|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
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
|
598
|
244
|
2,177
|
2,110
|
1,305
|
1,169
|
1,297
|
1,033
|
761
|
511
|
9,569
|
10,343
|
8,114
|
6,516
|
7,189
|
6,605
|
2,727
|
3,324
|
3,421
|
3,133
|
770
|
1,586
|
752
|
1,783
|
2,499
|
2,293
|
1,991
|
3,452
|
3,292
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,309
|
5,569
|
4,489
|
4,711
|
4,601
|
7,407
|
6,931
|
7,625
|
|
現金 + 有価証券
|
598
|
244
|
2,177
|
2,110
|
1,305
|
1,169
|
1,297
|
1,033
|
761
|
511
|
9,569
|
10,343
|
8,114
|
6,516
|
7,189
|
6,605
|
2,727
|
3,324
|
3,421
|
3,133
|
770
|
1,586
|
752
|
1,783
|
2,499
|
2,293
|
1,991
|
3,452
|
3,292
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,309
|
5,569
|
4,489
|
4,711
|
4,601
|
7,407
|
6,931
|
7,625
|
|
売掛金
|
918
|
654
|
556
|
512
|
439
|
359
|
308
|
277
|
174
|
140
|
371
|
1,612
|
854
|
1,408
|
869
|
914
|
8,243
|
6,913
|
9,388
|
8,640
|
8,334
|
8,351
|
9,500
|
7,884
|
10,992
|
13,418
|
13,839
|
10,935
|
12,407
|
11,901
|
9,109
|
15,847
|
13,540
|
20,121
|
17,564
|
21,962
|
19,376
|
21,559
|
19,117
|
22,204
|
24,974
|
25,665
|
20,579
|
29,703
|
27,358
|
41,194
|
42,350
|
45,510
|
48,887
|
46,861
|
38,040
|
41,205
|
39,038
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105
|
676
|
4,277
|
3,603
|
2,827
|
2,536
|
13,335
|
13,121
|
12,455
|
10,763
|
11,053
|
32,448
|
33,653
|
43,675
|
45,059
|
43,797
|
46,527
|
42,516
|
43,429
|
38,558
|
36,835
|
47,216
|
42,927
|
64,525
|
64,739
|
61,826
|
61,426
|
70,747
|
73,898
|
79,364
|
95,961
|
97,659
|
97,484
|
115,050
|
114,075
|
131,314
|
132,455
|
130,980
|
129,478
|
126,350
|
123,389
|
122,304
|
120,456
|
|
流動資産合計
|
1,661
|
1,012
|
2,806
|
2,709
|
1,798
|
1,878
|
1,749
|
1,431
|
1,003
|
733
|
10,578
|
13,286
|
13,830
|
12,036
|
11,249
|
10,395
|
25,829
|
24,523
|
26,369
|
24,003
|
25,218
|
46,316
|
47,306
|
56,585
|
62,638
|
63,972
|
65,666
|
60,303
|
62,370
|
55,752
|
52,259
|
67,477
|
65,163
|
95,928
|
91,166
|
97,170
|
92,882
|
98,790
|
105,231
|
109,822
|
129,156
|
134,804
|
137,050
|
155,906
|
152,316
|
182,852
|
185,125
|
185,409
|
187,518
|
181,935
|
172,430
|
174,194
|
169,885
|
|
有形固定資産
|
212
|
171
|
131
|
91
|
50
|
58
|
63
|
69
|
71
|
68
|
106
|
144
|
153
|
166
|
153
|
98
|
12,481
|
12,088
|
11,659
|
13,651
|
14,014
|
20,094
|
21,498
|
27,479
|
27,601
|
28,244
|
27,991
|
24,488
|
23,897
|
22,596
|
22,101
|
25,548
|
24,687
|
30,376
|
31,127
|
31,660
|
32,942
|
35,632
|
37,440
|
40,585
|
52,437
|
64,590
|
63,474
|
67,098
|
65,431
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
1,734
|
1,795
|
1,735
|
1,662
|
2,458
|
2,525
|
2,493
|
2,326
|
2,989
|
2,891
|
2,873
|
3,073
|
4,459
|
5,844
|
5,697
|
5,065
|
14,834
|
14,383
|
13,891
|
28,068
|
28,248
|
74,021
|
74,162
|
75,570
|
74,686
|
77,832
|
75,857
|
71,505
|
69,477
|
66,701
|
83,922
|
91,028
|
90,811
|
101,331
|
99,398
|
99,101
|
105,826
|
112,948
|
113,756
|
115,470
|
133,611
|
143,833
|
142,054
|
209,485
|
207,851
|
238,963
|
251,524
|
248,459
|
249,298
|
225,612
|
223,094
|
219,387
|
217,579
|
|
総資産
|
3,395
|
2,808
|
4,542
|
4,371
|
4,256
|
4,403
|
4,242
|
3,757
|
3,993
|
3,625
|
13,452
|
16,359
|
18,289
|
17,880
|
16,946
|
15,461
|
40,664
|
38,907
|
40,261
|
52,072
|
53,467
|
120,337
|
121,468
|
132,156
|
137,324
|
141,805
|
141,523
|
131,809
|
131,847
|
122,453
|
136,181
|
158,505
|
155,974
|
197,259
|
190,564
|
196,271
|
198,708
|
211,738
|
218,987
|
225,292
|
262,767
|
278,637
|
279,104
|
365,391
|
360,167
|
421,815
|
436,649
|
433,868
|
436,816
|
407,547
|
395,524
|
393,581
|
387,464
|
|
買掛金
|
664
|
600
|
620
|
748
|
1,017
|
1,090
|
597
|
614
|
524
|
515
|
396
|
702
|
2,282
|
1,164
|
1,170
|
1,311
|
5,536
|
6,169
|
7,030
|
6,093
|
5,402
|
9,024
|
8,095
|
6,607
|
8,567
|
11,595
|
14,588
|
12,498
|
11,631
|
14,144
|
5,783
|
9,778
|
9,841
|
9,117
|
8,227
|
10,661
|
10,889
|
10,644
|
9,713
|
14,597
|
17,016
|
10,899
|
7,483
|
12,420
|
14,808
|
27,190
|
25,406
|
26,466
|
31,262
|
31,002
|
28,478
|
28,368
|
25,109
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,897
|
15,989
|
20,940
|
18,075
|
11,986
|
12,066
|
9,878
|
8,100
|
16,055
|
17,553
|
20,032
|
18,418
|
18,935
|
26,064
|
30,288
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
2,352
|
2,062
|
1,940
|
1,839
|
1,427
|
-
|
-
|
-
|
-
|
-
|
1,296
|
2,261
|
4,332
|
4,179
|
4,182
|
4,332
|
11,016
|
11,394
|
11,819
|
11,900
|
13,588
|
22,041
|
19,531
|
65,267
|
69,125
|
36,605
|
37,260
|
30,321
|
32,776
|
35,025
|
47,828
|
58,893
|
53,562
|
57,362
|
52,842
|
55,243
|
56,346
|
64,960
|
62,684
|
56,785
|
57,187
|
56,388
|
58,956
|
75,202
|
73,182
|
97,821
|
103,343
|
106,384
|
130,031
|
129,659
|
121,460
|
124,992
|
103,256
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
638
|
634
|
229
|
224
|
14,568
|
14,869
|
14,896
|
16,953
|
13,682
|
67,287
|
69,019
|
29,601
|
29,056
|
59,914
|
58,805
|
53,899
|
51,312
|
47,819
|
35,270
|
42,393
|
39,250
|
63,390
|
57,961
|
52,979
|
44,844
|
37,559
|
40,305
|
39,359
|
58,475
|
62,704
|
59,889
|
67,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
638
|
877
|
471
|
497
|
21,380
|
20,846
|
20,547
|
18,943
|
15,682
|
69,287
|
71,019
|
31,601
|
31,056
|
65,697
|
64,814
|
60,481
|
57,862
|
53,299
|
53,728
|
62,997
|
62,833
|
96,225
|
89,137
|
83,478
|
74,781
|
71,698
|
74,659
|
73,570
|
107,615
|
125,087
|
121,763
|
186,954
|
182,782
|
223,859
|
233,909
|
231,616
|
214,075
|
204,999
|
200,789
|
179,658
|
189,951
|
|
総負債
|
2,352
|
2,062
|
1,940
|
1,839
|
1,427
|
1,604
|
1,005
|
897
|
823
|
775
|
-
|
-
|
4,971
|
5,056
|
4,653
|
4,830
|
32,396
|
32,241
|
32,366
|
30,843
|
29,271
|
91,328
|
90,550
|
96,868
|
100,181
|
102,302
|
102,075
|
90,802
|
90,639
|
88,324
|
101,556
|
121,890
|
116,395
|
153,587
|
141,979
|
138,721
|
131,127
|
136,658
|
137,343
|
130,355
|
164,802
|
181,475
|
180,719
|
262,156
|
255,964
|
321,680
|
337,252
|
338,000
|
344,106
|
334,658
|
322,249
|
304,650
|
293,207
|
|
資本金及び資本剰余金
|
20,796
|
20,813
|
2
|
2
|
2
|
2
|
3
|
3
|
11
|
11
|
13
|
14
|
45,052
|
49,757
|
50,322
|
52,869
|
2
|
16
|
16
|
16
|
2
|
2
|
2
|
2
|
2
|
2
|
63,656
|
2
|
2
|
63,926
|
64,221
|
64,342
|
64,361
|
64,474
|
64,491
|
64,761
|
64,885
|
65,286
|
65,304
|
65,323
|
65,323
|
65,323
|
65,323
|
68,632
|
68,890
|
69,389
|
69,439
|
69,489
|
69,644
|
69,694
|
69,745
|
69,794
|
75,800
|
|
利益剰余金
|
-19,694
|
-20,008
|
-20,200
|
-20,460
|
-21,585
|
-22,646
|
-25,862
|
-26,373
|
-27,334
|
-27,743
|
-28,719
|
-30,261
|
-31,997
|
-36,945
|
-38,041
|
-42,250
|
-46,666
|
-46,490
|
-45,272
|
-31,904
|
-28,838
|
-27,409
|
-25,569
|
-26,699
|
-24,776
|
-22,699
|
-22,655
|
-21,124
|
-20,651
|
-27,355
|
-26,808
|
-24,523
|
-20,904
|
-16,429
|
-11,016
|
-2,282
|
7,656
|
14,768
|
21,314
|
36,672
|
40,144
|
39,509
|
41,353
|
42,911
|
43,971
|
38,959
|
38,277
|
34,996
|
32,141
|
12,274
|
12,766
|
28,632
|
28,064
|
|
株主資本
|
1,043
|
746
|
2,601
|
2,531
|
2,829
|
2,799
|
3,237
|
2,859
|
3,169
|
2,849
|
12,155
|
14,098
|
13,066
|
12,823
|
12,292
|
10,630
|
8,267
|
6,666
|
7,895
|
21,228
|
24,195
|
29,009
|
30,918
|
35,287
|
37,143
|
39,502
|
39,448
|
41,006
|
41,208
|
34,129
|
34,625
|
36,615
|
39,579
|
43,940
|
48,987
|
57,991
|
68,027
|
75,528
|
82,092
|
95,385
|
98,413
|
97,610
|
98,833
|
103,683
|
104,651
|
100,135
|
99,397
|
95,868
|
92,710
|
72,889
|
73,275
|
88,931
|
94,257
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
638
|
634
|
229
|
224
|
14,568
|
14,869
|
14,896
|
16,953
|
13,682
|
67,287
|
69,019
|
29,601
|
29,056
|
59,914
|
72,763
|
53,899
|
51,312
|
55,716
|
51,259
|
63,333
|
57,325
|
75,376
|
70,027
|
62,857
|
52,944
|
53,614
|
57,858
|
59,391
|
76,893
|
78,639
|
85,953
|
97,818
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-7,476
|
-5,882
|
-6,960
|
-6,381
|
11,840
|
11,545
|
11,475
|
13,819
|
12,911
|
65,700
|
68,266
|
27,818
|
26,557
|
57,621
|
70,771
|
50,447
|
48,019
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.89
|
4.95
|
1.87
|
2.11
|
176.21
|
223.06
|
188.69
|
79.86
|
56.55
|
231.95
|
223.23
|
83.89
|
78.23
|
151.67
|
184.45
|
131.44
|
124.52
|
163.25
|
148.04
|
172.97
|
144.84
|
171.54
|
142.95
|
108.39
|
77.83
|
70.99
|
70.48
|
62.26
|
78.13
|
80.56
|
86.97
|
94.34
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|