|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
17,720
|
17,239
|
13,339
|
6,291
|
7,378
|
5,485
|
3,690
|
9,541
|
5,095
|
12,030
|
12,525
|
41,126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,866
|
-
|
-
|
-
|
9,383
|
-
|
-
|
-
|
11,409
|
11,518
|
36,370
|
29,218
|
28,553
|
27,614
|
25,016
|
21,202
|
16,650
|
20,804
|
21,905
|
19,674
|
23,312
|
21,623
|
18,435
|
145,361
|
135,646
|
132,382
|
|
現金 + 有価証券
|
17,720
|
17,239
|
13,339
|
6,291
|
7,378
|
5,485
|
3,690
|
9,541
|
5,095
|
12,030
|
12,525
|
41,126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,866
|
-
|
-
|
-
|
9,383
|
-
|
-
|
-
|
11,409
|
11,518
|
36,370
|
29,218
|
28,553
|
27,614
|
25,016
|
21,202
|
16,650
|
20,804
|
21,905
|
19,674
|
23,312
|
21,623
|
18,435
|
145,361
|
135,646
|
132,382
|
|
売掛金
|
14,765
|
13,578
|
13,472
|
13,377
|
17,261
|
15,188
|
14,446
|
17,964
|
13,289
|
12,940
|
13,061
|
11,967
|
13,612
|
9,613
|
13,004
|
10,464
|
7,915
|
8,494
|
8,984
|
9,159
|
9,430
|
8,797
|
10,636
|
10,642
|
12,282
|
12,518
|
13,974
|
14,129
|
14,952
|
15,456
|
17,560
|
19,261
|
18,363
|
20,040
|
17,976
|
20,389
|
18,927
|
18,911
|
17,746
|
19,263
|
19,963
|
19,452
|
20,951
|
23,588
|
24,826
|
21,136
|
22,911
|
25,892
|
21,969
|
17,811
|
3,716
|
4,848
|
4,214
|
3,622
|
|
商品及び製品
|
10,067
|
9,263
|
10,385
|
10,814
|
8,892
|
10,498
|
11,776
|
11,010
|
9,098
|
10,347
|
10,168
|
8,716
|
9,254
|
9,922
|
12,475
|
15,128
|
14,726
|
15,177
|
13,823
|
12,140
|
11,596
|
12,577
|
12,520
|
13,396
|
11,126
|
11,556
|
12,751
|
11,973
|
13,631
|
12,460
|
13,588
|
13,964
|
16,145
|
15,943
|
18,747
|
20,399
|
20,296
|
19,308
|
21,894
|
21,617
|
19,924
|
20,493
|
22,235
|
25,060
|
28,958
|
30,609
|
31,092
|
29,423
|
28,712
|
28,460
|
11,267
|
10,710
|
7,475
|
7,760
|
|
流動資産合計
|
45,878
|
42,506
|
39,936
|
36,896
|
37,190
|
34,761
|
32,895
|
41,797
|
32,829
|
38,020
|
38,420
|
64,306
|
61,615
|
54,835
|
61,067
|
49,780
|
41,274
|
34,852
|
34,128
|
33,881
|
31,652
|
31,083
|
43,022
|
42,271
|
44,239
|
42,612
|
46,531
|
42,725
|
42,192
|
39,207
|
45,196
|
47,089
|
46,183
|
47,212
|
52,795
|
56,318
|
53,445
|
52,802
|
80,686
|
74,205
|
72,726
|
71,306
|
72,602
|
74,456
|
75,098
|
77,273
|
81,344
|
81,481
|
79,486
|
72,864
|
69,381
|
166,003
|
152,845
|
148,707
|
|
有形固定資産
|
5,406
|
6,699
|
8,680
|
7,464
|
8,892
|
9,141
|
9,077
|
8,837
|
5,888
|
5,696
|
5,566
|
5,631
|
5,311
|
5,053
|
4,954
|
4,729
|
4,218
|
3,433
|
3,103
|
2,672
|
2,416
|
2,200
|
2,005
|
2,117
|
2,043
|
2,151
|
2,012
|
2,135
|
2,624
|
2,669
|
2,425
|
2,202
|
2,042
|
1,956
|
2,269
|
2,392
|
2,827
|
3,768
|
4,101
|
4,131
|
4,066
|
4,341
|
5,153
|
6,189
|
6,719
|
7,595
|
8,237
|
8,518
|
9,320
|
8,832
|
7,669
|
8,203
|
7,694
|
7,589
|
|
固定資産合計
|
102,355
|
101,605
|
121,099
|
64,856
|
67,715
|
66,687
|
66,351
|
43,301
|
25,930
|
25,816
|
25,154
|
24,682
|
24,265
|
23,588
|
21,866
|
20,944
|
12,622
|
11,271
|
10,547
|
9,706
|
8,948
|
8,410
|
7,822
|
7,567
|
7,123
|
19,320
|
18,518
|
18,217
|
24,114
|
32,399
|
30,654
|
29,401
|
28,135
|
26,589
|
25,703
|
25,250
|
25,232
|
25,464
|
25,213
|
24,607
|
23,937
|
23,603
|
23,825
|
26,944
|
27,667
|
28,278
|
30,353
|
29,976
|
30,237
|
28,925
|
28,379
|
11,026
|
10,380
|
10,028
|
|
総資産
|
148,233
|
144,111
|
161,035
|
101,752
|
104,905
|
101,448
|
99,246
|
85,098
|
58,759
|
63,836
|
63,574
|
88,988
|
85,880
|
78,423
|
82,933
|
70,724
|
53,896
|
46,123
|
44,675
|
43,587
|
40,600
|
39,493
|
50,844
|
49,838
|
51,362
|
61,932
|
65,049
|
60,942
|
66,306
|
71,606
|
75,850
|
76,490
|
74,318
|
73,801
|
78,498
|
81,568
|
78,677
|
78,266
|
105,899
|
98,812
|
96,663
|
94,909
|
96,427
|
101,400
|
102,765
|
105,551
|
111,697
|
111,457
|
109,723
|
101,789
|
97,760
|
177,029
|
163,225
|
158,735
|
|
買掛金
|
10,425
|
11,941
|
13,881
|
15,344
|
12,926
|
13,336
|
12,983
|
15,365
|
9,353
|
11,173
|
10,093
|
6,838
|
8,372
|
6,713
|
8,732
|
5,491
|
6,280
|
5,106
|
7,481
|
6,369
|
6,024
|
7,445
|
8,500
|
7,552
|
5,863
|
7,028
|
7,181
|
5,584
|
5,654
|
6,304
|
8,211
|
7,596
|
8,799
|
8,473
|
9,216
|
9,460
|
10,964
|
10,217
|
8,635
|
9,311
|
10,502
|
11,335
|
13,809
|
15,074
|
14,760
|
9,926
|
12,827
|
12,099
|
12,250
|
9,564
|
2,946
|
6,035
|
2,746
|
2,701
|
|
一年内返済予定の長期借入金
|
57
|
55
|
1,618
|
1,983
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
659
|
659
|
373
|
681
|
703
|
731
|
760
|
786
|
803
|
844
|
877
|
888
|
919
|
953
|
-
|
-
|
-
|
-
|
-
|
-
|
17,758
|
22,983
|
23,758
|
20,084
|
22,334
|
9,853
|
-
|
-
|
-
|
-
|
-
|
-
|
9,941
|
9,951
|
9,939
|
9,949
|
9,894
|
7,905
|
-
|
-
|
-
|
|
流動負債合計
|
26,482
|
25,762
|
38,565
|
39,142
|
37,318
|
39,671
|
38,341
|
45,714
|
24,378
|
20,511
|
19,537
|
18,212
|
19,635
|
16,778
|
20,739
|
15,765
|
16,216
|
26,572
|
27,392
|
26,442
|
22,566
|
22,903
|
23,888
|
24,146
|
21,205
|
31,774
|
31,153
|
26,899
|
29,478
|
29,931
|
34,049
|
34,426
|
34,475
|
36,185
|
41,613
|
43,907
|
41,573
|
42,717
|
30,104
|
20,843
|
20,848
|
19,958
|
21,807
|
23,757
|
23,393
|
27,907
|
32,185
|
31,672
|
30,782
|
27,307
|
28,227
|
19,011
|
7,960
|
7,250
|
|
長期借入金
|
-
|
-
|
4,901
|
3,899
|
9,795
|
8,590
|
8,040
|
4,759
|
3,051
|
13,503
|
14,801
|
11,842
|
13,938
|
5,373
|
5,218
|
5,349
|
4,878
|
4,675
|
4,457
|
4,209
|
3,987
|
3,766
|
3,533
|
3,281
|
2,998
|
2,731
|
2,447
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
21,154
|
20,878
|
25,495
|
18,663
|
17,997
|
16,891
|
16,432
|
13,527
|
9,637
|
19,925
|
20,895
|
17,808
|
20,113
|
19,887
|
23,720
|
23,759
|
23,490
|
13,154
|
13,305
|
13,047
|
14,101
|
11,591
|
10,776
|
9,936
|
6,304
|
5,740
|
3,843
|
4,008
|
3,128
|
6,825
|
6,261
|
5,320
|
4,377
|
4,262
|
4,372
|
3,795
|
2,915
|
2,569
|
2,105
|
1,717
|
1,303
|
1,117
|
1,114
|
3,683
|
3,978
|
4,043
|
5,217
|
4,966
|
4,669
|
4,316
|
4,476
|
1,278
|
1,196
|
986
|
|
総負債
|
47,636
|
46,640
|
64,060
|
57,805
|
55,315
|
56,562
|
54,773
|
59,241
|
34,015
|
40,436
|
40,432
|
36,020
|
39,748
|
36,665
|
44,459
|
39,524
|
39,706
|
39,726
|
40,697
|
39,489
|
36,667
|
34,494
|
34,664
|
34,082
|
27,509
|
37,514
|
34,996
|
30,907
|
32,606
|
36,756
|
40,310
|
39,746
|
38,852
|
40,447
|
45,985
|
47,702
|
44,488
|
45,286
|
32,209
|
22,560
|
22,151
|
21,075
|
22,921
|
27,440
|
27,371
|
31,950
|
37,402
|
36,638
|
35,451
|
31,623
|
32,703
|
20,289
|
9,156
|
8,236
|
|
資本金及び資本剰余金
|
58
|
58
|
59
|
61
|
61
|
61
|
64
|
74
|
348,920
|
78
|
8
|
11
|
389,412
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
14
|
14
|
428,485
|
431,399
|
440,305
|
441,024
|
444,162
|
446,484
|
446,837
|
447,389
|
447,983
|
448,623
|
450,499
|
451,290
|
452,148
|
452,940
|
491,454
|
492,039
|
492,681
|
493,576
|
494,394
|
495,246
|
495,842
|
496,832
|
498,789
|
499,778
|
500,777
|
501,796
|
503,271
|
508,632
|
509,508
|
510,304
|
|
利益剰余金
|
-233,001
|
-235,398
|
-241,627
|
-291,415
|
-286,011
|
-290,792
|
-293,687
|
-317,900
|
-320,876
|
-326,004
|
-328,620
|
-332,467
|
-338,670
|
-343,413
|
-351,597
|
-358,759
|
-377,814
|
-386,739
|
-389,702
|
-390,445
|
-391,509
|
-392,196
|
-394,100
|
-395,131
|
-399,647
|
-401,951
|
-404,696
|
-404,983
|
-404,353
|
-405,168
|
-404,752
|
-403,683
|
-405,504
|
-407,551
|
-410,300
|
-409,911
|
-410,609
|
-412,074
|
-409,608
|
-407,068
|
-408,989
|
-409,988
|
-410,239
|
-409,720
|
-409,381
|
-412,100
|
-413,244
|
-413,266
|
-414,870
|
-419,428
|
-425,644
|
-339,695
|
-340,050
|
-344,839
|
|
株主資本
|
100,597
|
97,471
|
96,975
|
45,236
|
50,463
|
45,997
|
45,798
|
28,494
|
26,494
|
25,189
|
24,913
|
54,709
|
47,869
|
41,907
|
38,623
|
31,355
|
14,346
|
6,565
|
4,158
|
4,277
|
4,113
|
5,173
|
16,353
|
15,913
|
24,031
|
24,588
|
30,223
|
30,205
|
33,870
|
35,020
|
35,710
|
36,744
|
35,466
|
33,354
|
32,513
|
33,866
|
34,189
|
32,980
|
73,690
|
76,252
|
74,512
|
73,834
|
73,506
|
73,960
|
75,394
|
73,601
|
74,295
|
74,819
|
74,272
|
70,166
|
65,057
|
156,740
|
154,069
|
150,499
|
|
有利子負債合計
|
57
|
2,073
|
6,519
|
5,882
|
6,167
|
8,590
|
8,040
|
4,759
|
6,022
|
13,503
|
14,801
|
11,842
|
6,180
|
6,032
|
5,877
|
5,722
|
5,559
|
5,378
|
5,188
|
4,969
|
4,773
|
4,569
|
4,377
|
4,158
|
3,886
|
3,650
|
3,400
|
-
|
-
|
-
|
-
|
-
|
-
|
17,758
|
22,983
|
23,758
|
20,084
|
22,334
|
9,853
|
-
|
-
|
-
|
-
|
-
|
-
|
9,941
|
9,951
|
9,939
|
9,949
|
9,894
|
7,905
|
-
|
-
|
-
|
|
純有利子負債
|
-17,663
|
-15,166
|
-6,820
|
-409
|
-1,211
|
3,105
|
4,350
|
-4,782
|
927
|
1,473
|
2,276
|
-29,284
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,675
|
10,816
|
-26,517
|
-
|
-
|
-
|
-
|
-
|
-
|
-10,863
|
-11,954
|
-9,735
|
-13,363
|
-11,729
|
-10,530
|
-
|
-
|
-
|
|
DEレシオ(%)
|
0.06
|
2.13
|
6.72
|
13.0
|
12.22
|
18.68
|
17.56
|
16.7
|
22.73
|
53.61
|
59.41
|
21.65
|
12.91
|
14.39
|
15.22
|
18.25
|
38.75
|
81.92
|
124.77
|
116.18
|
116.05
|
88.32
|
26.77
|
26.13
|
16.17
|
14.84
|
11.25
|
-
|
-
|
-
|
-
|
-
|
-
|
53.24
|
70.69
|
70.15
|
58.74
|
67.72
|
13.37
|
-
|
-
|
-
|
-
|
-
|
-
|
13.51
|
13.39
|
13.28
|
13.4
|
14.1
|
12.15
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|