|
(単位:千ドル)
|
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
|
3Q25
|
|
現金同等物
|
3,212
|
3,929
|
6,188
|
7,720
|
5,878
|
4,202
|
5,811
|
4,408
|
5,284
|
6,658
|
6,248
|
4,368
|
4,863
|
3,863
|
3,044
|
2,899
|
3,274
|
3,709
|
5,222
|
6,711
|
7,579
|
8,254
|
12,506
|
12,021
|
11,792
|
9,178
|
9,716
|
10,087
|
10,156
|
11,377
|
11,156
|
12,581
|
9,598
|
6,063
|
5,215
|
4,825
|
6,240
|
6,103
|
5,731
|
5,467
|
5,532
|
5,502
|
6,894
|
21,534
|
16,317
|
18,416
|
13,815
|
21,568
|
21,711
|
27,112
|
25,938
|
25,186
|
29,664
|
12,335
|
|
現金 + 有価証券
|
3,212
|
3,929
|
6,188
|
7,720
|
5,878
|
4,202
|
5,811
|
4,408
|
5,284
|
6,658
|
6,248
|
4,368
|
4,863
|
3,863
|
3,044
|
2,899
|
3,274
|
3,709
|
5,222
|
6,711
|
7,579
|
8,254
|
12,506
|
12,021
|
11,792
|
9,178
|
9,716
|
10,087
|
10,156
|
11,377
|
11,156
|
12,581
|
9,598
|
6,063
|
5,215
|
4,825
|
6,240
|
6,103
|
5,731
|
5,467
|
5,532
|
5,502
|
6,894
|
21,534
|
16,317
|
18,416
|
13,815
|
21,568
|
21,711
|
27,112
|
25,938
|
25,186
|
29,664
|
12,335
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33,753
|
30,091
|
34,095
|
34,932
|
37,069
|
35,053
|
41,254
|
40,714
|
41,472
|
43,988
|
46,081
|
42,461
|
42,600
|
41,109
|
45,064
|
43,545
|
41,885
|
57,419
|
|
商品及び製品
|
10,370
|
11,762
|
11,760
|
11,717
|
12,424
|
12,888
|
13,203
|
12,334
|
13,174
|
12,507
|
11,938
|
12,213
|
12,199
|
12,430
|
12,745
|
13,970
|
13,740
|
16,154
|
15,626
|
16,785
|
16,789
|
15,731
|
14,935
|
17,001
|
16,439
|
17,680
|
17,662
|
15,006
|
17,097
|
16,672
|
17,206
|
16,351
|
14,778
|
15,246
|
15,330
|
16,458
|
16,124
|
15,615
|
16,517
|
17,852
|
18,120
|
19,947
|
23,796
|
25,100
|
24,502
|
21,412
|
21,889
|
22,126
|
21,666
|
21,845
|
20,679
|
19,285
|
18,659
|
31,560
|
|
流動資産合計
|
40,015
|
38,720
|
43,598
|
44,849
|
46,319
|
40,115
|
47,230
|
44,189
|
41,374
|
43,423
|
43,353
|
46,703
|
45,873
|
45,582
|
48,762
|
49,471
|
49,407
|
52,421
|
50,957
|
56,926
|
56,080
|
52,214
|
59,812
|
55,684
|
64,756
|
62,277
|
63,504
|
64,528
|
60,289
|
59,756
|
65,357
|
69,002
|
61,067
|
53,221
|
54,231
|
58,478
|
62,390
|
60,123
|
60,457
|
61,969
|
66,820
|
68,920
|
91,565
|
97,783
|
90,614
|
91,561
|
87,920
|
93,520
|
90,876
|
96,156
|
96,817
|
92,699
|
96,436
|
108,612
|
|
有形固定資産
|
15,983
|
15,811
|
15,346
|
15,122
|
14,758
|
14,890
|
15,098
|
14,995
|
15,038
|
14,866
|
14,570
|
14,483
|
14,933
|
14,805
|
14,523
|
14,374
|
14,557
|
14,381
|
14,118
|
14,527
|
14,579
|
14,348
|
14,027
|
13,776
|
14,061
|
13,830
|
14,661
|
14,642
|
14,868
|
15,202
|
16,462
|
16,861
|
15,884
|
15,905
|
16,272
|
16,508
|
16,218
|
16,211
|
15,982
|
15,772
|
15,515
|
15,345
|
15,121
|
14,786
|
14,607
|
14,541
|
16,402
|
17,339
|
17,834
|
17,492
|
17,649
|
17,112
|
16,990
|
23,849
|
|
固定資産合計
|
20,095
|
19,701
|
20,538
|
20,341
|
20,178
|
20,508
|
21,512
|
21,670
|
21,869
|
21,540
|
19,364
|
19,443
|
19,956
|
19,868
|
20,728
|
20,605
|
20,791
|
20,418
|
21,448
|
21,482
|
21,474
|
21,431
|
21,104
|
20,880
|
21,112
|
20,417
|
20,854
|
20,398
|
20,307
|
19,806
|
21,866
|
29,539
|
29,255
|
31,140
|
29,698
|
28,700
|
28,972
|
29,486
|
28,927
|
28,330
|
27,473
|
26,766
|
27,208
|
27,860
|
28,504
|
30,225
|
30,978
|
31,298
|
30,832
|
30,149
|
37,949
|
39,319
|
38,042
|
80,536
|
|
総資産
|
60,110
|
58,421
|
64,136
|
65,190
|
66,497
|
60,623
|
68,742
|
65,859
|
63,243
|
64,963
|
62,717
|
66,146
|
65,829
|
65,450
|
69,490
|
70,076
|
70,198
|
72,839
|
72,405
|
78,408
|
77,554
|
73,645
|
80,916
|
76,564
|
85,868
|
82,694
|
84,358
|
84,926
|
80,596
|
79,562
|
87,223
|
98,541
|
90,322
|
84,361
|
83,929
|
87,178
|
91,362
|
89,609
|
89,384
|
90,299
|
94,293
|
95,686
|
118,773
|
125,643
|
119,118
|
121,786
|
118,898
|
124,818
|
121,708
|
126,305
|
134,766
|
132,018
|
134,478
|
189,148
|
|
買掛金
|
6,626
|
6,608
|
8,848
|
8,769
|
11,226
|
8,562
|
10,406
|
8,234
|
8,247
|
8,926
|
8,542
|
9,131
|
11,405
|
12,093
|
11,232
|
11,760
|
9,654
|
12,215
|
11,722
|
13,821
|
10,821
|
10,105
|
11,995
|
11,933
|
14,364
|
12,631
|
14,754
|
13,153
|
10,726
|
11,106
|
15,190
|
15,393
|
13,836
|
11,661
|
13,114
|
14,091
|
17,258
|
15,996
|
16,780
|
17,487
|
20,228
|
27,415
|
27,316
|
25,042
|
23,050
|
24,914
|
23,599
|
22,140
|
19,172
|
19,083
|
23,262
|
20,619
|
21,458
|
24,530
|
|
一年内返済予定の長期借入金
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
455
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
918
|
1,105
|
1,167
|
1,167
|
1,167
|
1,167
|
-
|
-
|
-
|
972
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
18,476
|
17,233
|
20,240
|
20,812
|
22,133
|
15,829
|
22,115
|
19,416
|
16,327
|
17,951
|
16,163
|
19,250
|
17,986
|
18,230
|
21,055
|
20,948
|
20,401
|
22,880
|
20,950
|
26,111
|
24,640
|
20,385
|
26,927
|
21,613
|
30,510
|
26,050
|
27,562
|
28,896
|
24,036
|
23,706
|
32,733
|
38,032
|
30,226
|
25,496
|
27,060
|
30,660
|
33,860
|
31,613
|
34,181
|
36,260
|
43,771
|
47,508
|
42,293
|
49,517
|
42,858
|
44,213
|
40,053
|
44,229
|
38,732
|
42,142
|
40,780
|
36,687
|
36,471
|
50,171
|
|
長期借入金
|
3,567
|
3,517
|
3,467
|
3,417
|
3,367
|
3,317
|
3,267
|
4,508
|
4,403
|
4,298
|
4,192
|
4,087
|
3,982
|
3,876
|
3,771
|
3,665
|
3,560
|
3,455
|
3,349
|
3,244
|
3,139
|
3,033
|
2,431
|
2,139
|
1,848
|
1,556
|
1,264
|
972
|
822
|
526
|
-
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
9,459
|
9,316
|
12,238
|
12,411
|
11,756
|
12,095
|
12,934
|
15,433
|
15,351
|
15,159
|
12,330
|
11,618
|
11,751
|
11,028
|
13,236
|
13,320
|
13,325
|
13,167
|
12,903
|
12,638
|
12,165
|
12,543
|
10,732
|
10,764
|
10,040
|
10,551
|
9,275
|
7,633
|
7,177
|
6,345
|
6,787
|
12,572
|
15,106
|
15,916
|
18,166
|
18,337
|
19,433
|
19,734
|
13,716
|
13,699
|
13,219
|
11,998
|
40,300
|
40,943
|
41,251
|
41,235
|
40,360
|
40,049
|
39,562
|
38,821
|
37,777
|
37,818
|
37,350
|
76,856
|
|
総負債
|
27,935
|
26,549
|
32,478
|
33,223
|
33,889
|
27,924
|
35,049
|
34,849
|
31,678
|
33,110
|
28,493
|
30,868
|
29,737
|
29,258
|
34,291
|
34,268
|
33,726
|
36,047
|
33,853
|
38,749
|
36,805
|
32,928
|
37,659
|
32,377
|
40,550
|
36,601
|
36,837
|
36,529
|
31,213
|
30,051
|
39,520
|
50,604
|
45,332
|
41,412
|
45,226
|
48,997
|
53,293
|
51,347
|
47,897
|
49,959
|
56,990
|
59,506
|
82,593
|
90,460
|
84,109
|
85,448
|
80,413
|
84,278
|
78,294
|
80,963
|
78,557
|
74,505
|
73,821
|
127,027
|
|
資本金及び資本剰余金
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,550
|
6,557
|
6,566
|
6,575
|
6,580
|
6,583
|
6,583
|
6,709
|
6,720
|
6,720
|
6,752
|
6,783
|
6,787
|
6,789
|
6,790
|
6,809
|
6,821
|
6,841
|
6,861
|
6,869
|
6,869
|
6,875
|
6,884
|
6,884
|
6,885
|
6,885
|
6,905
|
6,905
|
6,915
|
6,915
|
6,982
|
6,983
|
6,983
|
6,983
|
7,080
|
7,084
|
7,084
|
7,084
|
7,269
|
7,269
|
7,270
|
7,273
|
7,353
|
7,353
|
7,353
|
|
利益剰余金
|
28,599
|
28,220
|
29,218
|
29,594
|
29,948
|
30,225
|
31,191
|
30,644
|
31,082
|
31,399
|
32,090
|
33,036
|
33,923
|
34,091
|
34,385
|
35,009
|
35,356
|
35,838
|
36,826
|
37,776
|
38,855
|
38,790
|
39,771
|
40,513
|
41,775
|
42,195
|
43,165
|
44,324
|
45,888
|
45,345
|
43,552
|
43,501
|
40,800
|
38,882
|
37,821
|
37,223
|
37,043
|
37,124
|
34,149
|
32,804
|
29,704
|
28,385
|
28,023
|
27,276
|
27,033
|
27,756
|
28,761
|
31,235
|
33,967
|
36,488
|
47,514
|
49,707
|
52,715
|
54,069
|
|
株主資本
|
32,175
|
31,872
|
31,658
|
31,967
|
32,608
|
32,699
|
33,693
|
31,010
|
31,565
|
31,853
|
34,224
|
35,278
|
36,092
|
36,192
|
35,199
|
35,808
|
36,472
|
36,792
|
38,552
|
39,659
|
40,749
|
40,717
|
43,257
|
44,187
|
45,318
|
46,093
|
47,521
|
48,397
|
49,383
|
49,511
|
47,703
|
47,937
|
44,990
|
42,949
|
38,703
|
38,181
|
38,069
|
38,262
|
41,487
|
40,340
|
37,303
|
36,180
|
36,180
|
35,183
|
35,009
|
36,338
|
38,485
|
40,540
|
43,414
|
45,342
|
56,209
|
57,513
|
60,657
|
62,121
|
|
有利子負債合計
|
3,767
|
3,717
|
3,667
|
3,617
|
3,567
|
3,517
|
3,467
|
4,963
|
4,824
|
4,719
|
4,613
|
4,508
|
4,403
|
4,297
|
4,192
|
4,086
|
3,981
|
3,876
|
3,770
|
3,665
|
3,560
|
3,454
|
3,349
|
3,244
|
3,015
|
2,723
|
2,431
|
2,139
|
822
|
526
|
-
|
972
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
555
|
-212
|
-2,521
|
-4,103
|
-2,311
|
-685
|
-2,344
|
555
|
-460
|
-1,939
|
-1,635
|
140
|
-460
|
434
|
1,148
|
1,187
|
707
|
167
|
-1,452
|
-3,046
|
-4,019
|
-4,800
|
-9,157
|
-8,777
|
-8,777
|
-6,455
|
-7,285
|
-7,948
|
-9,334
|
-10,851
|
-
|
-11,609
|
-9,598
|
-6,063
|
-5,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
11.71
|
11.66
|
11.58
|
11.31
|
10.94
|
10.76
|
10.29
|
16.0
|
15.28
|
14.81
|
13.48
|
12.78
|
12.2
|
11.87
|
11.91
|
11.41
|
10.92
|
10.53
|
9.78
|
9.24
|
8.74
|
8.48
|
7.74
|
7.34
|
6.65
|
5.91
|
5.12
|
4.42
|
1.66
|
1.06
|
-
|
2.03
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|