|
(単位:千ドル)
|
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
|
4Q25
|
|
現金同等物
|
13,897
|
15,906
|
15,287
|
17,432
|
21,545
|
23,990
|
15,150
|
16,544
|
20,298
|
24,209
|
15,162
|
11,681
|
9,427
|
9,069
|
5,175
|
6,227
|
2,800
|
4,566
|
3,769
|
2,360
|
3,496
|
3,232
|
2,902
|
2,053
|
6,916
|
6,541
|
10,146
|
8,846
|
7,109
|
5,619
|
9,549
|
8,139
|
7,639
|
4,799
|
3,234
|
4,705
|
2,638
|
2,664
|
4,611
|
2,001
|
2,056
|
622
|
5,114
|
817
|
833
|
812
|
778
|
815
|
494
|
5,569
|
5,300
|
924
|
1,900
|
3,500
|
5,300
|
|
現金 + 有価証券
|
13,897
|
15,906
|
15,287
|
17,432
|
21,545
|
23,990
|
15,150
|
16,544
|
20,298
|
24,209
|
15,162
|
11,681
|
9,427
|
9,069
|
5,175
|
6,227
|
2,800
|
4,566
|
3,769
|
2,360
|
3,496
|
3,232
|
2,902
|
2,053
|
6,916
|
6,541
|
10,146
|
8,846
|
7,109
|
5,619
|
9,549
|
8,139
|
7,639
|
4,799
|
3,234
|
4,705
|
2,638
|
2,664
|
4,611
|
2,001
|
2,056
|
622
|
5,114
|
817
|
833
|
812
|
778
|
815
|
494
|
5,569
|
5,300
|
924
|
1,900
|
3,500
|
5,300
|
|
売掛金
|
21,208
|
27,426
|
35,788
|
32,003
|
24,016
|
18,627
|
23,131
|
28,416
|
23,651
|
25,012
|
29,514
|
29,435
|
29,517
|
30,430
|
23,693
|
27,746
|
18,093
|
20,448
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,609
|
4,747
|
3,649
|
5,100
|
9,478
|
8,126
|
9,397
|
6,657
|
3,896
|
3,993
|
7,390
|
7,143
|
3,882
|
6,566
|
9,412
|
9,586
|
9,471
|
11,817
|
|
商品及び製品
|
5,597
|
5,784
|
6,708
|
6,540
|
6,977
|
7,524
|
6,188
|
7,445
|
6,536
|
8,490
|
8,338
|
8,302
|
11,728
|
11,158
|
11,451
|
12,508
|
14,477
|
11,766
|
12,944
|
13,016
|
13,091
|
12,521
|
11,960
|
13,488
|
12,465
|
11,940
|
10,856
|
11,432
|
11,855
|
11,679
|
10,774
|
11,243
|
13,115
|
13,559
|
13,261
|
13,783
|
13,309
|
11,880
|
11,453
|
12,169
|
11,928
|
11,498
|
14,006
|
14,243
|
14,422
|
16,837
|
15,318
|
14,339
|
15,651
|
13,263
|
13,371
|
16,161
|
19,069
|
17,249
|
13,745
|
|
流動資産合計
|
49,686
|
56,589
|
65,278
|
64,277
|
63,784
|
64,035
|
57,878
|
66,865
|
65,092
|
67,731
|
62,160
|
56,534
|
60,785
|
66,740
|
54,149
|
56,858
|
45,573
|
45,553
|
40,696
|
37,028
|
32,634
|
30,509
|
35,059
|
33,945
|
33,990
|
33,010
|
33,046
|
34,743
|
32,432
|
36,341
|
36,342
|
34,146
|
34,726
|
32,826
|
30,627
|
28,999
|
28,682
|
26,871
|
26,791
|
23,460
|
23,586
|
23,343
|
29,245
|
26,018
|
23,875
|
23,155
|
22,233
|
23,632
|
24,561
|
24,415
|
28,339
|
29,511
|
32,634
|
31,264
|
32,115
|
|
有形固定資産
|
101,563
|
115,213
|
120,377
|
127,059
|
118,499
|
117,388
|
119,608
|
111,829
|
105,874
|
106,631
|
129,573
|
124,296
|
122,102
|
112,803
|
100,087
|
95,769
|
86,542
|
78,578
|
73,516
|
68,594
|
60,965
|
54,192
|
43,838
|
33,380
|
29,842
|
26,372
|
22,900
|
21,046
|
19,765
|
16,655
|
14,155
|
12,837
|
11,841
|
14,021
|
13,777
|
12,002
|
5,157
|
4,954
|
4,751
|
4,586
|
4,440
|
4,346
|
4,272
|
4,062
|
4,013
|
4,103
|
3,945
|
3,787
|
3,620
|
830
|
818
|
791
|
782
|
775
|
890
|
|
固定資産合計
|
114,588
|
127,994
|
132,951
|
140,947
|
129,498
|
129,686
|
132,529
|
123,970
|
118,629
|
120,841
|
143,259
|
138,515
|
148,407
|
140,488
|
125,462
|
121,459
|
114,137
|
107,872
|
94,063
|
89,472
|
81,217
|
73,833
|
59,655
|
51,805
|
47,604
|
43,787
|
40,633
|
37,981
|
35,682
|
32,198
|
28,959
|
30,187
|
28,321
|
29,670
|
27,601
|
22,204
|
14,810
|
13,922
|
12,972
|
12,061
|
12,463
|
11,960
|
12,775
|
11,764
|
11,696
|
11,103
|
10,625
|
10,213
|
9,664
|
5,420
|
5,152
|
5,352
|
5,202
|
4,843
|
4,605
|
|
総資産
|
164,274
|
184,583
|
198,229
|
205,224
|
193,282
|
193,721
|
190,407
|
190,835
|
183,721
|
188,572
|
205,419
|
195,049
|
209,192
|
207,228
|
179,611
|
178,317
|
159,710
|
153,425
|
134,759
|
126,500
|
113,851
|
104,342
|
94,714
|
85,750
|
81,594
|
76,797
|
73,679
|
72,724
|
68,114
|
68,539
|
65,301
|
64,333
|
63,047
|
62,496
|
58,228
|
51,203
|
43,492
|
40,793
|
39,763
|
35,521
|
36,049
|
35,303
|
42,020
|
37,782
|
35,571
|
34,258
|
32,858
|
33,845
|
34,225
|
29,835
|
33,491
|
34,863
|
37,836
|
36,107
|
36,720
|
|
買掛金
|
6,961
|
20,995
|
13,037
|
6,049
|
3,241
|
3,976
|
6,921
|
3,599
|
4,436
|
8,469
|
10,745
|
3,045
|
6,590
|
6,489
|
2,399
|
3,676
|
1,761
|
2,067
|
3,543
|
2,102
|
1,687
|
2,716
|
1,929
|
1,876
|
1,770
|
2,118
|
1,271
|
2,889
|
2,038
|
2,096
|
1,534
|
2,177
|
1,977
|
3,483
|
2,650
|
3,292
|
988
|
1,441
|
1,704
|
2,142
|
2,148
|
3,190
|
2,046
|
2,084
|
2,460
|
4,191
|
4,101
|
1,206
|
2,459
|
1,127
|
1,623
|
1,703
|
4,387
|
2,179
|
2,558
|
|
一年内返済予定の長期借入金
|
2,662
|
2,033
|
1,399
|
179
|
175
|
142
|
145
|
147
|
130
|
110
|
75
|
51
|
22
|
2,421
|
3,218
|
3,219
|
3,117
|
3,218
|
3,218
|
3,219
|
3,220
|
8,676
|
6,371
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
20,415
|
32,667
|
23,981
|
14,134
|
8,105
|
7,786
|
9,480
|
8,366
|
8,149
|
11,581
|
12,438
|
6,203
|
12,779
|
13,694
|
10,000
|
11,707
|
9,363
|
10,708
|
12,456
|
10,717
|
8,663
|
13,664
|
13,465
|
7,031
|
6,643
|
6,352
|
7,523
|
9,403
|
8,160
|
8,285
|
7,428
|
7,108
|
7,929
|
9,299
|
8,448
|
8,551
|
6,120
|
6,218
|
7,836
|
8,282
|
7,532
|
9,129
|
10,699
|
9,617
|
8,319
|
10,333
|
8,931
|
9,945
|
11,985
|
7,907
|
10,277
|
10,223
|
12,364
|
10,034
|
8,645
|
|
長期借入金
|
1,084
|
4,221
|
12,784
|
19,359
|
12,530
|
13,474
|
4,238
|
2,199
|
139
|
3,140
|
22,125
|
15,127
|
25,122
|
32,141
|
23,137
|
17,356
|
11,157
|
9,191
|
17,266
|
14,516
|
6,262
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
5,613
|
8,975
|
18,814
|
24,794
|
12,947
|
13,891
|
4,614
|
2,575
|
515
|
3,516
|
22,533
|
15,127
|
25,122
|
32,141
|
23,137
|
17,356
|
11,157
|
9,191
|
17,266
|
14,516
|
6,262
|
0
|
317
|
296
|
275
|
296
|
307
|
105
|
0
|
0
|
1,195
|
3,302
|
3,104
|
3,119
|
2,128
|
2,102
|
3,684
|
3,621
|
1,511
|
671
|
1,199
|
1,314
|
1,058
|
1,036
|
1,591
|
1,670
|
875
|
1,038
|
764
|
725
|
573
|
997
|
985
|
866
|
743
|
|
総負債
|
26,028
|
41,642
|
42,795
|
38,928
|
21,052
|
21,677
|
14,094
|
10,941
|
8,664
|
15,097
|
34,971
|
21,330
|
37,901
|
45,835
|
33,137
|
29,063
|
20,520
|
19,899
|
29,722
|
25,233
|
14,925
|
13,664
|
13,782
|
7,327
|
6,918
|
6,648
|
7,830
|
9,508
|
8,160
|
8,285
|
8,623
|
10,410
|
11,033
|
12,418
|
10,576
|
10,653
|
9,804
|
9,839
|
9,347
|
8,953
|
8,731
|
10,443
|
11,757
|
10,653
|
9,910
|
12,003
|
9,806
|
10,983
|
12,749
|
8,632
|
10,850
|
11,220
|
13,349
|
10,900
|
9,388
|
|
資本金及び資本剰余金
|
110,906
|
111,192
|
113,790
|
114,430
|
115,873
|
116,402
|
116,644
|
117,026
|
117,507
|
117,738
|
118,295
|
118,732
|
119,388
|
119,636
|
119,927
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
141
|
141
|
141
|
141
|
141
|
148
|
157
|
157
|
157
|
157
|
157
|
157
|
157
|
157
|
16
|
157
|
157
|
14
|
14
|
14
|
14
|
80
|
80
|
|
利益剰余金
|
22,369
|
29,132
|
39,297
|
47,753
|
54,155
|
52,932
|
56,348
|
62,655
|
61,962
|
59,334
|
61,116
|
64,853
|
61,506
|
61,109
|
51,924
|
51,687
|
45,839
|
40,026
|
13,188
|
6,745
|
-2,895
|
-10,405
|
-20,451
|
-23,310
|
-28,881
|
-34,391
|
-42,425
|
-48,715
|
-53,715
|
-59,355
|
-63,973
|
-66,859
|
-70,494
|
-73,044
|
-77,310
|
-84,511
|
-91,674
|
-95,823
|
-99,870
|
-104,438
|
-107,780
|
-111,046
|
-117,856
|
-121,222
|
-123,142
|
-128,301
|
-127,635
|
-127,875
|
-129,369
|
-129,748
|
-128,307
|
-127,353
|
-126,555
|
-110,479
|
-108,448
|
|
株主資本
|
138,246
|
142,941
|
155,434
|
166,296
|
172,230
|
172,044
|
176,313
|
179,894
|
175,057
|
173,475
|
170,448
|
173,719
|
171,291
|
161,393
|
146,474
|
149,254
|
139,190
|
133,526
|
105,037
|
101,267
|
98,926
|
90,678
|
80,932
|
78,423
|
74,676
|
70,149
|
65,849
|
63,216
|
59,954
|
60,254
|
56,678
|
53,923
|
52,014
|
50,078
|
47,652
|
40,550
|
33,688
|
30,954
|
30,416
|
26,568
|
27,318
|
24,860
|
30,263
|
27,129
|
25,661
|
22,255
|
23,052
|
22,862
|
21,476
|
21,203
|
22,641
|
23,643
|
24,487
|
25,207
|
27,332
|
|
有利子負債合計
|
3,746
|
6,254
|
14,183
|
19,538
|
12,705
|
13,616
|
4,383
|
2,346
|
269
|
3,250
|
22,200
|
15,178
|
25,144
|
34,562
|
26,355
|
20,575
|
14,274
|
12,409
|
20,484
|
17,735
|
9,482
|
8,676
|
6,371
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-10,151
|
-9,652
|
-1,104
|
2,106
|
-8,840
|
-10,374
|
-10,767
|
-14,198
|
-20,029
|
-20,959
|
7,038
|
3,497
|
15,717
|
25,493
|
21,180
|
14,348
|
11,474
|
7,843
|
16,715
|
15,375
|
5,986
|
5,444
|
3,469
|
-
|
-
|
-6,541
|
-10,146
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
2.71
|
4.38
|
9.12
|
11.75
|
7.38
|
7.91
|
2.49
|
1.3
|
0.15
|
1.87
|
13.02
|
8.74
|
14.68
|
21.41
|
17.99
|
13.79
|
10.26
|
9.29
|
19.5
|
17.51
|
9.58
|
9.57
|
7.87
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|