|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,491
|
943
|
616
|
874
|
1,264
|
878
|
501
|
1,841
|
1,590
|
775
|
439
|
816
|
960
|
995
|
857
|
12,464
|
9,833
|
11,007
|
3,631
|
527
|
1,402
|
1,090
|
2,996
|
1,133
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,491
|
943
|
616
|
874
|
1,264
|
878
|
501
|
1,841
|
1,590
|
775
|
439
|
816
|
960
|
995
|
857
|
12,464
|
9,833
|
11,007
|
3,631
|
527
|
1,402
|
1,090
|
2,996
|
1,133
|
|
売掛金
|
7,166
|
2,410
|
5,151
|
7,062
|
4,252
|
7,557
|
10,246
|
9,962
|
6,419
|
11,738
|
11,178
|
10,805
|
7,236
|
11,319
|
11,738
|
7,626
|
7,420
|
8,844
|
12,005
|
12,563
|
9,298
|
8,819
|
14,804
|
10,732
|
10,953
|
13,478
|
17,239
|
14,987
|
14,116
|
19,617
|
19,960
|
24,127
|
18,099
|
26,524
|
20,659
|
21,478
|
16,261
|
20,703
|
20,720
|
16,427
|
17,483
|
20,868
|
22,139
|
18,457
|
15,651
|
17,703
|
17,766
|
18,067
|
14,458
|
16,663
|
22,516
|
21,398
|
14,734
|
15,927
|
|
流動資産合計
|
9,574
|
6,452
|
11,106
|
12,610
|
9,387
|
14,076
|
15,004
|
13,515
|
13,597
|
17,834
|
16,402
|
16,587
|
16,011
|
18,750
|
18,059
|
14,503
|
13,762
|
15,422
|
18,052
|
18,085
|
18,499
|
17,798
|
20,112
|
19,773
|
23,120
|
23,134
|
26,883
|
27,261
|
31,044
|
36,717
|
36,080
|
50,587
|
35,070
|
43,513
|
49,557
|
56,026
|
42,520
|
42,759
|
44,077
|
37,534
|
42,089
|
44,218
|
41,952
|
42,423
|
37,535
|
41,894
|
45,337
|
43,038
|
30,225
|
28,599
|
34,830
|
35,481
|
25,846
|
28,469
|
|
有形固定資産
|
49,332
|
49,187
|
49,090
|
50,024
|
53,380
|
53,614
|
54,701
|
55,813
|
86,210
|
89,809
|
92,269
|
96,842
|
105,433
|
111,478
|
117,867
|
122,007
|
128,951
|
145,986
|
147,962
|
149,220
|
177,096
|
177,750
|
184,595
|
186,845
|
188,225
|
188,561
|
190,029
|
224,818
|
225,681
|
229,694
|
230,592
|
247,619
|
248,114
|
248,193
|
246,721
|
242,501
|
242,649
|
244,215
|
244,505
|
244,900
|
242,420
|
240,499
|
239,594
|
241,069
|
222,628
|
171,682
|
163,541
|
162,836
|
160,631
|
160,197
|
160,683
|
161,625
|
162,046
|
163,854
|
|
固定資産合計
|
150,373
|
152,576
|
157,197
|
160,041
|
163,235
|
166,068
|
164,123
|
161,250
|
196,317
|
201,301
|
205,426
|
213,011
|
231,627
|
234,564
|
247,513
|
256,473
|
255,764
|
276,512
|
281,542
|
284,280
|
286,949
|
293,368
|
307,027
|
315,938
|
315,911
|
327,377
|
340,270
|
384,632
|
390,295
|
336,749
|
347,205
|
365,102
|
364,797
|
365,135
|
349,103
|
345,872
|
347,080
|
349,053
|
350,550
|
350,736
|
350,187
|
349,704
|
348,792
|
351,074
|
330,983
|
279,234
|
270,989
|
269,635
|
270,985
|
270,977
|
287,355
|
271,832
|
272,969
|
272,901
|
|
総資産
|
159,947
|
159,028
|
168,303
|
172,651
|
172,622
|
180,144
|
179,127
|
174,765
|
209,914
|
219,135
|
221,828
|
229,598
|
247,638
|
253,314
|
265,572
|
270,976
|
269,526
|
291,934
|
299,594
|
302,365
|
305,448
|
311,166
|
327,139
|
335,711
|
339,031
|
350,511
|
367,153
|
411,893
|
421,339
|
373,466
|
383,285
|
415,689
|
399,867
|
408,648
|
398,660
|
401,898
|
389,600
|
391,812
|
394,627
|
388,270
|
392,276
|
393,922
|
390,744
|
393,497
|
368,518
|
321,128
|
316,326
|
312,673
|
301,210
|
299,576
|
322,185
|
307,313
|
298,815
|
301,370
|
|
買掛金
|
3,195
|
2,650
|
2,965
|
3,408
|
3,670
|
4,208
|
5,861
|
4,811
|
4,784
|
4,997
|
5,755
|
5,436
|
6,363
|
8,148
|
6,047
|
5,457
|
6,611
|
6,683
|
5,551
|
4,561
|
5,555
|
5,435
|
7,071
|
4,462
|
6,311
|
5,050
|
5,679
|
6,799
|
6,134
|
7,987
|
10,002
|
16,174
|
4,974
|
8,193
|
10,451
|
10,350
|
5,838
|
7,062
|
8,531
|
8,336
|
8,963
|
7,813
|
9,800
|
7,078
|
10,663
|
9,850
|
8,375
|
8,985
|
9,892
|
8,765
|
9,934
|
7,416
|
7,260
|
10,116
|
|
一年内返済予定の長期借入金
|
645
|
736
|
742
|
748
|
760
|
767
|
741
|
558
|
569
|
573
|
577
|
594
|
583
|
582
|
583
|
585
|
589
|
1,877
|
2,464
|
2,486
|
2,508
|
2,513
|
2,814
|
2,935
|
3,030
|
3,318
|
3,194
|
3,177
|
3,127
|
2,873
|
2,915
|
3,024
|
3,023
|
2,998
|
3,045
|
3,426
|
3,277
|
3,304
|
3,336
|
2,236
|
2,472
|
2,401
|
3,678
|
3,554
|
1,732
|
448
|
446
|
435
|
381
|
668
|
626
|
594
|
559
|
96
|
|
流動負債合計
|
8,151
|
6,789
|
9,024
|
11,400
|
11,604
|
13,946
|
12,568
|
14,527
|
14,675
|
15,241
|
17,533
|
23,166
|
21,133
|
18,848
|
18,084
|
20,091
|
19,672
|
19,253
|
18,648
|
26,065
|
23,751
|
19,041
|
21,661
|
26,896
|
23,614
|
20,324
|
27,487
|
27,475
|
27,074
|
26,695
|
34,774
|
39,223
|
31,664
|
30,862
|
29,447
|
31,548
|
31,461
|
29,923
|
33,750
|
33,640
|
35,324
|
34,608
|
37,810
|
38,060
|
39,274
|
38,716
|
38,368
|
37,295
|
33,358
|
30,953
|
37,523
|
38,211
|
34,804
|
27,217
|
|
長期借入金
|
85,086
|
82,135
|
89,270
|
89,972
|
88,875
|
96,236
|
59,118
|
47,404
|
61,563
|
71,264
|
60,446
|
51,509
|
67,771
|
81,775
|
87,521
|
84,215
|
89,235
|
97,204
|
102,520
|
87,100
|
88,164
|
100,564
|
105,507
|
97,638
|
102,083
|
112,396
|
107,684
|
70,645
|
76,966
|
94,001
|
93,744
|
109,253
|
105,892
|
126,604
|
124,294
|
122,159
|
122,571
|
131,477
|
128,190
|
120,935
|
130,353
|
142,148
|
135,575
|
129,004
|
104,076
|
40,919
|
40,837
|
40,735
|
40,628
|
51,413
|
59,503
|
40,049
|
40,031
|
57,868
|
|
固定負債合計
|
99,768
|
100,187
|
109,331
|
110,063
|
108,316
|
115,988
|
78,927
|
65,870
|
84,586
|
94,290
|
83,258
|
75,109
|
95,845
|
108,322
|
115,929
|
113,217
|
116,301
|
143,513
|
149,907
|
134,885
|
142,968
|
156,478
|
164,400
|
158,834
|
167,814
|
171,371
|
173,389
|
147,024
|
164,315
|
121,513
|
121,842
|
137,539
|
135,705
|
154,159
|
152,563
|
151,988
|
151,569
|
159,350
|
156,980
|
150,835
|
157,707
|
167,902
|
162,148
|
158,942
|
137,380
|
71,543
|
69,304
|
69,177
|
67,355
|
73,625
|
84,900
|
63,409
|
61,510
|
76,799
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,791
|
98,275
|
116,978
|
127,170
|
134,013
|
133,308
|
135,973
|
162,766
|
168,555
|
160,950
|
166,719
|
175,519
|
186,061
|
185,730
|
191,428
|
191,695
|
200,876
|
174,499
|
191,389
|
148,208
|
156,616
|
176,762
|
167,369
|
185,021
|
182,010
|
183,536
|
183,030
|
189,273
|
190,730
|
184,475
|
193,031
|
202,510
|
199,958
|
197,002
|
176,654
|
110,259
|
107,672
|
106,472
|
100,713
|
104,578
|
122,423
|
101,620
|
96,314
|
104,016
|
|
資本金及び資本剰余金
|
34,816
|
34,975
|
35,102
|
35,233
|
35,826
|
36,041
|
72,064
|
72,263
|
88,300
|
88,604
|
88,766
|
89,635
|
89,910
|
90,205
|
90,353
|
90,535
|
90,900
|
91,103
|
91,274
|
91,773
|
91,983
|
92,347
|
93,686
|
94,197
|
94,438
|
94,745
|
94,976
|
159,350
|
159,247
|
159,730
|
160,170
|
160,378
|
160,432
|
161,048
|
161,406
|
161,834
|
162,263
|
162,629
|
163,199
|
163,639
|
164,144
|
164,241
|
164,433
|
165,051
|
165,346
|
166,410
|
167,349
|
168,105
|
168,620
|
168,800
|
168,720
|
169,924
|
170,423
|
170,131
|
|
利益剰余金
|
14,841
|
14,980
|
11,756
|
12,078
|
16,398
|
12,790
|
14,731
|
20,773
|
19,098
|
17,287
|
18,808
|
26,935
|
23,308
|
21,066
|
22,837
|
27,356
|
27,216
|
22,439
|
22,795
|
32,659
|
31,812
|
28,804
|
31,398
|
38,261
|
34,692
|
42,284
|
47,849
|
54,824
|
50,354
|
58,402
|
59,757
|
57,309
|
53,089
|
45,199
|
38,850
|
39,695
|
30,797
|
25,140
|
25,620
|
27,874
|
21,552
|
13,581
|
13,691
|
19,618
|
15,500
|
29,669
|
26,582
|
23,945
|
19,017
|
13,957
|
19,050
|
24,164
|
20,826
|
16,274
|
|
株主資本
|
52,028
|
52,052
|
49,948
|
51,188
|
52,702
|
50,210
|
87,632
|
94,368
|
110,653
|
109,604
|
111,737
|
121,992
|
118,329
|
113,813
|
119,228
|
125,337
|
121,272
|
116,887
|
118,808
|
129,184
|
126,498
|
123,487
|
129,964
|
139,171
|
136,793
|
148,006
|
155,467
|
226,584
|
219,140
|
214,448
|
215,859
|
228,117
|
221,688
|
212,817
|
205,840
|
207,552
|
195,760
|
191,729
|
193,087
|
192,985
|
188,435
|
180,602
|
179,976
|
185,685
|
181,054
|
200,059
|
197,844
|
195,391
|
189,687
|
184,188
|
188,952
|
194,883
|
191,691
|
186,544
|
|
有利子負債合計
|
85,731
|
82,871
|
90,012
|
90,720
|
89,635
|
97,003
|
59,859
|
47,962
|
62,132
|
71,837
|
61,023
|
52,103
|
68,354
|
82,357
|
88,104
|
84,800
|
89,668
|
99,081
|
104,984
|
89,586
|
90,672
|
103,077
|
108,321
|
100,573
|
105,113
|
115,714
|
110,878
|
73,822
|
80,093
|
96,874
|
96,659
|
112,277
|
108,915
|
129,602
|
127,339
|
125,585
|
125,848
|
134,781
|
131,526
|
123,171
|
132,825
|
144,549
|
139,253
|
132,558
|
105,808
|
41,367
|
41,283
|
41,170
|
41,009
|
52,081
|
60,129
|
40,643
|
40,590
|
57,964
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
95,168
|
111,334
|
108,299
|
128,728
|
126,075
|
124,707
|
125,347
|
132,940
|
129,936
|
122,396
|
132,386
|
143,733
|
138,293
|
131,563
|
104,951
|
28,903
|
31,450
|
30,163
|
37,378
|
51,554
|
58,727
|
39,553
|
37,594
|
56,831
|
|
DEレシオ(%)
|
164.78
|
159.21
|
180.21
|
177.23
|
170.08
|
193.19
|
68.31
|
50.82
|
56.15
|
65.54
|
54.61
|
42.71
|
57.77
|
72.36
|
73.9
|
67.66
|
73.94
|
84.77
|
88.36
|
69.35
|
71.68
|
83.47
|
83.35
|
72.27
|
76.84
|
78.18
|
71.32
|
32.58
|
36.55
|
45.17
|
44.78
|
49.22
|
49.13
|
60.9
|
61.86
|
60.51
|
64.29
|
70.3
|
68.12
|
63.82
|
70.49
|
80.04
|
77.37
|
71.39
|
58.44
|
20.68
|
20.87
|
21.07
|
21.62
|
28.28
|
31.82
|
20.86
|
21.17
|
31.07
|