|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
4Q24
|
1Q25
|
|
現金同等物
|
594
|
248
|
890
|
1,577
|
1,113
|
570
|
829
|
457
|
469
|
420
|
359
|
479
|
203
|
196
|
415
|
973
|
237
|
1,933
|
1,087
|
772
|
742
|
448
|
602
|
579
|
567
|
609
|
1,029
|
1,050
|
1,156
|
1,243
|
624
|
1,133
|
622
|
619
|
683
|
766
|
340
|
324
|
869
|
458
|
6,005
|
4,859
|
5,596
|
5,831
|
16,949
|
11,074
|
8,499
|
8,653
|
7,246
|
6,771
|
5,700
|
5,377
|
3,733
|
6,138
|
6,835
|
7,882
|
|
現金 + 有価証券
|
594
|
248
|
890
|
1,577
|
1,113
|
570
|
829
|
457
|
469
|
420
|
359
|
479
|
203
|
196
|
415
|
973
|
237
|
1,933
|
1,087
|
772
|
742
|
448
|
602
|
579
|
567
|
609
|
1,029
|
1,050
|
1,156
|
1,243
|
624
|
1,133
|
622
|
619
|
683
|
766
|
340
|
324
|
869
|
458
|
6,005
|
4,859
|
5,596
|
5,831
|
16,949
|
11,074
|
8,499
|
8,653
|
7,246
|
6,771
|
5,700
|
5,377
|
3,733
|
6,138
|
6,835
|
7,882
|
|
売掛金
|
1,875
|
1,579
|
1,464
|
1,579
|
1,533
|
1,498
|
1,138
|
1,432
|
1,220
|
1,127
|
1,203
|
1,493
|
1,289
|
1,412
|
1,272
|
1,689
|
1,765
|
1,359
|
1,528
|
2,224
|
2,130
|
1,669
|
1,503
|
1,875
|
1,458
|
1,421
|
940
|
972
|
923
|
816
|
897
|
1,196
|
1,064
|
1,170
|
1,173
|
1,024
|
1,726
|
1,680
|
1,362
|
1,493
|
1,336
|
1,228
|
1,103
|
1,187
|
1,093
|
1,127
|
892
|
918
|
1,248
|
869
|
1,166
|
1,253
|
1,337
|
1,534
|
5,016
|
2,650
|
|
商品及び製品
|
352
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
8,441
|
3,506
|
5,318
|
6,263
|
5,451
|
5,254
|
4,916
|
4,944
|
4,245
|
4,253
|
2,902
|
3,288
|
2,008
|
2,195
|
1,857
|
2,938
|
2,112
|
3,788
|
3,085
|
4,047
|
2,908
|
2,309
|
2,754
|
2,903
|
2,389
|
2,506
|
2,340
|
2,426
|
2,444
|
2,472
|
4,269
|
5,112
|
4,435
|
4,626
|
9,554
|
9,586
|
9,827
|
9,881
|
9,751
|
9,425
|
10,642
|
9,779
|
10,176
|
12,753
|
21,726
|
16,118
|
15,220
|
15,898
|
14,832
|
14,262
|
10,004
|
9,566
|
8,663
|
11,449
|
15,127
|
12,562
|
|
有形固定資産
|
51,052
|
50,544
|
48,641
|
47,639
|
46,934
|
46,220
|
45,501
|
44,815
|
42,111
|
41,470
|
40,182
|
39,598
|
39,009
|
38,182
|
36,066
|
35,515
|
33,855
|
33,330
|
32,518
|
31,953
|
31,460
|
31,143
|
25,744
|
25,328
|
31,592
|
31,129
|
30,679
|
30,240
|
29,808
|
29,372
|
29,221
|
28,980
|
28,543
|
28,244
|
19,719
|
19,434
|
19,124
|
18,860
|
18,511
|
18,243
|
17,625
|
17,323
|
16,998
|
16,725
|
16,437
|
16,157
|
15,878
|
15,625
|
15,566
|
16,049
|
16,059
|
16,027
|
16,319
|
17,061
|
17,401
|
17,350
|
|
固定資産合計
|
63,170
|
62,907
|
58,754
|
57,769
|
57,075
|
56,193
|
56,569
|
55,896
|
53,237
|
52,415
|
50,851
|
50,091
|
49,892
|
49,197
|
47,414
|
46,601
|
46,202
|
44,396
|
43,514
|
42,313
|
42,170
|
42,334
|
36,129
|
37,230
|
43,358
|
42,856
|
42,461
|
42,088
|
41,747
|
41,384
|
43,831
|
43,547
|
43,202
|
42,989
|
29,565
|
29,236
|
28,881
|
28,570
|
28,719
|
28,473
|
27,811
|
27,458
|
27,743
|
27,472
|
27,187
|
26,912
|
27,186
|
26,429
|
26,623
|
27,184
|
32,219
|
32,489
|
33,273
|
34,467
|
35,012
|
34,670
|
|
総資産
|
71,611
|
66,413
|
64,072
|
64,032
|
62,526
|
61,447
|
61,485
|
60,840
|
57,482
|
56,668
|
53,753
|
53,379
|
51,900
|
51,392
|
49,271
|
49,539
|
48,314
|
48,184
|
46,599
|
46,360
|
45,078
|
44,643
|
38,883
|
40,133
|
45,747
|
45,362
|
44,801
|
44,514
|
44,191
|
43,856
|
48,100
|
48,659
|
47,637
|
47,615
|
39,119
|
38,822
|
38,708
|
38,451
|
38,470
|
37,898
|
38,453
|
37,237
|
37,919
|
40,225
|
48,913
|
43,030
|
42,406
|
42,327
|
41,455
|
41,446
|
42,223
|
42,055
|
41,936
|
45,916
|
50,139
|
47,232
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
46,868
|
47,568
|
4,068
|
4,068
|
48,607
|
50,507
|
49,000
|
-
|
2,533
|
2,533
|
2,533
|
400
|
-
|
40,965
|
40,565
|
40,565
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,235
|
1,735
|
2,035
|
1,235
|
-
|
-
|
-
|
-
|
200
|
800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,553
|
12,821
|
12,497
|
12,020
|
58,268
|
59,565
|
14,685
|
14,473
|
57,590
|
59,011
|
54,596
|
5,051
|
7,462
|
6,909
|
5,964
|
4,213
|
3,360
|
44,590
|
43,859
|
44,578
|
3,317
|
3,215
|
2,398
|
3,221
|
1,782
|
1,727
|
1,847
|
1,878
|
2,079
|
3,208
|
4,698
|
5,247
|
4,030
|
3,639
|
2,952
|
1,905
|
2,190
|
2,401
|
2,947
|
3,381
|
2,159
|
1,920
|
2,397
|
4,806
|
2,855
|
2,578
|
2,307
|
2,679
|
2,272
|
2,810
|
2,480
|
2,550
|
2,913
|
4,006
|
11,197
|
15,753
|
|
長期借入金
|
-
|
-
|
45,521
|
46,468
|
-
|
-
|
45,200
|
46,900
|
-
|
-
|
-
|
50,600
|
46,243
|
47,143
|
47,643
|
50,376
|
50,776
|
-
|
-
|
-
|
26,368
|
24,500
|
6,857
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
-
|
-
|
-
|
-
|
1,035
|
235
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
71,021
|
69,748
|
77,828
|
78,109
|
31,105
|
30,060
|
81,163
|
82,212
|
34,595
|
33,613
|
26,388
|
76,155
|
71,573
|
72,174
|
58,489
|
61,000
|
61,191
|
9,921
|
13,679
|
13,506
|
39,828
|
36,092
|
18,743
|
13,097
|
13,096
|
13,009
|
11,810
|
11,717
|
11,486
|
11,395
|
12,483
|
12,550
|
12,586
|
12,636
|
13,475
|
14,564
|
14,000
|
13,841
|
15,456
|
14,676
|
14,221
|
13,023
|
11,932
|
11,793
|
11,602
|
5,786
|
6,327
|
6,261
|
6,226
|
6,198
|
5,039
|
4,951
|
4,804
|
7,920
|
5,761
|
4,763
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,943
|
14,329
|
16,599
|
14,457
|
8,364
|
8,634
|
8,940
|
8,498
|
9,008
|
7,519
|
7,501
|
7,717
|
11,926
|
16,958
|
20,516
|
|
資本金及び資本剰余金
|
75,683
|
75,818
|
75,933
|
76,136
|
76,227
|
76,326
|
76,410
|
76,579
|
76,659
|
76,741
|
76,810
|
76,976
|
77,045
|
77,075
|
86,351
|
86,741
|
86,793
|
86,837
|
86,874
|
87,194
|
87,232
|
87,271
|
87,369
|
87,406
|
87,775
|
87,812
|
87,830
|
88,384
|
88,476
|
88,545
|
88,657
|
89,484
|
89,611
|
89,728
|
89,790
|
90,319
|
90,435
|
90,553
|
90,669
|
91,156
|
91,288
|
91,427
|
91,562
|
92,060
|
92,209
|
92,387
|
92,576
|
93,473
|
94,078
|
94,668
|
95,218
|
96,375
|
97,844
|
99,784
|
101,079
|
103,175
|
|
利益剰余金
|
-82,943
|
-84,282
|
-87,828
|
-88,072
|
-89,106
|
-90,722
|
-92,430
|
-94,245
|
-93,414
|
-94,978
|
-93,594
|
-94,503
|
-94,026
|
-94,775
|
-75,959
|
-77,052
|
-77,878
|
-68,222
|
-69,146
|
-70,504
|
-57,139
|
-54,749
|
-47,332
|
-41,500
|
-35,019
|
-35,503
|
-36,432
|
-37,396
|
-37,966
|
-39,593
|
-35,934
|
-37,029
|
-37,209
|
-37,218
|
-46,300
|
-47,374
|
-47,531
|
-48,164
|
-48,904
|
-49,838
|
-47,959
|
-48,098
|
-52,324
|
-52,942
|
-42,417
|
-42,541
|
-50,537
|
-51,901
|
-53,018
|
-54,210
|
-53,617
|
-54,992
|
-56,864
|
-59,101
|
-61,008
|
-69,648
|
|
株主資本
|
-14,963
|
-16,156
|
-26,253
|
-26,097
|
-26,847
|
-28,178
|
-34,363
|
-35,845
|
-34,703
|
-35,956
|
-27,231
|
-27,827
|
-27,135
|
-27,691
|
-15,182
|
-15,674
|
-16,237
|
-6,327
|
-10,939
|
-11,724
|
1,933
|
5,336
|
17,742
|
23,815
|
30,869
|
30,626
|
31,144
|
30,919
|
30,626
|
29,253
|
30,919
|
30,862
|
31,021
|
31,340
|
22,692
|
22,353
|
22,518
|
22,209
|
20,067
|
19,841
|
22,073
|
22,294
|
23,590
|
23,626
|
34,456
|
34,666
|
33,772
|
33,387
|
32,957
|
32,438
|
34,704
|
34,554
|
34,219
|
33,990
|
33,181
|
26,716
|
|
有利子負債合計
|
-
|
-
|
45,521
|
46,468
|
46,868
|
47,568
|
49,268
|
50,968
|
48,607
|
50,507
|
49,000
|
50,600
|
48,776
|
49,676
|
50,176
|
50,776
|
50,776
|
40,965
|
40,565
|
40,565
|
26,368
|
24,500
|
6,857
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,235
|
1,735
|
2,035
|
1,235
|
1,035
|
235
|
-
|
-
|
200
|
800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
44,631
|
44,891
|
45,755
|
46,998
|
48,439
|
50,511
|
48,138
|
50,087
|
48,641
|
50,121
|
48,573
|
49,480
|
49,761
|
49,803
|
50,539
|
39,032
|
39,478
|
39,793
|
25,626
|
24,052
|
6,255
|
656
|
668
|
626
|
206
|
185
|
79
|
-8
|
611
|
602
|
1,413
|
616
|
352
|
-531
|
-
|
-
|
-669
|
342
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-173.39
|
-178.06
|
-174.57
|
-168.81
|
-143.38
|
-142.19
|
-140.07
|
-140.47
|
-179.94
|
-181.84
|
-179.75
|
-179.39
|
-330.5
|
-323.95
|
-312.72
|
-647.46
|
-370.83
|
-346.0
|
1364.1
|
459.15
|
38.65
|
5.19
|
4.0
|
4.03
|
3.97
|
3.99
|
4.03
|
4.22
|
3.99
|
5.62
|
6.56
|
3.94
|
4.56
|
1.05
|
-
|
-
|
1.0
|
4.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|