|
(単位:千ドル)
|
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
|
2Q25
|
|
現金同等物
|
5,761
|
51,643
|
15,583
|
16,249
|
20,429
|
8,671
|
16,473
|
19,241
|
17,345
|
20,023
|
28,235
|
16,154
|
34,634
|
20,462
|
56,514
|
81,730
|
95,336
|
88,628
|
137,375
|
138,872
|
167,371
|
127,562
|
94,786
|
101,253
|
71,222
|
78,832
|
52,804
|
61,578
|
47,478
|
36,173
|
528,779
|
558,910
|
527,893
|
427,955
|
383,636
|
317,463
|
|
有価証券
|
-
|
54,407
|
77,397
|
93,578
|
87,017
|
281,076
|
74,270
|
66,675
|
63,832
|
58,320
|
30,507
|
43,240
|
118,091
|
120,089
|
65,256
|
33,196
|
231,901
|
246,589
|
124,911
|
116,792
|
89,396
|
223,138
|
113,998
|
103,238
|
132,316
|
268,624
|
123,533
|
103,161
|
110,995
|
97,591
|
48,671
|
10,905
|
2,496
|
115,956
|
145,311
|
236,435
|
|
現金 + 有価証券
|
5,761
|
106,050
|
92,980
|
109,827
|
107,446
|
289,747
|
90,743
|
85,916
|
81,177
|
78,343
|
58,742
|
59,394
|
152,725
|
140,551
|
121,770
|
114,926
|
327,237
|
335,217
|
262,286
|
255,664
|
256,767
|
350,700
|
208,784
|
204,491
|
203,538
|
347,456
|
176,337
|
164,739
|
158,473
|
133,764
|
577,450
|
569,815
|
530,389
|
543,911
|
528,947
|
553,898
|
|
売掛金
|
9,308
|
9,406
|
10,982
|
10,851
|
12,039
|
12,953
|
17,165
|
19,065
|
20,465
|
21,977
|
28,252
|
29,137
|
25,003
|
23,867
|
24,211
|
22,877
|
28,955
|
29,932
|
59,982
|
63,423
|
52,820
|
46,430
|
55,286
|
57,380
|
60,534
|
49,918
|
49,557
|
51,108
|
50,067
|
61,484
|
89,712
|
85,513
|
77,427
|
79,941
|
80,639
|
82,153
|
|
商品及び製品
|
1,672
|
1,390
|
1,156
|
1,231
|
1,314
|
1,683
|
1,857
|
2,168
|
2,320
|
2,062
|
2,504
|
2,774
|
3,499
|
4,037
|
4,227
|
4,989
|
5,062
|
5,313
|
6,863
|
9,261
|
9,960
|
10,268
|
12,446
|
14,422
|
14,452
|
15,155
|
16,388
|
14,478
|
13,648
|
13,973
|
14,873
|
15,425
|
15,032
|
14,039
|
14,336
|
18,399
|
|
流動資産合計
|
17,845
|
118,608
|
106,597
|
123,817
|
122,788
|
119,581
|
111,542
|
109,656
|
106,731
|
106,482
|
93,308
|
94,974
|
184,880
|
172,792
|
154,431
|
146,535
|
365,939
|
377,825
|
336,106
|
335,567
|
325,188
|
305,522
|
286,354
|
284,819
|
285,850
|
288,772
|
253,890
|
242,141
|
234,292
|
230,812
|
687,455
|
677,508
|
627,909
|
645,819
|
636,013
|
663,917
|
|
有形固定資産
|
3,363
|
4,653
|
5,529
|
6,166
|
6,207
|
6,221
|
6,860
|
7,560
|
8,250
|
9,158
|
10,208
|
12,618
|
17,803
|
26,464
|
28,454
|
30,199
|
32,775
|
34,247
|
37,447
|
47,086
|
53,429
|
55,944
|
57,135
|
65,923
|
71,515
|
75,670
|
82,208
|
89,845
|
96,668
|
104,114
|
112,274
|
117,572
|
122,390
|
125,092
|
130,850
|
139,703
|
|
投資有価証券
|
-
|
10,981
|
16,429
|
-
|
-
|
2,994
|
-
|
-
|
-
|
-
|
-
|
-
|
9,026
|
8,030
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
59,059
|
61,902
|
62,745
|
64,897
|
|
固定資産合計
|
9,535
|
19,548
|
26,204
|
10,559
|
10,867
|
13,542
|
10,779
|
11,262
|
12,258
|
13,228
|
23,876
|
112,321
|
125,200
|
133,420
|
128,509
|
129,689
|
131,262
|
133,914
|
142,381
|
149,657
|
155,062
|
157,445
|
142,363
|
150,867
|
154,540
|
159,450
|
167,811
|
187,347
|
205,477
|
202,332
|
222,300
|
241,677
|
281,779
|
285,630
|
290,085
|
300,113
|
|
総資産
|
27,380
|
138,156
|
132,801
|
134,376
|
133,655
|
133,123
|
122,321
|
120,918
|
118,989
|
119,710
|
117,184
|
207,295
|
310,080
|
306,212
|
282,940
|
276,224
|
497,201
|
511,739
|
478,487
|
485,224
|
480,250
|
462,967
|
428,717
|
435,686
|
440,390
|
448,222
|
421,701
|
429,488
|
439,769
|
433,144
|
909,755
|
919,185
|
909,688
|
931,449
|
926,098
|
964,030
|
|
買掛金
|
1,581
|
2,103
|
1,413
|
2,658
|
2,076
|
2,395
|
1,525
|
2,658
|
1,911
|
2,284
|
1,960
|
3,628
|
4,187
|
8,243
|
5,544
|
5,012
|
3,838
|
4,365
|
5,152
|
8,945
|
4,893
|
10,509
|
5,413
|
5,987
|
7,404
|
7,517
|
9,778
|
7,150
|
7,212
|
5,543
|
8,440
|
13,425
|
7,593
|
7,221
|
11,946
|
12,775
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
1,471
|
1,479
|
1,487
|
1,495
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
9,325
|
13,215
|
10,677
|
15,196
|
16,044
|
20,918
|
16,938
|
19,655
|
22,263
|
30,236
|
28,549
|
35,654
|
45,467
|
52,066
|
42,845
|
47,314
|
55,866
|
65,665
|
59,382
|
73,018
|
82,782
|
87,853
|
61,782
|
70,416
|
83,591
|
89,096
|
81,903
|
89,413
|
102,291
|
107,370
|
96,841
|
97,895
|
100,104
|
110,920
|
111,344
|
132,211
|
|
長期借入金
|
31,796
|
32,227
|
32,652
|
31,614
|
32,053
|
32,491
|
32,533
|
32,574
|
32,554
|
34,899
|
34,922
|
34,927
|
34,929
|
32,989
|
30,076
|
27,164
|
24,252
|
21,339
|
18,427
|
15,515
|
12,603
|
9,690
|
34,917
|
34,927
|
34,931
|
34,935
|
34,939
|
34,942
|
34,946
|
34,950
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
35,887
|
32,379
|
32,812
|
31,754
|
32,222
|
32,652
|
32,760
|
32,796
|
32,768
|
35,052
|
38,912
|
123,033
|
122,028
|
118,737
|
115,118
|
110,964
|
106,789
|
104,462
|
109,533
|
105,764
|
101,628
|
95,599
|
122,093
|
120,628
|
117,575
|
119,314
|
117,964
|
116,196
|
117,683
|
115,677
|
722,624
|
722,101
|
737,818
|
729,621
|
728,089
|
728,159
|
|
総負債
|
45,212
|
45,594
|
43,489
|
46,950
|
48,266
|
53,570
|
49,698
|
52,451
|
55,031
|
65,288
|
67,461
|
158,687
|
167,495
|
170,803
|
157,963
|
158,278
|
162,655
|
170,127
|
168,915
|
178,782
|
184,410
|
183,452
|
183,875
|
191,044
|
201,166
|
208,410
|
199,867
|
205,609
|
219,974
|
223,047
|
819,465
|
819,996
|
837,922
|
840,541
|
839,433
|
860,370
|
|
資本金及び資本剰余金
|
1
|
22
|
27
|
27
|
28
|
23
|
23
|
23
|
23
|
23
|
24
|
23
|
25
|
25
|
25
|
25
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
28
|
28
|
28
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
31
|
32
|
32
|
|
利益剰余金
|
-120,903
|
-127,169
|
-132,472
|
-138,916
|
-145,440
|
-156,589
|
-166,352
|
-178,557
|
-188,801
|
-203,515
|
-211,534
|
-223,001
|
-243,093
|
-260,393
|
-269,919
|
-290,356
|
-295,033
|
-304,684
|
-332,463
|
-349,823
|
-373,554
|
-406,045
|
-456,654
|
-480,551
|
-502,002
|
-522,200
|
-561,309
|
-579,791
|
-606,907
|
-645,606
|
-691,273
|
-711,380
|
-757,562
|
-758,895
|
-789,595
|
-803,813
|
|
株主資本
|
-114,928
|
92,562
|
89,312
|
87,426
|
85,389
|
79,553
|
72,623
|
68,467
|
63,958
|
54,422
|
49,723
|
48,608
|
142,585
|
135,409
|
124,977
|
117,946
|
334,546
|
341,612
|
309,572
|
306,442
|
295,840
|
279,515
|
244,842
|
244,642
|
239,224
|
239,812
|
221,834
|
223,879
|
219,795
|
210,097
|
90,290
|
99,189
|
71,766
|
90,908
|
86,665
|
103,660
|
|
有利子負債合計
|
31,796
|
32,227
|
32,652
|
33,085
|
33,532
|
33,978
|
34,028
|
32,574
|
32,554
|
34,899
|
34,922
|
34,927
|
34,929
|
32,989
|
30,076
|
27,164
|
24,252
|
21,339
|
18,427
|
15,515
|
12,603
|
9,690
|
34,917
|
34,927
|
34,931
|
34,935
|
34,939
|
34,942
|
34,946
|
34,950
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
26,035
|
-73,823
|
-60,328
|
-76,742
|
-73,914
|
-255,769
|
-56,715
|
-53,342
|
-48,623
|
-43,444
|
-23,820
|
-24,467
|
-117,796
|
-107,562
|
-91,694
|
-87,762
|
-302,985
|
-313,878
|
-243,859
|
-240,149
|
-244,164
|
-341,010
|
-173,867
|
-169,564
|
-168,607
|
-312,521
|
-141,398
|
-129,797
|
-123,527
|
-98,814
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-27.67
|
34.82
|
36.56
|
37.84
|
39.27
|
42.71
|
46.86
|
47.58
|
50.9
|
64.13
|
70.23
|
71.85
|
24.5
|
24.36
|
24.07
|
23.03
|
7.25
|
6.25
|
5.95
|
5.06
|
4.26
|
3.47
|
14.26
|
14.28
|
14.6
|
14.57
|
15.75
|
15.61
|
15.9
|
16.64
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|