|
(単位:千ドル)
|
4Q11
|
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
|
|
現金同等物
|
1,531
|
4,174
|
2,327
|
692
|
1,355
|
1,727
|
1,576
|
415
|
1,260
|
1,413
|
2,339
|
218
|
1,525
|
2,564
|
844
|
11,516
|
5,422
|
10,260
|
8,038
|
5,307
|
18,548
|
20,259
|
18,865
|
27,640
|
34,302
|
33,510
|
18,664
|
21,557
|
25,548
|
27,651
|
2,100
|
700
|
300
|
1,600
|
10,200
|
2,090
|
900
|
900
|
100
|
3,200
|
14,200
|
2,700
|
1,100
|
400
|
100
|
400
|
200
|
300
|
100
|
200
|
400
|
21
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
77,625
|
42,349
|
21,444
|
12,532
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,531
|
4,174
|
2,327
|
692
|
1,355
|
1,727
|
1,576
|
415
|
1,260
|
1,413
|
2,339
|
218
|
1,525
|
2,564
|
844
|
11,516
|
5,422
|
10,260
|
8,038
|
5,307
|
18,548
|
20,259
|
18,865
|
27,640
|
34,302
|
33,510
|
18,664
|
21,557
|
25,548
|
27,651
|
2,100
|
700
|
300
|
1,600
|
10,200
|
2,090
|
900
|
900
|
100
|
80,825
|
56,549
|
24,144
|
13,632
|
400
|
100
|
400
|
200
|
300
|
100
|
200
|
400
|
21
|
|
売掛金
|
21
|
17
|
146
|
156
|
101
|
240
|
122
|
119
|
100
|
258
|
30
|
30
|
41
|
137
|
86
|
848
|
746
|
928
|
930
|
1,167
|
1,372
|
951
|
672
|
1,050
|
3,673
|
4,549
|
6,559
|
4,753
|
6,369
|
4,416
|
4,700
|
3,792
|
1,964
|
1,540
|
2,235
|
2,850
|
5,027
|
7,953
|
8,045
|
7,318
|
10,267
|
11,293
|
9,483
|
5,753
|
3,091
|
2,719
|
3,445
|
3,043
|
1,287
|
1,155
|
4,361
|
302
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,062
|
874
|
1,669
|
1,925
|
1,936
|
1,346
|
1,492
|
1,489
|
1,545
|
308
|
309
|
351
|
455
|
750
|
742
|
646
|
814
|
|
流動資産合計
|
2,249
|
4,450
|
2,768
|
1,014
|
1,960
|
2,721
|
2,775
|
1,634
|
1,719
|
3,054
|
4,122
|
1,774
|
2,273
|
4,332
|
1,778
|
26,271
|
18,393
|
23,931
|
21,454
|
19,279
|
21,174
|
23,063
|
21,149
|
34,112
|
43,783
|
42,026
|
30,403
|
35,120
|
44,145
|
45,667
|
13,984
|
10,681
|
6,859
|
8,305
|
18,802
|
11,833
|
8,798
|
12,035
|
11,528
|
92,011
|
74,512
|
45,193
|
31,379
|
14,854
|
12,288
|
12,152
|
10,466
|
10,468
|
9,440
|
9,154
|
5,937
|
1,614
|
|
有形固定資産
|
364
|
597
|
814
|
858
|
400
|
393
|
449
|
448
|
213
|
319
|
260
|
723
|
1,398
|
1,840
|
2,193
|
7,498
|
7,425
|
7,563
|
16,525
|
16,305
|
15,531
|
15,020
|
14,646
|
14,036
|
13,387
|
13,423
|
12,740
|
11,630
|
10,570
|
9,654
|
1,795
|
1,591
|
341
|
180
|
156
|
267
|
321
|
274
|
264
|
329
|
357
|
1,274
|
1,442
|
1,404
|
1,699
|
1,660
|
1,422
|
1,106
|
189
|
478
|
634
|
615
|
|
固定資産合計
|
1,486
|
2,993
|
6,120
|
5,250
|
4,398
|
6,560
|
6,475
|
6,379
|
6,002
|
6,437
|
12,767
|
13,858
|
15,683
|
15,926
|
16,070
|
75,933
|
76,193
|
75,656
|
73,998
|
87,875
|
84,525
|
82,318
|
80,172
|
75,634
|
59,754
|
60,780
|
59,551
|
55,329
|
49,663
|
53,837
|
11,467
|
10,802
|
7,968
|
3,691
|
4,274
|
4,249
|
2,513
|
2,346
|
2,205
|
1,069
|
991
|
1,923
|
1,982
|
1,834
|
2,148
|
2,021
|
2,392
|
1,930
|
796
|
984
|
7,367
|
998
|
|
総資産
|
3,736
|
7,443
|
8,888
|
6,265
|
6,358
|
9,282
|
9,250
|
8,014
|
7,721
|
9,491
|
16,889
|
15,632
|
17,956
|
20,258
|
17,848
|
102,204
|
94,586
|
99,587
|
95,452
|
107,154
|
105,699
|
105,381
|
101,321
|
109,746
|
103,537
|
102,806
|
89,954
|
90,449
|
93,808
|
99,504
|
25,451
|
21,483
|
14,827
|
11,996
|
23,076
|
16,082
|
11,311
|
14,381
|
13,733
|
93,080
|
75,503
|
47,116
|
33,361
|
16,688
|
14,436
|
14,173
|
12,858
|
12,398
|
10,236
|
10,138
|
13,304
|
2,612
|
|
買掛金
|
93
|
148
|
682
|
564
|
516
|
387
|
534
|
868
|
1,025
|
552
|
354
|
774
|
1,356
|
2,127
|
1,487
|
11,292
|
14,422
|
12,960
|
12,298
|
12,602
|
16,546
|
10,934
|
13,559
|
20,096
|
17,857
|
25,266
|
23,433
|
23,956
|
30,876
|
21,276
|
7,696
|
7,585
|
8,126
|
8,525
|
7,709
|
6,570
|
8,589
|
9,016
|
11,112
|
11,230
|
10,094
|
10,099
|
8,568
|
9,202
|
9,602
|
9,751
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
-
|
37,871
|
37,896
|
38,085
|
11,500
|
11,500
|
37,319
|
35,314
|
35,547
|
11,248
|
11,632
|
12,025
|
11,931
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
727
|
570
|
1,199
|
1,084
|
1,179
|
1,569
|
3,452
|
2,945
|
2,789
|
2,445
|
2,883
|
3,104
|
6,172
|
10,101
|
9,614
|
43,103
|
36,813
|
45,548
|
44,355
|
42,971
|
42,855
|
46,044
|
85,865
|
92,323
|
90,455
|
71,423
|
66,233
|
90,085
|
102,581
|
108,580
|
35,791
|
35,390
|
37,790
|
37,130
|
23,570
|
17,598
|
17,059
|
23,146
|
25,408
|
24,330
|
44,444
|
40,940
|
39,643
|
31,353
|
34,805
|
39,920
|
40,889
|
44,980
|
49,540
|
52,339
|
59,474
|
58,106
|
|
長期借入金
|
-
|
-
|
-
|
-
|
1,800
|
5,300
|
5,800
|
5,800
|
2,500
|
5,968
|
5,972
|
5,976
|
-
|
-
|
-
|
23,316
|
23,616
|
24,031
|
24,466
|
37,839
|
37,825
|
37,848
|
0
|
0
|
0
|
26,908
|
26,578
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
425
|
425
|
1,425
|
1,425
|
1,425
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
315
|
327
|
705
|
664
|
2,402
|
5,866
|
6,053
|
6,593
|
2,676
|
6,113
|
6,079
|
6,043
|
6,606
|
3,425
|
3,425
|
36,222
|
45,715
|
42,145
|
42,148
|
67,813
|
65,444
|
60,396
|
20,332
|
26,845
|
92,670
|
52,593
|
40,723
|
10,368
|
4,351
|
10,392
|
6,559
|
6,317
|
4,765
|
137
|
6,945
|
1,331
|
3,344
|
4,905
|
3,536
|
49
|
25
|
55
|
40
|
25
|
56
|
30
|
398
|
336
|
286
|
235
|
179
|
121
|
|
総負債
|
1,042
|
898
|
1,905
|
1,749
|
3,581
|
7,436
|
9,506
|
9,539
|
5,465
|
8,559
|
8,962
|
9,147
|
12,778
|
13,526
|
13,039
|
79,325
|
82,528
|
87,693
|
86,503
|
110,784
|
108,299
|
106,440
|
106,197
|
119,168
|
183,125
|
124,016
|
106,956
|
100,453
|
106,932
|
118,972
|
42,350
|
41,707
|
42,555
|
37,267
|
30,515
|
18,929
|
20,403
|
28,051
|
28,944
|
24,379
|
44,469
|
40,995
|
39,683
|
31,378
|
34,861
|
39,950
|
41,287
|
45,316
|
49,826
|
52,574
|
59,653
|
58,227
|
|
資本金及び資本剰余金
|
101,450
|
105,529
|
108,138
|
108,368
|
107,307
|
108,640
|
108,692
|
107,755
|
114,037
|
116,476
|
128,716
|
131,032
|
135,129
|
139,762
|
141,013
|
170,236
|
173,497
|
175,708
|
178,195
|
180,877
|
190,529
|
192,119
|
192,614
|
201,270
|
220,145
|
292,185
|
293,197
|
304,042
|
308,057
|
310,659
|
315,875
|
317,780
|
319,326
|
324,024
|
351,516
|
351,629
|
351,646
|
352,487
|
352,494
|
363,669
|
364,344
|
364,858
|
365,368
|
366,369
|
368,957
|
372,085
|
375,534
|
378,042
|
379,266
|
390,288
|
391,588
|
391,988
|
|
利益剰余金
|
-98,774
|
-98,996
|
-101,169
|
-103,867
|
-105,743
|
-106,797
|
-108,948
|
-109,278
|
-111,778
|
-115,540
|
-120,838
|
-124,576
|
-129,987
|
-133,066
|
-136,215
|
-147,352
|
-161,434
|
-163,809
|
-169,241
|
-184,501
|
-193,113
|
-193,138
|
-197,446
|
-210,696
|
-299,848
|
-313,700
|
-310,300
|
-314,100
|
-321,200
|
-330,100
|
-332,839
|
-337,800
|
-346,800
|
-349,300
|
-359,100
|
-354,700
|
-360,500
|
-366,000
|
-367,534
|
-294,800
|
-333,040
|
-358,469
|
-370,998
|
-379,922
|
-388,523
|
-396,685
|
-402,559
|
-409,731
|
-417,670
|
-431,461
|
-436,720
|
-446,334
|
|
株主資本
|
2,693
|
6,545
|
6,982
|
4,515
|
2,777
|
1,845
|
-256
|
-1,526
|
2,255
|
932
|
7,926
|
6,484
|
5,178
|
6,732
|
4,809
|
22,879
|
12,058
|
11,894
|
8,949
|
-3,630
|
-2,600
|
-1,059
|
-4,876
|
-9,422
|
-79,588
|
-21,210
|
-17,002
|
-10,004
|
-13,124
|
-19,468
|
-16,899
|
-20,224
|
-27,728
|
-25,271
|
-7,439
|
-2,847
|
-9,100
|
-13,700
|
-15,200
|
68,701
|
31,034
|
6,121
|
-6,300
|
-14,690
|
-20,425
|
-25,800
|
-28,400
|
-32,900
|
-39,590
|
-42,436
|
-46,300
|
-55,600
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
1,800
|
5,300
|
5,800
|
5,800
|
2,500
|
5,968
|
5,972
|
5,976
|
-
|
-
|
-
|
23,316
|
23,716
|
24,031
|
24,466
|
37,839
|
37,925
|
37,848
|
37,871
|
37,896
|
38,085
|
38,408
|
38,078
|
37,319
|
35,314
|
35,547
|
11,248
|
11,632
|
12,025
|
11,931
|
425
|
425
|
1,425
|
1,425
|
1,425
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
444
|
3,572
|
4,223
|
5,384
|
1,239
|
4,554
|
3,632
|
5,757
|
-
|
-
|
-
|
11,800
|
18,294
|
13,771
|
16,428
|
32,532
|
19,377
|
17,589
|
19,006
|
10,256
|
3,783
|
4,898
|
19,414
|
15,762
|
9,766
|
7,896
|
9,148
|
10,932
|
11,725
|
10,331
|
-9,775
|
-1,665
|
525
|
525
|
1,325
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
64.82
|
287.15
|
-2270.77
|
-380.25
|
110.82
|
639.86
|
75.35
|
92.17
|
-
|
-
|
-
|
101.91
|
196.68
|
202.04
|
273.39
|
-1042.4
|
-1458.65
|
-3573.94
|
-776.68
|
-402.21
|
-47.85
|
-181.08
|
-223.96
|
-373.04
|
-269.08
|
-182.59
|
-66.56
|
-57.52
|
-43.37
|
-47.21
|
-5.71
|
-14.93
|
-15.66
|
-10.4
|
-9.38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|