|
(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
|
693
|
595
|
490
|
2,354
|
2,161
|
1,777
|
1,403
|
1,565
|
2,879
|
1,955
|
1,624
|
1,197
|
786
|
795
|
1,060
|
1,643
|
2,350
|
2,503
|
2,862
|
2,908
|
3,583
|
5,681
|
6,831
|
8,085
|
8,058
|
7,734
|
6,388
|
5,508
|
5,532
|
4,641
|
4,641
|
4,604
|
4,665
|
4,277
|
4,381
|
5,387
|
5,386
|
5,306
|
5,940
|
6,774
|
3,976
|
5,052
|
5,240
|
5,507
|
4,298
|
3,793
|
9,902
|
7,144
|
6,859
|
5,882
|
3,158
|
3,480
|
4,280
|
3,201
|
6,478
|
|
現金 + 有価証券
|
693
|
595
|
490
|
2,354
|
2,161
|
1,777
|
1,403
|
1,565
|
2,879
|
1,955
|
1,624
|
1,197
|
786
|
795
|
1,060
|
1,643
|
2,350
|
2,503
|
2,862
|
2,908
|
3,583
|
5,681
|
6,831
|
8,085
|
8,058
|
7,734
|
6,388
|
5,508
|
5,532
|
4,641
|
4,641
|
4,604
|
4,665
|
4,277
|
4,381
|
5,387
|
5,386
|
5,306
|
5,940
|
6,774
|
3,976
|
5,052
|
5,240
|
5,507
|
4,298
|
3,793
|
9,902
|
7,144
|
6,859
|
5,882
|
3,158
|
3,480
|
4,280
|
3,201
|
6,478
|
|
売掛金
|
2,069
|
1,833
|
2,396
|
2,133
|
2,082
|
2,409
|
2,234
|
2,126
|
1,997
|
2,333
|
2,453
|
2,472
|
2,043
|
2,411
|
2,431
|
3,048
|
2,894
|
2,854
|
3,028
|
3,545
|
3,313
|
5,594
|
5,740
|
5,890
|
5,196
|
5,704
|
5,672
|
5,370
|
5,240
|
6,218
|
5,899
|
6,210
|
5,527
|
7,401
|
6,309
|
6,188
|
6,258
|
6,842
|
6,158
|
4,656
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,024
|
4,708
|
4,661
|
4,928
|
5,196
|
5,279
|
7,651
|
|
商品及び製品
|
1,818
|
1,792
|
1,563
|
1,513
|
1,601
|
1,729
|
1,828
|
1,770
|
2,091
|
2,806
|
2,947
|
3,322
|
3,514
|
3,310
|
3,416
|
3,181
|
3,284
|
3,356
|
3,673
|
3,836
|
3,984
|
5,004
|
5,083
|
5,074
|
5,391
|
5,814
|
6,409
|
6,404
|
6,361
|
6,737
|
7,586
|
7,684
|
8,016
|
7,542
|
8,237
|
8,984
|
9,647
|
9,693
|
8,883
|
8,659
|
8,708
|
7,315
|
7,617
|
6,985
|
7,005
|
6,914
|
8,232
|
7,410
|
7,503
|
7,520
|
6,827
|
6,551
|
6,790
|
6,428
|
12,687
|
|
流動資産合計
|
4,888
|
4,612
|
4,709
|
6,250
|
6,460
|
6,485
|
6,131
|
6,078
|
7,577
|
7,738
|
7,554
|
7,491
|
6,923
|
7,040
|
7,468
|
8,372
|
8,896
|
9,257
|
10,254
|
11,152
|
11,578
|
17,162
|
18,347
|
19,720
|
19,364
|
19,941
|
19,572
|
19,389
|
18,327
|
18,527
|
19,065
|
19,608
|
18,772
|
19,637
|
19,803
|
21,257
|
21,959
|
22,188
|
21,789
|
20,703
|
19,071
|
18,009
|
18,306
|
18,169
|
16,405
|
16,159
|
23,431
|
21,760
|
19,972
|
18,780
|
15,549
|
15,537
|
16,808
|
15,648
|
28,081
|
|
有形固定資産
|
2,483
|
2,360
|
2,120
|
1,920
|
1,890
|
2,016
|
2,013
|
2,235
|
2,257
|
2,356
|
2,662
|
3,173
|
3,347
|
3,308
|
3,825
|
4,275
|
4,292
|
4,340
|
4,284
|
4,370
|
4,516
|
9,510
|
9,763
|
10,324
|
11,411
|
11,833
|
12,322
|
11,809
|
11,763
|
12,227
|
12,520
|
11,731
|
11,379
|
11,640
|
11,119
|
11,799
|
12,270
|
13,631
|
13,304
|
13,279
|
13,727
|
13,158
|
12,628
|
11,640
|
10,767
|
10,978
|
12,532
|
12,810
|
15,593
|
16,361
|
15,940
|
15,210
|
14,921
|
14,054
|
15,461
|
|
固定資産合計
|
2,610
|
2,478
|
2,229
|
2,020
|
1,981
|
2,096
|
2,084
|
2,298
|
2,312
|
2,403
|
2,703
|
3,201
|
3,375
|
3,335
|
3,892
|
4,342
|
4,359
|
4,407
|
4,351
|
4,437
|
4,623
|
21,649
|
21,365
|
26,951
|
27,709
|
27,826
|
27,986
|
27,728
|
27,651
|
27,874
|
27,844
|
26,364
|
27,337
|
27,196
|
26,254
|
26,317
|
26,741
|
27,707
|
26,919
|
33,907
|
35,003
|
33,847
|
33,995
|
32,544
|
31,084
|
30,814
|
31,890
|
31,776
|
35,339
|
35,283
|
34,155
|
32,549
|
31,635
|
30,179
|
53,339
|
|
総資産
|
7,498
|
7,090
|
6,939
|
8,271
|
8,442
|
8,581
|
8,216
|
8,377
|
9,889
|
10,141
|
10,258
|
10,692
|
10,299
|
10,376
|
11,360
|
12,714
|
13,256
|
13,665
|
14,606
|
15,589
|
16,202
|
38,811
|
39,713
|
46,672
|
47,074
|
47,768
|
47,558
|
47,117
|
45,979
|
46,401
|
46,910
|
45,973
|
46,110
|
46,833
|
46,057
|
47,574
|
48,700
|
49,896
|
48,708
|
54,610
|
54,074
|
51,856
|
52,301
|
50,713
|
47,490
|
46,974
|
55,322
|
53,536
|
55,312
|
54,064
|
49,705
|
48,086
|
48,444
|
45,828
|
81,420
|
|
買掛金
|
1,332
|
1,315
|
1,302
|
1,129
|
1,170
|
1,339
|
1,048
|
1,065
|
1,236
|
1,337
|
1,401
|
1,809
|
1,888
|
1,901
|
1,462
|
1,551
|
1,312
|
1,080
|
908
|
1,361
|
1,438
|
1,709
|
1,597
|
1,536
|
2,301
|
1,919
|
2,039
|
2,032
|
1,874
|
2,042
|
2,424
|
2,227
|
2,662
|
2,699
|
1,906
|
2,558
|
2,337
|
2,737
|
2,196
|
2,924
|
2,581
|
2,249
|
2,661
|
3,073
|
2,344
|
2,366
|
3,374
|
2,574
|
2,907
|
2,899
|
2,797
|
3,231
|
2,661
|
3,114
|
5,737
|
|
流動負債合計
|
1,966
|
1,850
|
2,169
|
1,741
|
2,859
|
2,980
|
1,718
|
1,622
|
1,866
|
1,905
|
2,003
|
2,472
|
2,602
|
3,078
|
2,302
|
2,696
|
2,663
|
2,265
|
2,661
|
3,212
|
3,564
|
5,105
|
5,305
|
5,750
|
6,090
|
5,146
|
5,345
|
5,712
|
5,323
|
5,699
|
5,392
|
6,355
|
7,002
|
7,137
|
6,140
|
7,403
|
7,454
|
8,132
|
7,744
|
8,448
|
7,765
|
7,049
|
7,285
|
7,733
|
7,170
|
6,512
|
7,450
|
6,833
|
8,524
|
9,726
|
7,747
|
8,036
|
9,739
|
10,228
|
12,230
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,827
|
10,166
|
9,926
|
9,681
|
9,449
|
5,479
|
5,119
|
4,760
|
4,401
|
5,140
|
5,000
|
4,859
|
4,718
|
4,578
|
4,437
|
4,296
|
4,372
|
4,209
|
4,057
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
1,523
|
1,491
|
1,459
|
2,527
|
1,330
|
1,124
|
861
|
1,325
|
1,035
|
1,028
|
1,114
|
924
|
912
|
289
|
765
|
2,018
|
1,655
|
2,715
|
1,459
|
1,444
|
1,280
|
11,908
|
11,506
|
11,200
|
10,814
|
10,319
|
6,151
|
6,047
|
5,593
|
5,462
|
6,448
|
6,158
|
6,859
|
6,440
|
6,003
|
5,604
|
5,578
|
5,411
|
4,973
|
12,585
|
13,369
|
12,738
|
13,190
|
13,249
|
12,582
|
12,259
|
11,020
|
10,750
|
11,893
|
10,638
|
10,249
|
9,850
|
9,259
|
8,897
|
19,066
|
|
総負債
|
3,489
|
3,342
|
3,628
|
4,268
|
4,190
|
4,104
|
2,580
|
2,947
|
2,902
|
2,934
|
3,118
|
3,397
|
3,514
|
3,367
|
3,068
|
4,714
|
4,319
|
4,980
|
4,120
|
4,657
|
4,845
|
17,013
|
16,812
|
16,951
|
16,904
|
15,465
|
11,497
|
11,759
|
10,916
|
11,162
|
11,840
|
12,514
|
13,861
|
13,577
|
12,143
|
13,007
|
13,033
|
13,543
|
12,718
|
21,033
|
21,135
|
19,787
|
20,476
|
20,982
|
19,753
|
18,772
|
18,471
|
17,583
|
20,418
|
20,364
|
17,996
|
17,887
|
18,999
|
19,125
|
31,296
|
|
資本金及び資本剰余金
|
97
|
97
|
97
|
117
|
118
|
118
|
129
|
129
|
137
|
142
|
142
|
142
|
142
|
143
|
152
|
152
|
152
|
152
|
155
|
155
|
156
|
237
|
241
|
242
|
242
|
247
|
257
|
257
|
257
|
257
|
258
|
258
|
258
|
258
|
258
|
258
|
261
|
261
|
265
|
269
|
269
|
270
|
270
|
232,585
|
270
|
272
|
242,901
|
243,182
|
243,592
|
243,850
|
244,569
|
245,533
|
246,129
|
246,450
|
238,934
|
|
利益剰余金
|
-203,947
|
-204,291
|
-204,809
|
-204,614
|
-204,512
|
-204,372
|
-204,155
|
-204,398
|
-204,479
|
-204,681
|
-204,814
|
-204,712
|
-205,291
|
-205,149
|
-205,060
|
-205,427
|
-204,584
|
-205,119
|
-204,344
|
-204,012
|
-203,872
|
-202,774
|
-202,673
|
-196,309
|
-196,091
|
-195,668
|
-194,442
|
-195,249
|
-195,832
|
-195,816
|
-196,168
|
-197,929
|
-199,305
|
-198,535
|
-197,719
|
-197,062
|
-196,965
|
-197,112
|
-197,334
|
-200,248
|
-200,880
|
-201,935
|
-202,430
|
-203,790
|
-205,171
|
-205,865
|
-207,028
|
-207,837
|
-209,179
|
-210,893
|
-213,490
|
-215,844
|
-217,467
|
-220,079
|
-223,661
|
|
株主資本
|
4,008
|
3,748
|
3,310
|
4,002
|
4,252
|
4,477
|
5,635
|
5,429
|
6,987
|
7,207
|
7,140
|
7,295
|
6,784
|
7,008
|
8,292
|
7,999
|
8,936
|
8,684
|
10,485
|
10,931
|
11,356
|
21,798
|
22,900
|
29,721
|
30,169
|
32,302
|
36,061
|
35,357
|
35,062
|
35,239
|
35,069
|
33,459
|
32,248
|
33,255
|
33,914
|
34,566
|
35,667
|
36,353
|
35,990
|
33,577
|
32,939
|
32,069
|
31,825
|
29,731
|
27,737
|
28,201
|
36,851
|
35,952
|
34,894
|
33,699
|
31,708
|
30,199
|
29,444
|
26,702
|
15,724
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,827
|
10,166
|
9,926
|
9,681
|
9,449
|
5,479
|
5,119
|
4,760
|
4,401
|
5,140
|
5,000
|
4,859
|
4,718
|
4,578
|
4,437
|
4,296
|
4,372
|
4,209
|
4,057
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,146
|
3,334
|
1,841
|
1,623
|
1,715
|
-909
|
-389
|
-772
|
-240
|
499
|
395
|
194
|
441
|
196
|
-951
|
-1,090
|
-934
|
-1,732
|
-2,718
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49.67
|
44.39
|
33.4
|
32.09
|
29.25
|
15.2
|
14.48
|
13.58
|
12.49
|
14.66
|
14.94
|
15.07
|
14.19
|
13.5
|
12.84
|
12.05
|
12.03
|
11.69
|
12.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|