|
(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
|
2Q25
|
|
現金同等物
|
246,846
|
232,244
|
257,258
|
254,555
|
221,648
|
140,755
|
189,321
|
165,361
|
69,717
|
51,519
|
117,071
|
113,355
|
162,713
|
88,617
|
71,525
|
105,098
|
110,269
|
81,211
|
102,528
|
118,914
|
86,693
|
45,475
|
86,064
|
57,456
|
67,598
|
48,811
|
64,977
|
46,779
|
62,991
|
57,144
|
58,205
|
47,400
|
37,048
|
75,900
|
66,000
|
44,000
|
52,700
|
79,800
|
92,700
|
84,059
|
38,300
|
26,700
|
45,300
|
39,225
|
62,300
|
76,596
|
85,490
|
38,301
|
32,431
|
96,447
|
72,554
|
35,492
|
17,902
|
22,284
|
70,137
|
59,395
|
43,056
|
|
有価証券
|
210
|
212
|
214
|
214
|
216
|
218
|
218
|
218
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
247,056
|
232,456
|
257,472
|
254,769
|
221,864
|
140,973
|
189,539
|
165,579
|
69,937
|
51,739
|
117,291
|
113,575
|
162,933
|
88,837
|
71,745
|
105,318
|
110,489
|
81,211
|
102,528
|
118,914
|
86,693
|
45,475
|
86,064
|
57,456
|
67,598
|
48,811
|
64,977
|
46,779
|
62,991
|
57,144
|
58,205
|
47,400
|
37,048
|
75,900
|
66,000
|
44,000
|
52,700
|
79,800
|
92,700
|
84,059
|
38,300
|
26,700
|
45,300
|
39,225
|
62,300
|
76,596
|
85,490
|
38,301
|
32,431
|
96,447
|
72,554
|
35,492
|
17,902
|
22,284
|
70,137
|
59,395
|
43,056
|
|
売掛金
|
109,327
|
239,680
|
103,637
|
58,403
|
121,597
|
242,635
|
105,455
|
64,985
|
94,915
|
257,965
|
101,223
|
65,367
|
109,342
|
304,338
|
234,516
|
104,318
|
117,148
|
292,861
|
163,387
|
85,471
|
132,892
|
272,257
|
173,599
|
98,491
|
110,477
|
224,103
|
142,457
|
93,928
|
100,279
|
205,412
|
122,278
|
67,793
|
85,119
|
200,788
|
117,942
|
64,761
|
69,003
|
166,789
|
102,254
|
79,657
|
107,898
|
209,190
|
147,394
|
103,730
|
164,020
|
204,856
|
102,771
|
85,171
|
132,479
|
206,751
|
123,797
|
79,875
|
140,006
|
290,424
|
131,629
|
95,611
|
124,489
|
|
商品及び製品
|
55,257
|
55,836
|
47,019
|
44,998
|
60,798
|
73,229
|
59,690
|
52,052
|
56,674
|
59,119
|
46,784
|
42,203
|
65,148
|
88,776
|
78,827
|
79,474
|
91,887
|
81,404
|
60,544
|
53,470
|
71,468
|
75,064
|
75,435
|
67,466
|
81,220
|
80,144
|
58,432
|
53,997
|
62,161
|
64,451
|
53,880
|
44,685
|
53,521
|
65,298
|
54,259
|
48,233
|
57,681
|
54,583
|
38,642
|
36,653
|
60,580
|
89,796
|
83,954
|
85,306
|
123,666
|
109,171
|
80,619
|
63,988
|
65,059
|
68,832
|
52,647
|
46,341
|
51,327
|
63,509
|
52,780
|
53,163
|
71,811
|
|
流動資産合計
|
488,502
|
595,473
|
497,485
|
451,305
|
496,062
|
541,564
|
406,056
|
345,598
|
280,163
|
423,539
|
320,932
|
282,343
|
400,060
|
539,603
|
437,593
|
346,645
|
382,963
|
513,525
|
382,368
|
314,775
|
352,523
|
446,679
|
353,379
|
267,566
|
289,417
|
371,318
|
282,669
|
215,516
|
250,108
|
353,492
|
250,143
|
187,913
|
204,211
|
360,471
|
260,385
|
175,824
|
207,820
|
323,317
|
250,828
|
223,849
|
239,314
|
338,061
|
287,557
|
245,673
|
364,488
|
401,747
|
275,211
|
200,309
|
241,196
|
378,751
|
255,372
|
180,795
|
235,692
|
384,299
|
268,687
|
228,023
|
261,931
|
|
有形固定資産
|
20,656
|
17,580
|
16,186
|
17,545
|
18,792
|
15,130
|
15,826
|
16,236
|
14,956
|
12,094
|
11,096
|
10,842
|
14,277
|
10,552
|
11,096
|
13,105
|
19,315
|
18,604
|
18,435
|
19,860
|
24,100
|
22,698
|
22,841
|
22,617
|
24,527
|
20,626
|
23,227
|
22,956
|
24,706
|
21,187
|
20,902
|
20,156
|
21,107
|
16,925
|
15,259
|
15,399
|
16,979
|
14,219
|
13,511
|
13,025
|
14,657
|
12,785
|
13,149
|
13,944
|
16,243
|
15,360
|
14,862
|
16,169
|
17,278
|
14,628
|
14,599
|
15,372
|
16,746
|
15,125
|
15,642
|
17,901
|
19,771
|
|
固定資産合計
|
126,390
|
112,138
|
117,749
|
119,840
|
119,859
|
197,022
|
148,769
|
148,258
|
141,924
|
133,555
|
128,912
|
128,434
|
134,055
|
126,153
|
124,189
|
123,691
|
127,742
|
126,032
|
123,532
|
115,796
|
117,369
|
113,444
|
110,924
|
108,775
|
108,961
|
81,944
|
87,680
|
98,375
|
98,773
|
94,099
|
92,698
|
124,062
|
124,533
|
119,170
|
104,837
|
101,089
|
92,600
|
84,274
|
78,541
|
74,556
|
75,817
|
71,047
|
69,490
|
70,096
|
79,149
|
75,367
|
130,131
|
129,077
|
127,745
|
135,530
|
143,579
|
143,539
|
142,559
|
139,579
|
176,182
|
177,848
|
176,787
|
|
総資産
|
614,892
|
707,611
|
615,234
|
571,145
|
615,921
|
738,586
|
554,825
|
493,856
|
422,087
|
557,094
|
449,844
|
410,777
|
534,115
|
665,756
|
561,782
|
470,336
|
510,705
|
639,557
|
505,900
|
430,571
|
469,892
|
560,123
|
464,303
|
376,341
|
398,378
|
453,262
|
370,349
|
313,891
|
348,881
|
447,591
|
342,841
|
311,975
|
328,744
|
479,641
|
365,222
|
276,913
|
300,420
|
407,591
|
329,369
|
298,405
|
315,131
|
409,108
|
357,047
|
315,769
|
443,637
|
477,114
|
405,342
|
329,386
|
368,941
|
514,281
|
398,951
|
324,334
|
378,251
|
523,878
|
444,869
|
405,871
|
438,718
|
|
買掛金
|
51,537
|
85,352
|
26,430
|
20,063
|
64,342
|
105,912
|
37,793
|
30,402
|
56,033
|
89,780
|
25,275
|
21,338
|
60,550
|
115,623
|
56,113
|
24,235
|
59,221
|
94,631
|
34,986
|
28,132
|
73,717
|
102,577
|
51,741
|
30,135
|
67,003
|
98,392
|
49,916
|
39,072
|
68,123
|
142,612
|
57,574
|
27,914
|
64,388
|
136,175
|
61,196
|
22,785
|
53,103
|
95,529
|
40,495
|
31,307
|
68,809
|
105,271
|
50,237
|
36,439
|
86,660
|
77,126
|
33,687
|
27,714
|
57,768
|
94,409
|
42,177
|
31,683
|
55,368
|
98,928
|
42,560
|
44,489
|
65,422
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,633
|
38,905
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,892
|
6,905
|
-
|
1,905
|
1,772
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
115,660
|
194,107
|
122,833
|
96,592
|
142,532
|
284,034
|
219,475
|
187,262
|
163,133
|
228,294
|
184,595
|
161,926
|
201,613
|
289,202
|
191,348
|
112,436
|
150,940
|
241,947
|
130,140
|
87,833
|
136,052
|
199,105
|
116,810
|
69,330
|
98,449
|
189,321
|
135,758
|
112,679
|
165,139
|
240,786
|
144,102
|
112,723
|
133,588
|
250,814
|
152,924
|
88,428
|
122,513
|
217,461
|
138,266
|
116,044
|
193,444
|
224,098
|
173,072
|
136,615
|
247,775
|
265,440
|
177,822
|
122,533
|
175,713
|
255,344
|
149,234
|
113,669
|
161,757
|
253,929
|
149,420
|
118,817
|
152,833
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
215,000
|
215,000
|
-
|
215,000
|
215,000
|
215,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
160,656
|
170,812
|
-
|
169,397
|
174,164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
96,899
|
97,788
|
98,810
|
99,278
|
99,933
|
125,489
|
128,130
|
128,843
|
129,446
|
164,447
|
116,564
|
116,351
|
232,048
|
231,920
|
225,350
|
222,293
|
227,088
|
227,410
|
222,354
|
217,498
|
217,321
|
217,733
|
212,293
|
173,745
|
160,953
|
140,079
|
140,078
|
141,250
|
143,447
|
151,201
|
147,090
|
175,058
|
193,524
|
206,608
|
207,794
|
197,533
|
199,957
|
176,815
|
176,425
|
185,943
|
125,325
|
121,256
|
123,002
|
122,526
|
114,023
|
101,216
|
76,332
|
59,776
|
36,984
|
54,613
|
53,604
|
22,439
|
20,599
|
19,883
|
54,616
|
52,028
|
49,148
|
|
総負債
|
212,559
|
291,895
|
221,643
|
195,870
|
242,465
|
409,523
|
347,605
|
316,105
|
292,579
|
392,741
|
301,159
|
278,277
|
433,661
|
521,122
|
416,698
|
334,729
|
378,028
|
469,357
|
352,494
|
305,331
|
353,373
|
416,838
|
329,103
|
243,075
|
259,402
|
329,400
|
275,836
|
253,929
|
308,586
|
391,987
|
291,192
|
287,781
|
327,112
|
457,422
|
360,718
|
285,961
|
322,470
|
394,276
|
314,691
|
301,987
|
318,769
|
345,354
|
296,074
|
259,141
|
361,798
|
366,656
|
254,154
|
182,309
|
212,697
|
309,957
|
202,838
|
136,108
|
182,356
|
273,812
|
204,036
|
170,845
|
201,981
|
|
資本金及び資本剰余金
|
293,109
|
274,092
|
274,558
|
274,881
|
275,362
|
202,780
|
202,599
|
202,806
|
202,990
|
200,327
|
200,688
|
200,965
|
177,326
|
177,685
|
202,074
|
202,563
|
203,018
|
203,526
|
194,764
|
180,383
|
179,442
|
177,346
|
177,643
|
193,463
|
213,925
|
214,718
|
215,836
|
216,428
|
216,739
|
217,498
|
218,185
|
218,554
|
218,927
|
199,818
|
200,511
|
200,284
|
210,157
|
211,641
|
221,596
|
227,119
|
241,412
|
272,577
|
272,951
|
272,831
|
273,635
|
274,050
|
275,197
|
275,705
|
277,188
|
277,556
|
278,652
|
292,035
|
294,554
|
295,411
|
297,209
|
295,942
|
299,121
|
|
利益剰余金
|
113,549
|
145,783
|
123,174
|
104,587
|
102,202
|
130,458
|
8,836
|
-20,273
|
-68,683
|
-32,086
|
-48,154
|
-64,459
|
-73,512
|
-29,443
|
-26,645
|
-34,226
|
-39,906
|
5,939
|
-3,391
|
-20,806
|
-25,175
|
5,437
|
-2,148
|
-20,464
|
-37,206
|
-54,820
|
-85,233
|
-121,477
|
-140,036
|
-124,354
|
-127,601
|
-156,759
|
-179,301
|
-162,856
|
-183,149
|
-195,187
|
-218,463
|
-186,081
|
-197,423
|
-221,509
|
-236,593
|
-200,259
|
-203,431
|
-207,240
|
-180,680
|
-149,987
|
-112,018
|
-117,331
|
-110,876
|
-62,744
|
-73,612
|
-88,117
|
-82,851
|
-30,579
|
-39,692
|
-44,860
|
-49,965
|
|
株主資本
|
402,333
|
415,716
|
393,591
|
375,275
|
373,456
|
329,063
|
207,220
|
177,751
|
129,508
|
164,353
|
148,685
|
132,500
|
100,454
|
144,634
|
145,084
|
135,607
|
132,677
|
170,200
|
153,406
|
125,240
|
116,519
|
143,285
|
135,200
|
133,266
|
138,976
|
123,862
|
94,513
|
59,962
|
40,295
|
55,604
|
51,649
|
24,194
|
1,632
|
22,039
|
4,021
|
-9,838
|
-23,152
|
11,897
|
12,938
|
-5,648
|
-6,035
|
61,021
|
57,899
|
53,208
|
78,068
|
106,330
|
146,698
|
142,220
|
151,014
|
198,716
|
190,121
|
188,226
|
195,895
|
250,066
|
240,833
|
235,026
|
236,737
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
253,633
|
253,905
|
-
|
215,000
|
215,000
|
215,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
162,548
|
177,717
|
-
|
171,302
|
175,936
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90,700
|
165,068
|
-
|
109,682
|
104,511
|
133,789
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
125,500
|
101,817
|
-
|
127,302
|
123,236
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
252.49
|
175.55
|
-
|
158.55
|
162.05
|
126.32
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9960.05
|
806.38
|
-
|
-1741.23
|
-759.92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|