|
(単位:千ドル)
|
1Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,406
|
6,291
|
685
|
761
|
626
|
-
|
-
|
-
|
-
|
3,917
|
1,124
|
873
|
8,457
|
10,810
|
28,942
|
39,713
|
42,260
|
37,299
|
27,806
|
33,415
|
14,589
|
18,179
|
19,743
|
28,532
|
36,114
|
41,489
|
45,994
|
57,538
|
59,898
|
48,304
|
59,599
|
51,228
|
44,995
|
38,155
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,406
|
6,291
|
685
|
761
|
626
|
-
|
-
|
-
|
-
|
3,917
|
1,124
|
873
|
8,457
|
10,810
|
28,942
|
39,713
|
42,260
|
37,299
|
27,806
|
33,415
|
14,589
|
18,179
|
19,743
|
28,532
|
36,114
|
41,489
|
45,994
|
57,538
|
59,898
|
48,304
|
59,599
|
51,228
|
44,995
|
38,155
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
113,972
|
107,475
|
102,509
|
119,395
|
129,343
|
126,843
|
137,357
|
140,329
|
135,687
|
132,102
|
142,761
|
143,279
|
105,067
|
112,392
|
101,451
|
124,839
|
85,767
|
83,155
|
94,615
|
98,319
|
89,327
|
108,969
|
101,018
|
110,998
|
124,442
|
99,809
|
87,230
|
103,511
|
97,755
|
95,855
|
97,168
|
101,014
|
119,659
|
110,851
|
|
流動資産合計
|
-
|
567
|
469
|
360
|
248
|
194
|
139
|
89
|
64
|
155,183
|
148,043
|
137,367
|
153,746
|
166,260
|
161,600
|
175,015
|
210,175
|
204,986
|
174,807
|
184,552
|
195,166
|
195,380
|
199,382
|
207,685
|
237,721
|
199,417
|
195,855
|
199,726
|
209,683
|
192,906
|
209,995
|
201,930
|
209,328
|
225,990
|
212,256
|
199,209
|
214,248
|
217,000
|
199,419
|
213,289
|
217,144
|
220,334
|
204,500
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,541
|
17,881
|
17,438
|
17,483
|
17,918
|
18,320
|
19,349
|
20,029
|
20,527
|
20,595
|
20,758
|
21,560
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
46,003
|
46,008
|
46,014
|
46,021
|
46,036
|
46,059
|
46,050
|
46,014
|
51,692
|
51,076
|
49,183
|
48,061
|
46,760
|
47,898
|
48,296
|
48,497
|
48,648
|
49,248
|
48,817
|
46,188
|
66,237
|
63,772
|
62,318
|
63,065
|
62,740
|
60,634
|
58,563
|
55,995
|
74,606
|
71,008
|
69,115
|
71,419
|
68,566
|
68,314
|
68,218
|
70,954
|
87,439
|
89,765
|
90,654
|
107,273
|
131,795
|
131,870
|
|
総資産
|
396
|
46,571
|
46,478
|
46,374
|
46,269
|
46,231
|
46,199
|
46,139
|
46,078
|
206,875
|
199,119
|
186,550
|
201,807
|
213,020
|
209,498
|
223,311
|
258,672
|
253,634
|
224,055
|
233,369
|
241,354
|
261,617
|
263,154
|
270,003
|
300,786
|
262,157
|
256,489
|
258,289
|
265,678
|
267,512
|
281,003
|
271,045
|
280,747
|
294,556
|
280,570
|
267,427
|
285,202
|
304,439
|
289,184
|
303,943
|
324,417
|
352,129
|
336,370
|
|
買掛金
|
0
|
55
|
69
|
102
|
68
|
222
|
130
|
455
|
953
|
57,034
|
53,837
|
45,833
|
56,330
|
67,438
|
62,077
|
61,422
|
60,138
|
74,353
|
70,713
|
69,702
|
72,947
|
86,267
|
80,497
|
66,748
|
88,962
|
66,763
|
57,950
|
66,954
|
70,895
|
63,840
|
63,734
|
63,205
|
63,787
|
75,122
|
60,194
|
53,376
|
56,589
|
65,268
|
51,910
|
53,311
|
51,776
|
60,814
|
54,901
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,476
|
5,989
|
5,390
|
5,010
|
6,358
|
7,301
|
13,479
|
36,628
|
3,141
|
2,076
|
2,173
|
3,548
|
4,425
|
5,376
|
6,414
|
6,612
|
6,536
|
8,473
|
8,454
|
8,460
|
9,879
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
126,729
|
115,015
|
110,245
|
117,230
|
135,484
|
129,175
|
155,672
|
212,343
|
182,138
|
139,461
|
142,996
|
154,842
|
156,869
|
159,553
|
164,840
|
187,001
|
150,294
|
134,511
|
137,924
|
143,084
|
129,742
|
141,590
|
142,121
|
146,034
|
159,085
|
142,497
|
127,269
|
136,541
|
145,148
|
124,393
|
130,578
|
138,205
|
151,037
|
131,739
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,507
|
26,772
|
18,110
|
29,566
|
20,556
|
35,188
|
21,063
|
2,644
|
23,614
|
34,339
|
39,983
|
39,583
|
38,868
|
38,031
|
37,521
|
37,462
|
36,513
|
26,588
|
24,721
|
23,094
|
29,816
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,324
|
27,494
|
19,024
|
30,321
|
21,417
|
36,226
|
22,179
|
3,831
|
25,128
|
35,713
|
42,481
|
41,541
|
57,878
|
56,488
|
54,963
|
60,658
|
58,131
|
45,180
|
42,206
|
39,619
|
49,932
|
52,542
|
40,612
|
41,843
|
40,029
|
38,836
|
34,500
|
34,531
|
38,376
|
39,263
|
40,403
|
44,013
|
47,601
|
43,501
|
|
総負債
|
372
|
180
|
194
|
227
|
193
|
347
|
255
|
580
|
1,078
|
149,053
|
142,509
|
129,269
|
147,551
|
156,901
|
165,401
|
177,851
|
216,174
|
207,266
|
175,174
|
185,477
|
196,383
|
214,747
|
216,041
|
219,803
|
247,659
|
208,425
|
179,691
|
180,130
|
182,703
|
179,674
|
194,132
|
182,733
|
187,877
|
199,114
|
181,333
|
161,769
|
171,072
|
183,524
|
163,656
|
170,981
|
182,218
|
198,638
|
175,240
|
|
資本金及び資本剰余金
|
25
|
5,473
|
5,473
|
5,473
|
5,473
|
5,473
|
5,529
|
5,914
|
6,514
|
55,163
|
55,163
|
55,163
|
54,186
|
54,739
|
53,100
|
53,754
|
54,296
|
54,792
|
55,159
|
55,674
|
56,165
|
56,558
|
56,853
|
56,993
|
57,395
|
57,613
|
82,961
|
83,590
|
84,420
|
85,005
|
85,554
|
86,129
|
87,046
|
87,810
|
88,612
|
89,713
|
90,993
|
92,529
|
89,556
|
91,027
|
92,780
|
94,230
|
91,655
|
|
利益剰余金
|
-
|
-
|
-
|
-326
|
-398
|
-590
|
-530
|
-915
|
-1,474
|
-7,715
|
-9,167
|
-8,742
|
-7,709
|
-6,579
|
-9,003
|
-8,294
|
-11,798
|
-8,424
|
-6,278
|
-7,782
|
-11,194
|
-9,688
|
-9,740
|
-6,793
|
-4,268
|
-3,881
|
-6,163
|
-5,431
|
-1,445
|
2,833
|
1,317
|
2,183
|
5,824
|
9,632
|
12,625
|
17,945
|
25,137
|
30,386
|
37,972
|
43,935
|
51,419
|
61,261
|
71,475
|
|
株主資本
|
24
|
5,390
|
5,283
|
5,147
|
5,076
|
4,883
|
5,000
|
5,000
|
5,040
|
47,448
|
45,996
|
46,421
|
46,477
|
48,160
|
44,097
|
45,460
|
42,498
|
46,368
|
48,881
|
47,892
|
44,971
|
46,870
|
47,113
|
50,200
|
53,127
|
53,732
|
76,798
|
78,159
|
82,975
|
87,838
|
86,871
|
88,312
|
92,870
|
95,442
|
99,237
|
105,658
|
114,130
|
120,915
|
125,528
|
132,962
|
142,199
|
153,491
|
161,130
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,983
|
32,761
|
23,500
|
34,576
|
26,914
|
42,489
|
34,542
|
39,272
|
26,755
|
36,542
|
42,283
|
43,258
|
43,293
|
43,407
|
43,935
|
44,074
|
43,049
|
35,061
|
33,175
|
31,554
|
39,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,577
|
26,470
|
22,815
|
33,815
|
26,288
|
-
|
-
|
-
|
-
|
32,625
|
41,159
|
42,385
|
34,836
|
32,597
|
14,993
|
4,361
|
789
|
-2,238
|
5,369
|
-1,861
|
25,106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
54.76
|
71.23
|
50.62
|
74.39
|
55.88
|
96.35
|
75.98
|
92.41
|
57.7
|
74.76
|
88.29
|
96.19
|
92.37
|
92.13
|
87.52
|
82.96
|
80.12
|
45.65
|
42.45
|
38.03
|
45.19
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|