|
(単位:千ドル)
|
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
|
3Q25
|
4Q25
|
|
現金同等物
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61,856
|
90,080
|
87,053
|
27,891
|
48,903
|
64,115
|
62,172
|
77,117
|
28,466
|
38,765
|
35,427
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61,856
|
90,080
|
87,053
|
27,891
|
48,903
|
64,115
|
62,172
|
77,117
|
28,466
|
38,765
|
35,427
|
|
売掛金
|
10,457
|
5,071
|
9,062
|
4,733
|
9,087
|
5,107
|
7,509
|
4,007
|
7,647
|
5,997
|
7,684
|
6,568
|
1,974
|
4,165
|
3,728
|
7,793
|
7,085
|
5,506
|
8,073
|
5,811
|
7,596
|
4,090
|
7,979
|
7,039
|
8,153
|
3,660
|
6,210
|
5,042
|
10,914
|
5,068
|
6,535
|
5,017
|
|
商品及び製品
|
73,583
|
62,790
|
85,406
|
80,591
|
77,503
|
61,591
|
78,844
|
77,349
|
85,369
|
70,003
|
81,420
|
72,599
|
75,516
|
64,214
|
67,584
|
58,034
|
59,298
|
48,492
|
56,902
|
56,024
|
63,216
|
54,383
|
60,129
|
50,585
|
53,788
|
45,689
|
56,652
|
53,259
|
53,145
|
52,709
|
61,737
|
61,295
|
|
流動資産合計
|
120,653
|
109,088
|
136,659
|
132,468
|
136,813
|
151,199
|
171,296
|
175,294
|
135,408
|
131,658
|
132,453
|
122,950
|
171,161
|
144,236
|
122,079
|
113,269
|
121,813
|
115,509
|
126,123
|
123,248
|
138,786
|
145,937
|
184,678
|
160,820
|
107,145
|
116,172
|
143,606
|
138,129
|
158,852
|
105,690
|
125,811
|
122,030
|
|
有形固定資産
|
102,359
|
106,221
|
113,126
|
118,420
|
113,348
|
113,063
|
113,932
|
118,044
|
116,477
|
114,814
|
113,224
|
107,645
|
95,601
|
89,647
|
83,337
|
73,906
|
68,742
|
63,991
|
60,047
|
57,329
|
53,254
|
50,427
|
49,030
|
53,497
|
53,791
|
53,755
|
53,883
|
54,118
|
52,083
|
50,883
|
52,091
|
-
|
|
固定資産合計
|
460,100
|
460,270
|
463,486
|
465,089
|
456,759
|
453,216
|
450,832
|
451,694
|
668,432
|
563,547
|
562,103
|
511,038
|
447,139
|
430,414
|
415,251
|
383,913
|
367,582
|
353,965
|
340,047
|
328,601
|
324,796
|
314,335
|
304,722
|
305,597
|
300,822
|
300,588
|
294,442
|
290,051
|
285,050
|
285,112
|
292,445
|
295,669
|
|
総資産
|
580,753
|
569,358
|
600,145
|
597,557
|
593,572
|
604,415
|
622,128
|
626,988
|
803,840
|
695,205
|
694,556
|
633,988
|
618,300
|
574,650
|
537,330
|
497,182
|
489,395
|
469,474
|
466,170
|
451,849
|
463,582
|
460,272
|
489,400
|
466,417
|
407,967
|
416,760
|
438,048
|
428,180
|
443,902
|
390,802
|
418,256
|
417,699
|
|
買掛金
|
38,540
|
40,486
|
56,524
|
53,962
|
33,308
|
43,128
|
51,648
|
55,012
|
55,102
|
52,955
|
50,966
|
43,053
|
58,621
|
43,971
|
62,518
|
56,263
|
47,149
|
37,783
|
54,238
|
49,924
|
46,535
|
40,184
|
47,843
|
39,306
|
41,858
|
37,162
|
48,981
|
41,112
|
41,687
|
44,552
|
50,936
|
51,980
|
|
一年内返済予定の長期借入金
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
2,799
|
233,672
|
233,352
|
2,799
|
2,799
|
2,799
|
7,690
|
6,999
|
-
|
7,671
|
2,739
|
2,739
|
3,424
|
8,750
|
8,750
|
8,750
|
35,353
|
35,353
|
4,375
|
2,188
|
-
|
|
流動負債合計
|
89,160
|
84,707
|
107,647
|
105,520
|
91,689
|
91,644
|
101,546
|
103,117
|
139,038
|
135,590
|
129,776
|
122,439
|
421,983
|
413,202
|
159,605
|
152,029
|
151,780
|
129,275
|
146,342
|
138,745
|
138,156
|
123,174
|
148,823
|
126,987
|
123,614
|
118,129
|
136,004
|
154,952
|
158,575
|
119,363
|
129,909
|
127,108
|
|
長期借入金
|
264,243
|
244,436
|
244,078
|
238,881
|
238,523
|
238,165
|
237,813
|
237,464
|
237,120
|
236,781
|
236,450
|
231,200
|
-
|
-
|
228,547
|
225,401
|
225,170
|
220,053
|
196,771
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
360,373
|
341,198
|
342,773
|
312,721
|
310,836
|
310,157
|
310,169
|
310,076
|
496,802
|
487,029
|
488,708
|
472,984
|
227,482
|
211,045
|
448,205
|
442,051
|
452,649
|
401,065
|
368,695
|
357,758
|
355,744
|
348,879
|
342,569
|
339,649
|
281,028
|
279,518
|
270,386
|
236,010
|
232,215
|
181,075
|
185,086
|
184,822
|
|
総負債
|
449,533
|
425,905
|
450,420
|
418,241
|
402,525
|
401,801
|
411,715
|
413,193
|
635,840
|
622,619
|
618,484
|
595,423
|
649,465
|
624,247
|
607,810
|
594,080
|
604,429
|
530,340
|
515,037
|
496,503
|
493,900
|
472,053
|
491,392
|
466,636
|
404,642
|
397,647
|
406,390
|
390,962
|
390,790
|
300,438
|
314,995
|
311,930
|
|
資本金及び資本剰余金
|
437
|
437
|
437
|
437
|
438
|
437
|
437
|
437
|
441
|
440
|
440
|
89
|
448
|
448
|
96
|
97
|
98
|
100
|
100
|
100
|
100
|
102
|
102
|
102
|
107
|
107
|
107
|
107
|
107
|
117
|
153
|
153
|
|
利益剰余金
|
14,148
|
26,144
|
32,138
|
61,486
|
72,456
|
82,941
|
89,629
|
91,723
|
45,994
|
-50,741
|
-48,354
|
-86,954
|
-157,223
|
-176,257
|
-199,416
|
-226,358
|
-244,666
|
-269,314
|
-258,076
|
-254,501
|
-240,086
|
-222,281
|
-213,362
|
-212,326
|
-207,730
|
-192,508
|
-180,892
|
-176,125
|
-159,429
|
-151,238
|
-138,890
|
-136,642
|
|
株主資本
|
-
|
143,453
|
149,725
|
179,316
|
191,047
|
202,614
|
210,413
|
213,795
|
168,000
|
72,586
|
76,072
|
38,565
|
-31,165
|
-49,597
|
-70,480
|
-96,898
|
-115,034
|
-60,866
|
-48,867
|
-44,654
|
-30,318
|
-11,781
|
-1,992
|
-219
|
3,325
|
19,113
|
31,658
|
37,218
|
53,112
|
90,364
|
103,261
|
105,769
|
|
有利子負債合計
|
267,042
|
247,235
|
246,877
|
241,680
|
241,322
|
240,964
|
240,612
|
240,263
|
239,919
|
239,580
|
239,249
|
233,999
|
233,672
|
233,352
|
231,346
|
228,200
|
227,969
|
227,743
|
203,770
|
-
|
7,671
|
2,739
|
2,739
|
3,424
|
8,750
|
8,750
|
8,750
|
35,353
|
35,353
|
4,375
|
2,188
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-59,117
|
-87,341
|
-83,629
|
-19,141
|
-40,153
|
-55,365
|
-26,819
|
-41,764
|
-24,091
|
-36,577
|
-
|
|
DEレシオ(%)
|
-
|
172.35
|
164.89
|
134.78
|
126.32
|
118.93
|
114.35
|
112.38
|
142.81
|
330.06
|
314.5
|
606.77
|
-749.79
|
-470.5
|
-328.24
|
-235.51
|
-198.18
|
-374.17
|
-416.99
|
-
|
-25.3
|
-23.25
|
-137.5
|
-1563.47
|
263.16
|
45.78
|
27.64
|
94.99
|
66.56
|
4.84
|
2.12
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|