|
(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
|
|
現金同等物
|
30,291
|
26,133
|
26,524
|
27,606
|
19,994
|
20,429
|
61,708
|
17,289
|
4,266
|
6,250
|
12,886
|
7,086
|
6,759
|
12,702
|
12,299
|
5,180
|
4,850
|
32,422
|
38,420
|
20,166
|
10,950
|
19,240
|
21,064
|
8,707
|
7,210
|
7,277
|
14,563
|
13,353
|
11,571
|
18,003
|
45,946
|
10,181
|
10,986
|
15,754
|
38,644
|
9,741
|
25,968
|
27,593
|
38,026
|
26,742
|
33,007
|
47,200
|
83,307
|
65,600
|
66,985
|
69,619
|
50,300
|
44,489
|
70,568
|
45,993
|
80,300
|
69,775
|
66,987
|
53,962
|
59,300
|
28,655
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,800
|
14,758
|
24,344
|
24,344
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
30,291
|
26,133
|
26,524
|
27,606
|
19,994
|
20,429
|
61,708
|
17,289
|
4,266
|
6,250
|
12,886
|
7,086
|
6,759
|
12,702
|
12,299
|
5,180
|
4,850
|
32,422
|
38,420
|
20,166
|
10,950
|
19,240
|
21,064
|
8,707
|
7,210
|
7,277
|
14,563
|
13,353
|
11,571
|
18,003
|
45,946
|
10,181
|
10,986
|
15,754
|
38,644
|
9,741
|
25,968
|
27,593
|
38,026
|
26,742
|
33,007
|
47,200
|
83,307
|
65,600
|
66,985
|
69,619
|
65,100
|
59,247
|
94,912
|
70,337
|
80,300
|
69,775
|
66,987
|
53,962
|
59,300
|
28,655
|
|
売掛金
|
20,413
|
20,405
|
19,696
|
17,229
|
18,600
|
19,574
|
17,370
|
15,733
|
20,756
|
25,960
|
16,127
|
17,701
|
18,569
|
18,193
|
13,533
|
15,725
|
17,574
|
17,016
|
9,613
|
10,709
|
11,671
|
13,741
|
10,294
|
17,386
|
17,886
|
18,503
|
15,791
|
19,643
|
20,685
|
21,659
|
18,675
|
22,577
|
22,083
|
22,094
|
20,652
|
26,504
|
27,906
|
33,553
|
30,021
|
30,604
|
31,718
|
29,985
|
26,159
|
34,866
|
31,592
|
31,902
|
37,175
|
34,856
|
32,050
|
40,261
|
35,692
|
40,484
|
43,581
|
53,121
|
42,983
|
47,278
|
|
商品及び製品
|
3,221
|
3,383
|
3,051
|
2,964
|
3,174
|
3,099
|
2,677
|
2,696
|
2,950
|
2,380
|
2,269
|
2,120
|
2,193
|
2,222
|
1,486
|
1,593
|
1,597
|
1,611
|
1,043
|
1,096
|
1,278
|
1,146
|
1,058
|
1,668
|
1,884
|
1,787
|
1,657
|
1,910
|
1,802
|
2,311
|
1,451
|
1,692
|
2,086
|
1,899
|
1,608
|
1,835
|
3,107
|
2,866
|
2,394
|
2,666
|
3,327
|
3,155
|
2,721
|
2,640
|
3,082
|
2,714
|
2,618
|
2,636
|
2,555
|
2,935
|
2,948
|
2,419
|
2,345
|
2,711
|
3,053
|
2,394
|
|
流動資産合計
|
78,742
|
73,731
|
72,658
|
72,465
|
73,266
|
73,491
|
99,513
|
57,022
|
53,776
|
61,594
|
103,622
|
44,509
|
45,929
|
43,466
|
113,064
|
79,407
|
80,877
|
106,629
|
105,264
|
89,181
|
79,427
|
91,161
|
66,297
|
59,336
|
52,827
|
40,159
|
44,718
|
37,855
|
36,655
|
44,392
|
57,111
|
37,736
|
40,178
|
44,362
|
50,477
|
42,492
|
61,006
|
66,844
|
74,164
|
70,782
|
72,500
|
110,953
|
121,627
|
113,028
|
111,464
|
111,049
|
114,135
|
107,587
|
137,490
|
130,676
|
134,663
|
118,749
|
119,391
|
115,438
|
111,252
|
86,378
|
|
有形固定資産
|
180,880
|
180,360
|
180,014
|
175,300
|
162,453
|
158,492
|
154,096
|
146,937
|
141,113
|
137,371
|
127,332
|
124,126
|
121,282
|
117,173
|
69,740
|
66,806
|
63,919
|
66,627
|
66,508
|
60,476
|
59,079
|
57,956
|
55,445
|
55,056
|
55,132
|
54,083
|
52,866
|
54,017
|
53,468
|
50,891
|
49,292
|
47,776
|
47,480
|
48,209
|
49,345
|
49,367
|
49,172
|
49,199
|
48,388
|
49,035
|
51,446
|
23,251
|
23,119
|
23,447
|
22,039
|
23,842
|
23,940
|
26,147
|
32,508
|
38,402
|
50,857
|
52,005
|
59,495
|
75,495
|
103,533
|
125,646
|
|
固定資産合計
|
120,821
|
112,371
|
109,579
|
108,587
|
97,882
|
101,945
|
93,165
|
94,699
|
92,251
|
91,321
|
74,995
|
73,423
|
72,948
|
34,808
|
30,903
|
30,683
|
30,797
|
48,652
|
38,507
|
40,643
|
40,492
|
41,277
|
41,465
|
22,517
|
22,272
|
23,317
|
57,629
|
24,999
|
25,672
|
27,298
|
88,927
|
118,253
|
114,720
|
117,375
|
144,286
|
126,759
|
133,895
|
138,972
|
171,026
|
169,071
|
172,146
|
142,503
|
173,672
|
174,660
|
173,952
|
180,227
|
177,431
|
173,506
|
173,928
|
185,102
|
210,586
|
236,414
|
246,988
|
288,584
|
325,304
|
341,054
|
|
総資産
|
380,443
|
366,462
|
362,251
|
356,352
|
333,601
|
333,928
|
346,774
|
298,658
|
287,140
|
290,286
|
305,949
|
242,058
|
240,159
|
195,447
|
213,707
|
176,896
|
175,593
|
221,908
|
210,279
|
190,300
|
178,998
|
190,394
|
163,207
|
136,909
|
130,231
|
117,559
|
155,213
|
116,871
|
115,795
|
122,581
|
146,038
|
155,989
|
154,898
|
161,737
|
194,763
|
169,251
|
194,901
|
205,816
|
245,190
|
239,853
|
244,646
|
253,456
|
295,299
|
287,688
|
285,416
|
291,276
|
291,566
|
281,093
|
311,418
|
315,778
|
345,249
|
355,163
|
366,379
|
404,022
|
436,556
|
427,432
|
|
買掛金
|
19,638
|
19,674
|
15,468
|
14,069
|
12,804
|
14,027
|
13,500
|
11,992
|
9,724
|
11,160
|
14,603
|
9,823
|
11,097
|
9,818
|
11,894
|
11,538
|
14,913
|
15,184
|
12,863
|
13,324
|
11,892
|
17,137
|
13,748
|
10,574
|
14,235
|
10,423
|
10,508
|
13,386
|
15,587
|
19,483
|
14,107
|
14,544
|
18,411
|
18,899
|
14,584
|
12,699
|
14,058
|
17,580
|
15,676
|
17,718
|
13,385
|
16,036
|
12,297
|
13,083
|
13,943
|
16,242
|
10,496
|
12,944
|
16,844
|
17,582
|
18,152
|
14,282
|
19,001
|
27,855
|
37,026
|
34,359
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
30,000
|
0
|
6,000
|
5,813
|
10,000
|
10,000
|
10,000
|
10,000
|
11,713
|
5,000
|
8,000
|
0
|
0
|
-
|
-
|
-
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
92,142
|
81,295
|
71,118
|
69,552
|
67,696
|
70,550
|
58,574
|
56,924
|
55,926
|
63,298
|
56,581
|
53,961
|
69,757
|
68,501
|
83,479
|
53,321
|
59,585
|
64,128
|
71,446
|
74,223
|
65,475
|
76,617
|
68,030
|
57,093
|
56,934
|
53,364
|
47,484
|
46,501
|
47,731
|
55,348
|
64,581
|
59,751
|
62,759
|
68,124
|
57,205
|
51,080
|
68,571
|
71,278
|
66,842
|
60,550
|
62,474
|
68,875
|
65,882
|
55,047
|
58,190
|
59,883
|
55,020
|
54,574
|
68,662
|
66,100
|
73,410
|
59,882
|
66,892
|
73,455
|
90,212
|
83,102
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
38,837
|
34,653
|
31,287
|
31,510
|
31,734
|
30,244
|
24,156
|
24,023
|
16,721
|
52,593
|
22,300
|
24,292
|
24,374
|
33,769
|
20,958
|
21,435
|
19,785
|
32,028
|
16,576
|
16,121
|
15,667
|
15,212
|
14,757
|
14,303
|
13,848
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
48,716
|
48,756
|
52,108
|
52,322
|
52,321
|
52,267
|
89,723
|
51,582
|
51,009
|
50,573
|
104,172
|
54,623
|
49,438
|
43,650
|
47,218
|
46,906
|
46,349
|
85,202
|
57,836
|
40,654
|
40,720
|
40,812
|
40,251
|
35,667
|
35,405
|
27,059
|
61,916
|
31,151
|
32,796
|
32,383
|
41,591
|
61,651
|
60,271
|
60,033
|
82,428
|
65,280
|
72,286
|
77,261
|
75,299
|
72,461
|
72,449
|
70,636
|
88,017
|
92,056
|
88,743
|
93,249
|
91,669
|
91,265
|
88,291
|
92,513
|
105,035
|
130,788
|
134,631
|
160,604
|
168,080
|
166,550
|
|
総負債
|
140,858
|
130,051
|
123,226
|
121,874
|
120,017
|
122,817
|
148,297
|
108,506
|
106,935
|
113,871
|
160,753
|
108,584
|
119,195
|
112,151
|
130,697
|
100,227
|
105,934
|
149,330
|
129,282
|
114,877
|
106,195
|
117,429
|
108,281
|
92,760
|
92,339
|
80,423
|
109,400
|
77,652
|
80,527
|
87,731
|
106,172
|
121,402
|
123,030
|
128,157
|
139,633
|
116,360
|
140,857
|
148,539
|
142,141
|
133,011
|
134,923
|
139,511
|
153,899
|
147,103
|
146,933
|
153,132
|
146,689
|
145,839
|
156,953
|
158,613
|
178,445
|
190,670
|
201,523
|
234,059
|
258,292
|
249,652
|
|
資本金及び資本剰余金
|
19,213
|
19,620
|
19,535
|
19,632
|
21,041
|
21,650
|
22,677
|
23,345
|
24,312
|
24,334
|
24,177
|
25,109
|
25,769
|
26,551
|
26,350
|
26,661
|
27,025
|
27,131
|
27,292
|
27,564
|
27,860
|
28,271
|
28,554
|
28,486
|
28,779
|
29,073
|
29,334
|
29,452
|
29,444
|
29,464
|
29,484
|
29,518
|
29,709
|
29,927
|
30,145
|
30,264
|
30,589
|
30,113
|
30,512
|
30,043
|
30,887
|
31,643
|
32,439
|
31,686
|
32,177
|
32,814
|
45,540
|
44,573
|
46,874
|
47,536
|
49,380
|
47,283
|
48,328
|
49,482
|
50,639
|
48,211
|
|
利益剰余金
|
167,026
|
163,092
|
167,689
|
163,045
|
140,742
|
137,660
|
124,059
|
114,916
|
103,852
|
99,890
|
66,064
|
53,298
|
40,015
|
1,452
|
5,610
|
-1,273
|
-8,878
|
-6,297
|
2,260
|
-3,808
|
-6,946
|
-7,417
|
-26,044
|
-36,973
|
-43,744
|
-45,234
|
-37,528
|
-44,402
|
-48,506
|
-49,106
|
-44,073
|
-49,540
|
-52,604
|
-51,264
|
-42,058
|
-43,808
|
-43,025
|
-39,513
|
6,203
|
10,388
|
12,510
|
16,045
|
39,702
|
39,670
|
39,625
|
42,865
|
51,225
|
43,173
|
60,423
|
62,487
|
69,279
|
69,065
|
68,383
|
72,336
|
79,170
|
81,114
|
|
株主資本
|
239,585
|
236,411
|
239,025
|
234,478
|
213,584
|
211,111
|
198,477
|
190,152
|
180,205
|
176,415
|
145,196
|
133,474
|
120,964
|
83,296
|
83,010
|
76,669
|
69,659
|
72,578
|
80,997
|
75,423
|
72,803
|
72,965
|
54,926
|
44,149
|
37,892
|
37,136
|
45,813
|
39,219
|
35,268
|
34,850
|
39,866
|
34,587
|
31,868
|
33,580
|
43,148
|
40,909
|
42,062
|
45,295
|
91,067
|
94,860
|
97,741
|
101,963
|
129,418
|
128,603
|
126,501
|
126,162
|
144,877
|
135,254
|
154,465
|
157,165
|
166,804
|
164,493
|
164,856
|
169,963
|
178,264
|
177,780
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
30,000
|
0
|
6,000
|
44,650
|
42,124
|
41,287
|
41,510
|
41,734
|
41,957
|
29,156
|
32,023
|
16,721
|
52,593
|
22,300
|
24,292
|
24,374
|
48,769
|
20,958
|
21,435
|
19,785
|
32,028
|
16,576
|
16,121
|
15,667
|
15,212
|
14,757
|
14,303
|
13,848
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5,202
|
17,701
|
-5,180
|
1,150
|
12,228
|
3,704
|
21,121
|
30,560
|
22,494
|
20,893
|
20,449
|
24,813
|
9,444
|
38,030
|
8,947
|
12,721
|
6,371
|
2,823
|
10,777
|
10,449
|
4,031
|
-6,616
|
6,835
|
-9,847
|
-11,926
|
-22,814
|
-11,985
|
-18,704
|
-33,352
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.0
|
36.14
|
0
|
8.61
|
61.52
|
52.01
|
54.74
|
57.02
|
57.2
|
76.39
|
66.04
|
84.51
|
45.03
|
114.8
|
56.86
|
68.88
|
69.94
|
122.33
|
60.6
|
67.26
|
58.92
|
74.23
|
40.52
|
38.33
|
34.59
|
16.7
|
15.56
|
14.63
|
13.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|