|
(単位:千ドル)
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
0
|
313,200
|
163,800
|
110,600
|
92,400
|
121,100
|
123,500
|
125,600
|
98,500
|
79,800
|
47,100
|
37,900
|
39,400
|
40,800
|
19,400
|
31,500
|
41,400
|
57,400
|
39,600
|
82,100
|
90,400
|
112,500
|
84,900
|
86,900
|
82,700
|
91,600
|
22,700
|
|
現金 + 有価証券
|
0
|
313,200
|
163,800
|
110,600
|
92,400
|
121,100
|
123,500
|
125,600
|
98,500
|
79,800
|
47,100
|
37,900
|
39,400
|
40,800
|
19,400
|
31,500
|
41,400
|
57,400
|
39,600
|
82,100
|
90,400
|
112,500
|
84,900
|
86,900
|
82,700
|
91,600
|
22,700
|
|
売掛金
|
84,700
|
87,400
|
119,600
|
138,900
|
153,400
|
103,300
|
79,200
|
54,900
|
40,500
|
49,400
|
67,000
|
70,200
|
79,100
|
102,900
|
107,000
|
123,300
|
142,800
|
154,300
|
193,200
|
161,800
|
155,700
|
127,000
|
120,500
|
118,100
|
124,800
|
96,900
|
102,700
|
|
商品及び製品
|
11,500
|
13,800
|
15,400
|
18,400
|
16,100
|
12,800
|
12,000
|
12,100
|
26,700
|
23,100
|
20,800
|
21,000
|
22,600
|
22,700
|
24,300
|
26,000
|
25,900
|
25,700
|
27,200
|
31,000
|
33,400
|
33,500
|
33,300
|
32,300
|
32,700
|
31,000
|
31,800
|
|
流動資産合計
|
99,400
|
423,200
|
308,300
|
277,200
|
269,600
|
250,700
|
228,500
|
204,400
|
179,500
|
168,500
|
150,700
|
140,700
|
151,300
|
178,000
|
162,100
|
198,600
|
225,000
|
254,700
|
277,200
|
288,500
|
287,400
|
290,300
|
253,600
|
251,300
|
254,800
|
233,000
|
167,900
|
|
有形固定資産
|
195,500
|
206,300
|
271,900
|
313,100
|
329,700
|
321,500
|
306,800
|
158,100
|
234,100
|
220,500
|
203,700
|
188,500
|
175,900
|
169,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
206,100
|
218,000
|
364,500
|
454,900
|
463,700
|
407,200
|
394,900
|
173,800
|
245,600
|
229,100
|
212,000
|
196,300
|
183,300
|
176,800
|
217,400
|
216,800
|
215,100
|
211,200
|
238,700
|
238,000
|
236,900
|
249,500
|
243,900
|
239,900
|
232,000
|
223,300
|
211,200
|
|
総資産
|
305,500
|
641,200
|
672,800
|
732,100
|
733,300
|
657,900
|
623,400
|
378,200
|
425,100
|
397,600
|
362,700
|
337,000
|
334,600
|
354,800
|
379,500
|
415,400
|
440,100
|
465,900
|
515,900
|
526,500
|
524,300
|
539,800
|
497,500
|
491,200
|
486,800
|
456,300
|
379,100
|
|
買掛金
|
34,400
|
40,400
|
47,300
|
47,000
|
48,900
|
36,400
|
31,400
|
27,300
|
33,100
|
34,400
|
39,400
|
46,800
|
43,400
|
64,100
|
71,900
|
85,700
|
84,600
|
84,200
|
93,700
|
96,800
|
78,500
|
87,900
|
74,500
|
80,100
|
78,500
|
74,400
|
58,200
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,000
|
-
|
4,300
|
|
流動負債合計
|
49,500
|
68,500
|
85,200
|
90,300
|
82,300
|
74,100
|
64,800
|
63,400
|
74,100
|
82,600
|
77,700
|
88,900
|
80,900
|
111,300
|
131,100
|
143,900
|
156,500
|
154,400
|
160,700
|
162,600
|
152,900
|
164,100
|
147,300
|
151,700
|
205,100
|
140,100
|
111,300
|
|
長期借入金
|
-
|
243,000
|
242,200
|
242,300
|
242,600
|
242,800
|
243,000
|
243,200
|
243,400
|
243,600
|
243,900
|
244,100
|
274,400
|
274,600
|
275,100
|
295,400
|
295,600
|
283,400
|
283,600
|
283,800
|
284,100
|
284,300
|
284,600
|
284,900
|
235,200
|
285,100
|
256,700
|
|
資本金及び資本剰余金
|
-
|
337,700
|
345,200
|
398,100
|
403,500
|
408,100
|
416,700
|
416,000
|
468,100
|
468,600
|
469,200
|
470,000
|
471,000
|
476,700
|
482,600
|
488,000
|
490,300
|
517,400
|
552,000
|
552,800
|
553,300
|
553,500
|
554,300
|
555,200
|
556,100
|
557,700
|
569,900
|
|
利益剰余金
|
-781,800
|
-9,400
|
-4,500
|
-9,500
|
-6,000
|
-75,800
|
-100,900
|
-344,000
|
-364,400
|
-402,700
|
-433,100
|
-469,900
|
-494,900
|
-513,700
|
-545,200
|
-552,700
|
-541,600
|
-528,600
|
-519,200
|
-507,800
|
-500,200
|
-509,400
|
-531,600
|
-539,600
|
-547,800
|
-562,400
|
-590,300
|
|
株主資本
|
254,900
|
328,300
|
340,700
|
387,200
|
396,100
|
328,700
|
312,200
|
68,100
|
99,700
|
61,900
|
32,100
|
-4,200
|
-28,200
|
-41,300
|
-67,200
|
-69,300
|
-55,900
|
-15,800
|
27,500
|
39,700
|
47,800
|
38,800
|
16,900
|
9,800
|
2,500
|
-10,500
|
-26,600
|
|
有利子負債合計
|
-
|
243,000
|
242,200
|
242,300
|
242,600
|
242,800
|
243,000
|
243,200
|
243,400
|
243,600
|
243,900
|
244,100
|
274,400
|
274,600
|
275,100
|
295,400
|
295,600
|
283,400
|
283,600
|
283,800
|
284,100
|
284,300
|
284,600
|
284,900
|
285,200
|
285,100
|
261,000
|
|
純有利子負債
|
-
|
-70,200
|
78,400
|
131,700
|
150,200
|
121,700
|
119,500
|
117,600
|
144,900
|
163,800
|
196,800
|
206,200
|
235,000
|
233,800
|
255,700
|
263,900
|
254,200
|
226,000
|
244,000
|
201,700
|
193,700
|
171,800
|
199,700
|
198,000
|
202,500
|
193,500
|
238,300
|
|
DEレシオ(%)
|
-
|
74.02
|
71.09
|
62.58
|
61.25
|
73.87
|
77.83
|
357.12
|
244.13
|
393.54
|
759.81
|
-5811.9
|
-973.05
|
-664.89
|
-409.38
|
-426.26
|
-528.8
|
-1793.67
|
1031.27
|
714.86
|
594.35
|
732.73
|
1684.02
|
2907.14
|
11408
|
-2715.24
|
-981.2
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|