
|
9,724
|
9,037
|
8,055
|
8,267
|
7,192
|
8,800
|
7,209
|
8,016
|
8,453
|
10,252
|
8,156
|
8,889
|
8,862
|
10,181
|
10,571
|
9,410
|
11,176
|
17,744
|
16,259
|
15,668
|
16,162
|
13,121
|
11,974
|
9,698
|
15,925
|
13,533
|
8,928
|
11,771
|
11,302
|
11,068
|
8,622
|
8,775
|
9,192
|
8,448
|
|
一年内返済予定の長期借入金
|
5,500
|
6,250
|
7,000
|
7,750
|
8,500
|
9,250
|
10,000
|
10,000
|
3,375
|
3,375
|
3,375
|
3,375
|
3,375
|
3,656
|
3,938
|
4,219
|
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
5,546
|
6,437
|
7,126
|
14,815
|
15,499
|
15,251
|
15,251
|
8,250
|
8,250
|
8,938
|
9,625
|
10,313
|
11,000
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
4,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
30,267
|
36,538
|
32,441
|
32,009
|
30,469
|
31,011
|
32,933
|
32,729
|
29,886
|
30,713
|
34,532
|
32,008
|
29,711
|
29,088
|
37,264
|
30,674
|
25,602
|
24,083
|
31,180
|
30,120
|
33,390
|
31,239
|
52,353
|
47,673
|
46,506
|
53,805
|
53,075
|
48,070
|
44,998
|
38,681
|
40,649
|
41,178
|
39,613
|
39,877
|
41,251
|
31,156
|
41,076
|
43,878
|
50,661
|
54,127
|
57,734
|
61,887
|
56,838
|
56,780
|
48,885
|
43,608
|
51,191
|
42,951
|
39,531
|
40,940
|
46,274
|
44,788
|
47,915
|
49,227
|
38,420
|
37,247
|
|
長期借入金
|
66,563
|
64,813
|
63,063
|
60,563
|
58,063
|
55,563
|
53,063
|
50,563
|
56,731
|
55,887
|
53,371
|
52,528
|
51,684
|
50,559
|
49,434
|
48,309
|
49,704
|
49,093
|
48,531
|
47,215
|
57,036
|
56,519
|
116,485
|
114,444
|
112,577
|
100,707
|
98,838
|
96,974
|
92,970
|
91,113
|
89,212
|
85,136
|
86,024
|
84,922
|
74,823
|
81,447
|
75,573
|
74,564
|
73,551
|
72,537
|
71,522
|
70,506
|
69,490
|
68,472
|
67,454
|
66,435
|
74,416
|
79,175
|
79,175
|
79,175
|
79,175
|
74,175
|
74,175
|
66,175
|
59,175
|
59,175
|
|
固定負債合計
|
89,910
|
87,711
|
78,154
|
73,901
|
71,795
|
66,780
|
64,743
|
61,477
|
66,008
|
64,718
|
62,099
|
60,966
|
59,485
|
56,755
|
55,441
|
53,157
|
54,065
|
54,246
|
53,052
|
52,690
|
63,338
|
63,097
|
124,357
|
122,217
|
119,349
|
107,223
|
108,148
|
107,299
|
101,391
|
97,366
|
95,495
|
96,158
|
96,712
|
96,384
|
87,830
|
94,278
|
88,474
|
92,580
|
89,722
|
85,443
|
84,081
|
83,350
|
81,563
|
80,367
|
78,198
|
76,757
|
91,406
|
96,918
|
95,738
|
96,921
|
98,989
|
93,805
|
91,884
|
81,361
|
69,809
|
70,082
|
|
総負債
|
120,177
|
124,249
|
110,595
|
105,910
|
102,264
|
97,791
|
97,676
|
94,206
|
95,894
|
95,431
|
96,631
|
92,974
|
89,196
|
85,843
|
92,705
|
83,831
|
79,667
|
78,329
|
84,232
|
82,810
|
96,728
|
94,336
|
176,710
|
169,890
|
165,855
|
161,028
|
161,223
|
155,369
|
146,389
|
136,047
|
136,144
|
137,336
|
136,325
|
136,261
|
129,081
|
125,434
|
129,550
|
136,458
|
140,383
|
139,570
|
141,815
|
145,237
|
138,401
|
137,147
|
127,083
|
120,365
|
142,597
|
139,869
|
135,269
|
137,861
|
145,263
|
138,593
|
139,799
|
130,588
|
108,229
|
107,329
|
|
資本金及び資本剰余金
|
36
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
44
|
44
|
44
|
44
|
44
|
44
|
45
|
45
|
45
|
46
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
50
|
50
|
50
|
50
|
|
利益剰余金
|
-110,953
|
-113,546
|
-165,532
|
-166,104
|
-165,288
|
-165,078
|
-164,929
|
-163,960
|
-161,520
|
-161,110
|
-160,153
|
-160,090
|
-157,257
|
-154,928
|
-154,020
|
-153,187
|
-152,233
|
-150,455
|
-149,179
|
-149,878
|
-148,266
|
-147,533
|
-155,684
|
-156,289
|
-156,591
|
-155,164
|
-157,814
|
-155,611
|
-153,248
|
-149,245
|
-150,098
|
-150,996
|
-150,582
|
-148,851
|
-146,757
|
-148,117
|
-147,504
|
-145,450
|
-144,002
|
-140,578
|
-136,472
|
-132,051
|
-128,473
|
-123,543
|
-118,586
|
-113,030
|
-108,747
|
-105,366
|
-103,033
|
-99,832
|
-102,703
|
-106,092
|
-104,054
|
-102,906
|
-99,864
|
-98,376
|
|
株主資本
|
91,906
|
87,848
|
35,884
|
35,769
|
36,508
|
37,541
|
38,309
|
39,076
|
40,579
|
42,664
|
43,243
|
43,522
|
45,653
|
46,144
|
40,717
|
40,292
|
42,686
|
44,277
|
46,172
|
46,825
|
39,585
|
41,923
|
57,036
|
58,053
|
59,734
|
63,769
|
63,537
|
67,542
|
70,855
|
76,510
|
78,587
|
78,704
|
81,060
|
84,466
|
89,674
|
86,039
|
88,295
|
93,612
|
99,137
|
100,827
|
96,881
|
98,277
|
98,393
|
97,431
|
94,192
|
93,642
|
100,431
|
103,784
|
103,461
|
105,728
|
102,082
|
95,647
|
95,527
|
96,558
|
96,286
|
95,036
|
|
有利子負債合計
|
72,063
|
71,063
|
70,063
|
68,313
|
66,563
|
64,813
|
63,063
|
60,563
|
60,106
|
59,262
|
56,746
|
55,903
|
55,059
|
54,215
|
53,372
|
52,528
|
51,954
|
51,343
|
50,197
|
49,465
|
59,286
|
58,769
|
122,031
|
120,881
|
119,703
|
115,522
|
114,337
|
112,225
|
108,221
|
99,363
|
97,462
|
94,074
|
95,649
|
95,235
|
85,823
|
85,747
|
79,873
|
78,864
|
77,851
|
76,837
|
75,822
|
74,806
|
73,790
|
72,772
|
71,754
|
70,735
|
78,716
|
79,175
|
79,175
|
79,175
|
79,175
|
74,175
|
74,175
|
66,175
|
59,175
|
59,175
|
|
純有利子負債
|
59,207
|
53,946
|
45,594
|
51,345
|
52,410
|
49,826
|
39,564
|
42,352
|
41,107
|
35,685
|
21,661
|
29,718
|
38,171
|
32,582
|
25,710
|
35,318
|
38,832
|
37,062
|
32,362
|
31,489
|
43,205
|
39,636
|
87,546
|
87,707
|
94,233
|
93,295
|
85,917
|
81,030
|
88,689
|
85,762
|
78,737
|
80,381
|
85,150
|
80,942
|
67,582
|
68,265
|
48,233
|
40,632
|
34,026
|
28,173
|
31,935
|
20,212
|
26,181
|
29,022
|
40,200
|
50,910
|
48,046
|
55,369
|
59,437
|
60,359
|
56,366
|
60,050
|
62,289
|
56,396
|
36,017
|
38,973
|
|
DEレシオ(%)
|
78.41
|
80.89
|
195.25
|
190.98
|
182.32
|
172.65
|
164.62
|
154.99
|
148.12
|
138.9
|
131.23
|
128.45
|
120.6
|
117.49
|
131.08
|
130.37
|
121.71
|
115.96
|
108.72
|
105.64
|
149.77
|
140.18
|
213.95
|
208.23
|
200.39
|
181.16
|
179.95
|
166.16
|
152.74
|
129.87
|
124.02
|
119.53
|
118.0
|
112.75
|
95.71
|
99.66
|
90.46
|
84.25
|
78.53
|
76.21
|
78.26
|
76.12
|
75.0
|
74.69
|
76.18
|
75.54
|
78.38
|
76.29
|
76.53
|
74.89
|
77.56
|
77.55
|
77.65
|
68.53
|
61.46
|
62.27
|