|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
108,731
|
104,953
|
119,785
|
143,444
|
152,173
|
159,583
|
170,215
|
151,927
|
151,803
|
165,509
|
182,051
|
171,842
|
139,287
|
167,165
|
154,018
|
139,093
|
129,260
|
89,522
|
91,498
|
101,246
|
103,058
|
102,825
|
113,212
|
121,620
|
109,450
|
102,211
|
111,779
|
160,787
|
137,217
|
102,778
|
110,839
|
127,204
|
120,910
|
101,272
|
102,474
|
121,403
|
126,802
|
110,775
|
120,801
|
127,107
|
84,719
|
68,951
|
81,757
|
105,048
|
99,168
|
97,675
|
131,577
|
160,755
|
159,381
|
133,415
|
140,221
|
190,879
|
194,066
|
172,044
|
196,117
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,740
|
19,012
|
19,511
|
19,624
|
19,555
|
19,663
|
19,604
|
30,195
|
24,934
|
13,930
|
11,460
|
11,424
|
8,763
|
12,806
|
5,556
|
16,278
|
17,219
|
12,497
|
-
|
-
|
14,676
|
14,676
|
|
現金 + 有価証券
|
108,731
|
104,953
|
119,785
|
143,444
|
152,173
|
159,583
|
170,215
|
151,927
|
151,803
|
165,509
|
182,051
|
171,842
|
139,287
|
167,165
|
154,018
|
139,093
|
129,260
|
89,522
|
91,498
|
101,246
|
103,058
|
102,825
|
113,212
|
121,620
|
109,450
|
102,211
|
111,779
|
160,787
|
137,217
|
102,778
|
110,839
|
127,204
|
120,910
|
120,012
|
121,486
|
140,914
|
146,426
|
130,330
|
140,464
|
146,711
|
114,914
|
93,885
|
95,687
|
116,508
|
110,592
|
106,438
|
144,383
|
166,311
|
175,659
|
150,634
|
152,718
|
190,879
|
194,066
|
186,720
|
210,793
|
|
商品及び製品
|
57,646
|
68,578
|
62,119
|
52,873
|
67,250
|
78,071
|
72,458
|
68,607
|
75,614
|
80,994
|
79,010
|
71,696
|
77,010
|
82,263
|
79,123
|
74,930
|
78,246
|
82,078
|
82,845
|
74,750
|
80,139
|
82,847
|
88,601
|
86,155
|
93,994
|
102,975
|
82,635
|
79,233
|
88,912
|
99,984
|
91,091
|
92,287
|
97,284
|
105,454
|
113,301
|
104,792
|
114,278
|
121,566
|
136,601
|
145,244
|
173,115
|
187,328
|
195,566
|
193,776
|
188,400
|
178,700
|
166,800
|
155,932
|
164,100
|
167,300
|
171,500
|
154,500
|
158,300
|
154,600
|
150,500
|
|
流動資産合計
|
263,815
|
273,596
|
300,173
|
298,865
|
327,206
|
367,183
|
403,714
|
368,791
|
378,968
|
389,846
|
399,314
|
374,058
|
341,422
|
380,881
|
361,103
|
322,167
|
308,708
|
284,053
|
291,247
|
292,124
|
274,888
|
285,676
|
305,406
|
292,934
|
296,234
|
313,355
|
350,406
|
331,051
|
325,322
|
317,226
|
317,161
|
313,490
|
316,631
|
325,017
|
339,187
|
347,935
|
356,450
|
375,616
|
417,725
|
416,103
|
426,333
|
450,257
|
475,434
|
477,101
|
481,407
|
480,121
|
491,252
|
487,484
|
501,302
|
500,713
|
488,718
|
493,212
|
502,144
|
526,684
|
547,246
|
|
有形固定資産
|
56,975
|
57,236
|
56,143
|
56,180
|
56,085
|
56,869
|
56,906
|
65,064
|
65,252
|
65,446
|
65,029
|
72,457
|
70,901
|
75,663
|
76,854
|
78,656
|
78,989
|
78,916
|
79,160
|
77,627
|
75,561
|
75,632
|
74,409
|
74,498
|
72,940
|
72,678
|
59,884
|
57,248
|
60,482
|
65,306
|
70,367
|
68,968
|
70,305
|
68,762
|
72,827
|
79,581
|
81,295
|
89,221
|
92,517
|
91,997
|
91,639
|
92,291
|
94,441
|
94,472
|
93,518
|
93,838
|
96,992
|
99,681
|
103,818
|
110,691
|
111,629
|
112,815
|
117,982
|
124,757
|
130,611
|
|
固定資産合計
|
120,267
|
120,004
|
116,775
|
116,666
|
115,672
|
115,299
|
114,407
|
143,505
|
142,735
|
140,773
|
139,257
|
152,493
|
148,655
|
217,899
|
216,791
|
214,301
|
212,908
|
211,430
|
210,458
|
207,441
|
206,055
|
204,940
|
205,881
|
213,098
|
207,173
|
208,999
|
169,822
|
169,205
|
177,197
|
182,879
|
188,761
|
186,824
|
210,180
|
209,313
|
218,299
|
222,591
|
218,752
|
221,032
|
224,492
|
221,082
|
223,112
|
226,327
|
236,482
|
233,552
|
226,889
|
228,959
|
232,366
|
258,176
|
262,616
|
264,567
|
269,383
|
267,020
|
268,857
|
287,501
|
293,617
|
|
総資産
|
384,082
|
393,600
|
416,948
|
415,531
|
442,878
|
482,482
|
518,121
|
512,296
|
521,703
|
530,619
|
538,571
|
526,551
|
490,077
|
598,780
|
577,894
|
536,468
|
521,616
|
495,483
|
501,705
|
499,565
|
480,943
|
490,616
|
511,287
|
506,032
|
503,407
|
522,354
|
520,228
|
500,256
|
502,519
|
500,105
|
505,922
|
500,314
|
526,811
|
534,330
|
557,486
|
570,526
|
575,202
|
596,648
|
642,217
|
637,185
|
649,445
|
676,584
|
711,916
|
710,653
|
708,296
|
709,080
|
723,618
|
745,660
|
763,918
|
765,280
|
758,101
|
760,232
|
771,001
|
814,185
|
840,863
|
|
買掛金
|
39,955
|
39,417
|
38,820
|
31,372
|
50,662
|
63,651
|
56,902
|
42,276
|
45,902
|
53,954
|
47,352
|
42,424
|
48,648
|
50,293
|
46,560
|
38,814
|
39,106
|
36,371
|
40,805
|
32,268
|
32,533
|
44,254
|
40,256
|
36,717
|
41,046
|
46,599
|
30,281
|
30,530
|
41,338
|
37,419
|
37,509
|
29,434
|
30,097
|
33,307
|
35,310
|
29,554
|
36,263
|
39,934
|
49,351
|
45,209
|
58,908
|
74,345
|
72,350
|
60,036
|
58,535
|
52,998
|
42,207
|
44,278
|
52,242
|
47,903
|
35,062
|
37,417
|
53,185
|
57,612
|
47,000
|
|
一年内返済予定の長期借入金
|
4,286
|
4,286
|
4,286
|
4,285
|
-
|
-
|
1,071
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
182
|
193
|
194
|
195
|
196
|
197
|
198
|
199
|
200
|
201
|
202
|
203
|
204
|
205
|
206
|
207
|
208
|
209
|
210
|
211
|
195
|
195
|
214
|
215
|
216
|
217
|
219
|
220
|
221
|
222
|
223
|
224
|
225
|
226
|
227
|
228
|
229
|
228
|
229
|
231
|
232
|
|
流動負債合計
|
82,313
|
77,131
|
88,608
|
80,438
|
93,017
|
111,518
|
123,232
|
102,092
|
103,034
|
108,158
|
112,525
|
116,367
|
109,620
|
109,323
|
111,085
|
95,112
|
87,555
|
84,537
|
96,652
|
87,870
|
84,597
|
90,803
|
102,957
|
92,037
|
90,123
|
104,522
|
98,671
|
80,094
|
83,024
|
82,451
|
86,819
|
82,131
|
84,801
|
87,821
|
107,217
|
102,395
|
102,387
|
114,836
|
144,156
|
138,240
|
147,782
|
161,402
|
173,814
|
160,942
|
148,585
|
132,788
|
133,048
|
136,108
|
141,971
|
129,278
|
123,737
|
125,816
|
129,849
|
144,887
|
150,244
|
|
長期借入金
|
3,214
|
2,143
|
1,071
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
117,270
|
117,222
|
117,173
|
117,124
|
117,075
|
117,025
|
116,976
|
116,926
|
116,876
|
116,826
|
116,775
|
116,724
|
116,673
|
116,622
|
116,570
|
116,518
|
116,466
|
115,885
|
115,846
|
115,805
|
115,765
|
115,723
|
115,682
|
115,641
|
115,599
|
115,557
|
115,514
|
115,471
|
115,428
|
115,384
|
115,341
|
115,297
|
115,253
|
115,209
|
115,164
|
115,120
|
115,075
|
115,029
|
114,994
|
114,948
|
114,903
|
114,856
|
|
固定負債合計
|
27,948
|
28,298
|
26,159
|
24,255
|
23,788
|
23,807
|
23,127
|
29,566
|
29,000
|
27,767
|
28,009
|
27,537
|
27,623
|
153,516
|
152,114
|
152,796
|
152,369
|
159,327
|
160,117
|
160,128
|
148,158
|
146,257
|
144,625
|
143,940
|
144,052
|
144,772
|
144,048
|
143,296
|
142,820
|
145,811
|
148,709
|
149,974
|
169,010
|
169,182
|
167,311
|
169,613
|
168,914
|
162,788
|
161,888
|
160,500
|
159,720
|
158,644
|
157,332
|
156,353
|
154,923
|
154,020
|
153,774
|
153,901
|
155,087
|
152,968
|
154,368
|
153,523
|
152,693
|
152,879
|
161,843
|
|
総負債
|
110,261
|
105,429
|
114,767
|
104,693
|
116,805
|
135,325
|
146,359
|
131,658
|
132,034
|
135,925
|
140,534
|
143,904
|
137,243
|
262,839
|
263,199
|
247,908
|
239,924
|
243,864
|
256,769
|
247,998
|
232,755
|
237,060
|
247,582
|
235,977
|
234,175
|
249,294
|
242,719
|
223,390
|
225,844
|
228,262
|
235,528
|
232,105
|
253,811
|
257,003
|
274,528
|
272,008
|
271,301
|
277,624
|
306,044
|
298,740
|
307,502
|
320,046
|
331,146
|
317,295
|
303,508
|
286,808
|
286,822
|
290,009
|
297,058
|
282,246
|
278,105
|
279,339
|
282,542
|
297,766
|
312,087
|
|
資本金及び資本剰余金
|
57,843
|
59,145
|
59,993
|
61,561
|
63,526
|
65,589
|
66,952
|
68,335
|
67,908
|
69,427
|
70,532
|
71,502
|
71,324
|
72,293
|
72,946
|
73,868
|
74,000
|
74,621
|
75,479
|
76,051
|
76,285
|
77,748
|
80,482
|
81,786
|
81,996
|
18,841
|
18,841
|
18,841
|
18,870
|
18,870
|
18,870
|
18,870
|
18,897
|
18,918
|
18,918
|
18,918
|
18,948
|
18,990
|
18,991
|
18,991
|
19,056
|
19,061
|
19,063
|
19,063
|
19,090
|
19,091
|
19,092
|
19,094
|
19,115
|
19,122
|
19,123
|
19,124
|
19,145
|
19,155
|
19,162
|
|
利益剰余金
|
304,510
|
316,141
|
333,819
|
341,115
|
354,367
|
372,242
|
396,825
|
405,580
|
414,133
|
424,241
|
437,415
|
445,366
|
449,658
|
455,439
|
465,246
|
458,903
|
462,713
|
455,535
|
462,201
|
466,926
|
464,710
|
466,630
|
474,483
|
477,615
|
477,584
|
476,091
|
483,243
|
484,886
|
483,811
|
477,027
|
476,580
|
474,740
|
479,732
|
481,890
|
488,518
|
499,724
|
503,342
|
511,728
|
525,926
|
528,130
|
532,410
|
543,355
|
564,805
|
579,000
|
593,475
|
607,784
|
620,922
|
636,297
|
647,455
|
661,715
|
678,261
|
687,093
|
700,345
|
723,008
|
738,598
|
|
株主資本
|
273,821
|
288,171
|
302,181
|
310,838
|
326,073
|
347,157
|
371,762
|
380,638
|
389,669
|
394,694
|
398,037
|
382,647
|
352,834
|
335,941
|
314,695
|
288,560
|
281,692
|
251,619
|
244,936
|
251,567
|
248,188
|
253,556
|
263,705
|
270,055
|
269,232
|
273,060
|
277,509
|
276,866
|
276,675
|
271,843
|
270,394
|
268,209
|
273,000
|
277,327
|
282,958
|
298,518
|
303,901
|
319,024
|
336,173
|
338,445
|
341,943
|
356,538
|
380,770
|
393,358
|
404,788
|
422,272
|
436,796
|
455,651
|
466,860
|
483,034
|
479,996
|
480,893
|
488,459
|
516,419
|
528,776
|
|
有利子負債合計
|
7,500
|
6,429
|
5,357
|
4,285
|
-
|
-
|
1,071
|
-
|
-
|
-
|
-
|
-
|
-
|
117,462
|
117,404
|
117,366
|
117,318
|
117,270
|
117,221
|
117,173
|
117,124
|
117,075
|
117,026
|
116,976
|
116,926
|
116,876
|
116,376
|
116,334
|
116,292
|
116,241
|
116,093
|
116,055
|
116,015
|
115,976
|
115,918
|
115,877
|
115,855
|
115,814
|
115,773
|
115,731
|
115,690
|
115,648
|
115,605
|
115,563
|
115,520
|
115,477
|
115,434
|
115,390
|
115,347
|
115,303
|
115,258
|
115,222
|
115,177
|
115,134
|
115,088
|
|
純有利子負債
|
-101,231
|
-98,524
|
-114,428
|
-139,159
|
-
|
-
|
-169,144
|
-
|
-
|
-
|
-
|
-
|
-
|
-49,703
|
-36,614
|
-21,727
|
-11,942
|
27,748
|
25,723
|
15,927
|
14,066
|
14,250
|
3,814
|
-4,644
|
7,476
|
14,665
|
4,597
|
-44,453
|
-20,925
|
13,463
|
5,254
|
-11,149
|
-4,895
|
-4,036
|
-5,568
|
-25,037
|
-30,571
|
-14,516
|
-24,691
|
-30,980
|
776
|
21,763
|
19,918
|
-945
|
4,928
|
9,039
|
-28,949
|
-50,921
|
-60,312
|
-35,331
|
-37,460
|
-75,657
|
-78,889
|
-71,586
|
-95,705
|
|
DEレシオ(%)
|
2.74
|
2.23
|
1.77
|
1.38
|
-
|
-
|
0.29
|
-
|
-
|
-
|
-
|
-
|
-
|
34.97
|
37.31
|
40.67
|
41.65
|
46.61
|
47.86
|
46.58
|
47.19
|
46.17
|
44.38
|
43.32
|
43.43
|
42.8
|
41.94
|
42.02
|
42.03
|
42.76
|
42.93
|
43.27
|
42.5
|
41.82
|
40.97
|
38.82
|
38.12
|
36.3
|
34.44
|
34.19
|
33.83
|
32.44
|
30.36
|
29.38
|
28.54
|
27.35
|
26.43
|
25.32
|
24.71
|
23.87
|
24.01
|
23.96
|
23.58
|
22.29
|
21.76
|