|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
3,948
|
4,053
|
22,258
|
7,004
|
6,539
|
5,738
|
35,792
|
8,358
|
4,676
|
3,720
|
3,887
|
5,240
|
7,344
|
5,601
|
6,499
|
5,538
|
7,888
|
7,325
|
4,673
|
4,511
|
2,520
|
3,015
|
38,940
|
46,505
|
58,894
|
67,316
|
75,205
|
74,814
|
75,527
|
73,214
|
72,322
|
83,746
|
28,301
|
16,666
|
13,543
|
14,829
|
17,655
|
17,576
|
22,434
|
20,424
|
23,139
|
28,241
|
30,692
|
24,768
|
30,290
|
32,730
|
37,345
|
29,710
|
32,222
|
35,302
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
3,948
|
4,053
|
22,258
|
7,004
|
6,539
|
5,738
|
35,792
|
8,358
|
4,676
|
3,720
|
3,887
|
5,240
|
7,344
|
5,601
|
6,499
|
5,538
|
7,888
|
7,325
|
4,673
|
4,511
|
2,520
|
3,015
|
38,940
|
46,505
|
58,894
|
67,316
|
75,205
|
74,814
|
75,527
|
73,214
|
72,322
|
83,746
|
28,301
|
16,666
|
13,543
|
14,829
|
17,655
|
17,576
|
22,434
|
20,424
|
23,139
|
28,241
|
30,692
|
24,768
|
30,290
|
32,730
|
37,345
|
29,710
|
32,222
|
35,302
|
|
売掛金
|
101,577
|
101,299
|
105,830
|
114,786
|
96,386
|
111,967
|
115,508
|
124,076
|
108,518
|
108,279
|
112,459
|
130,833
|
86,324
|
99,460
|
90,664
|
95,454
|
98,503
|
88,190
|
77,633
|
85,339
|
77,677
|
77,517
|
73,818
|
75,582
|
79,220
|
88,278
|
76,650
|
80,552
|
67,911
|
69,250
|
72,939
|
71,914
|
73,120
|
65,129
|
62,279
|
65,255
|
71,270
|
75,539
|
83,701
|
94,619
|
98,610
|
116,150
|
100,691
|
132,689
|
132,002
|
128,839
|
133,716
|
130,616
|
116,771
|
117,362
|
113,907
|
130,431
|
129,775
|
122,723
|
109,372
|
131,574
|
|
商品及び製品
|
106,695
|
103,695
|
95,217
|
102,901
|
107,472
|
120,472
|
107,502
|
109,413
|
106,115
|
117,920
|
106,524
|
118,848
|
64,734
|
81,649
|
63,338
|
67,602
|
65,791
|
61,194
|
54,738
|
60,212
|
55,698
|
48,584
|
46,023
|
50,522
|
48,284
|
48,972
|
47,025
|
47,840
|
49,362
|
44,310
|
43,596
|
42,489
|
42,341
|
44,009
|
44,260
|
49,127
|
49,551
|
48,137
|
65,919
|
69,848
|
79,482
|
90,378
|
93,551
|
99,652
|
108,902
|
108,158
|
93,351
|
102,141
|
98,238
|
96,230
|
90,844
|
105,035
|
105,796
|
105,103
|
97,001
|
103,785
|
|
流動資産合計
|
228,330
|
218,440
|
218,452
|
233,376
|
253,740
|
253,721
|
239,596
|
249,014
|
248,914
|
244,767
|
234,910
|
265,793
|
334,592
|
345,022
|
285,441
|
176,298
|
176,825
|
165,948
|
154,308
|
164,602
|
151,975
|
145,662
|
141,151
|
144,830
|
144,541
|
153,292
|
150,012
|
151,181
|
168,033
|
170,158
|
182,855
|
183,528
|
195,266
|
187,393
|
185,042
|
190,632
|
198,889
|
211,975
|
183,730
|
190,747
|
201,211
|
228,558
|
219,914
|
254,806
|
274,639
|
267,912
|
257,207
|
266,779
|
256,620
|
247,411
|
256,621
|
283,697
|
295,543
|
275,246
|
259,307
|
289,140
|
|
有形固定資産
|
142,312
|
137,497
|
140,934
|
136,013
|
133,399
|
145,704
|
150,483
|
146,039
|
142,255
|
147,745
|
149,478
|
146,522
|
95,657
|
134,574
|
136,766
|
129,766
|
131,439
|
129,103
|
130,773
|
128,403
|
124,355
|
118,285
|
111,482
|
105,426
|
94,026
|
91,934
|
83,904
|
79,549
|
73,790
|
73,011
|
65,460
|
59,334
|
57,216
|
56,096
|
54,964
|
54,038
|
54,328
|
53,945
|
73,953
|
83,220
|
83,981
|
90,496
|
92,049
|
92,204
|
94,945
|
97,898
|
101,566
|
105,803
|
106,635
|
106,936
|
107,933
|
135,155
|
135,251
|
134,641
|
137,564
|
135,993
|
|
固定資産合計
|
65,625
|
69,985
|
69,371
|
68,929
|
68,056
|
82,700
|
94,777
|
93,550
|
91,802
|
86,892
|
85,069
|
84,567
|
68,394
|
150,349
|
142,626
|
159,622
|
158,050
|
150,331
|
144,835
|
136,602
|
133,974
|
131,408
|
129,051
|
127,593
|
132,239
|
128,181
|
205,930
|
198,469
|
192,656
|
171,295
|
165,790
|
162,260
|
157,730
|
169,893
|
168,097
|
158,235
|
155,956
|
154,408
|
216,285
|
229,534
|
229,264
|
266,235
|
264,635
|
262,439
|
279,373
|
281,812
|
285,427
|
289,418
|
286,090
|
283,710
|
285,010
|
663,439
|
656,090
|
629,753
|
601,508
|
594,702
|
|
総資産
|
436,267
|
425,922
|
428,757
|
438,318
|
455,195
|
482,125
|
484,856
|
488,603
|
482,971
|
479,404
|
469,457
|
496,882
|
498,643
|
629,945
|
564,833
|
465,686
|
466,314
|
445,382
|
429,916
|
429,607
|
410,304
|
395,355
|
381,684
|
377,849
|
370,806
|
373,407
|
355,942
|
349,650
|
360,689
|
341,453
|
348,645
|
345,788
|
352,996
|
357,286
|
353,139
|
348,867
|
354,845
|
366,383
|
400,015
|
420,281
|
430,475
|
494,793
|
484,549
|
517,245
|
554,012
|
549,724
|
542,634
|
556,197
|
542,710
|
531,121
|
541,631
|
947,136
|
951,633
|
904,999
|
860,815
|
883,842
|
|
買掛金
|
53,301
|
60,947
|
64,717
|
58,846
|
58,888
|
68,313
|
72,417
|
63,773
|
64,717
|
69,578
|
98,263
|
70,705
|
64,566
|
66,298
|
77,320
|
73,844
|
69,249
|
58,317
|
71,310
|
55,443
|
41,266
|
51,025
|
48,988
|
56,654
|
54,650
|
61,990
|
63,581
|
66,612
|
56,141
|
51,375
|
60,849
|
53,818
|
52,827
|
54,196
|
46,867
|
49,456
|
44,857
|
47,562
|
61,150
|
69,933
|
81,614
|
78,552
|
81,690
|
101,276
|
104,314
|
97,131
|
73,536
|
93,477
|
81,744
|
80,760
|
79,050
|
81,494
|
93,097
|
79,279
|
71,049
|
84,890
|
|
一年内返済予定の長期借入金
|
305
|
305
|
305
|
305
|
305
|
305
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39,937
|
39,956
|
39,975
|
39,994
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,984
|
25,989
|
25,994
|
25,998
|
19,581
|
19,603
|
19,624
|
19,649
|
19,649
|
|
流動負債合計
|
95,320
|
105,709
|
110,656
|
103,007
|
92,032
|
112,544
|
114,477
|
103,373
|
104,086
|
114,202
|
150,583
|
110,633
|
133,991
|
144,244
|
153,814
|
115,823
|
109,394
|
97,155
|
116,812
|
94,682
|
73,117
|
80,145
|
79,312
|
86,184
|
87,712
|
98,320
|
98,653
|
96,618
|
88,312
|
86,237
|
97,423
|
87,483
|
86,565
|
89,278
|
82,625
|
119,755
|
120,443
|
124,986
|
142,247
|
113,690
|
127,148
|
128,045
|
132,500
|
149,015
|
160,051
|
153,327
|
137,762
|
175,209
|
164,307
|
163,879
|
165,107
|
162,200
|
163,669
|
153,332
|
147,112
|
162,580
|
|
長期借入金
|
90,425
|
79,925
|
73,725
|
79,845
|
101,820
|
96,380
|
92,814
|
103,578
|
95,988
|
75,490
|
-
|
116,691
|
137,734
|
276,867
|
-
|
204,671
|
201,385
|
214,735
|
193,006
|
218,471
|
217,440
|
197,930
|
189,522
|
179,571
|
170,114
|
158,010
|
151,036
|
144,363
|
78,654
|
76,693
|
76,790
|
76,887
|
76,983
|
77,080
|
77,176
|
37,338
|
37,420
|
37,501
|
37,582
|
70,928
|
57,833
|
111,339
|
90,945
|
92,450
|
103,956
|
97,961
|
93,962
|
62,784
|
52,986
|
33,987
|
31,989
|
381,045
|
380,450
|
367,854
|
355,310
|
363,733
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
142,724
|
144,092
|
156,703
|
151,420
|
148,445
|
115,741
|
103,981
|
85,021
|
83,724
|
493,285
|
493,412
|
476,028
|
436,191
|
443,839
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
275,224
|
293,107
|
316,754
|
304,747
|
286,207
|
290,950
|
268,288
|
248,900
|
248,831
|
655,485
|
657,081
|
629,360
|
583,303
|
606,419
|
|
資本金及び資本剰余金
|
21,267
|
20,405
|
20,312
|
20,336
|
20,473
|
20,483
|
20,316
|
20,329
|
20,361
|
20,404
|
20,313
|
20,287
|
19,190
|
19,085
|
18,855
|
18,730
|
18,761
|
18,255
|
17,895
|
17,939
|
18,000
|
18,163
|
18,234
|
18,268
|
18,388
|
18,418
|
18,547
|
18,598
|
21,430
|
21,523
|
21,547
|
21,627
|
21,646
|
21,663
|
21,785
|
21,828
|
21,845
|
21,858
|
21,939
|
22,054
|
22,109
|
22,150
|
22,172
|
22,225
|
22,304
|
22,321
|
22,332
|
22,525
|
22,572
|
22,590
|
22,608
|
22,834
|
22,879
|
22,903
|
22,923
|
23,015
|
|
利益剰余金
|
-94,827
|
-90,023
|
-86,466
|
-79,184
|
-76,121
|
-73,057
|
-67,356
|
-62,585
|
-57,300
|
-53,779
|
-53,509
|
-57,243
|
-55,640
|
-62,518
|
-78,990
|
-77,935
|
-70,722
|
-74,533
|
-77,825
|
-85,227
|
-83,831
|
-87,506
|
-93,060
|
-94,075
|
-96,228
|
-97,121
|
-119,507
|
-116,545
|
-112,759
|
-138,714
|
-141,187
|
-138,306
|
-136,557
|
-136,192
|
-135,117
|
-123,237
|
-119,788
|
-115,990
|
-117,918
|
-115,566
|
-109,419
|
-106,484
|
-104,166
|
-91,777
|
-80,975
|
-72,306
|
-63,977
|
-56,236
|
-50,717
|
-43,013
|
-35,519
|
-37,053
|
-31,789
|
-47,666
|
-48,464
|
-46,740
|
|
株主資本
|
218,838
|
203,013
|
206,140
|
216,553
|
222,318
|
229,090
|
230,022
|
234,093
|
235,020
|
240,255
|
235,507
|
228,726
|
195,319
|
176,002
|
146,571
|
119,488
|
129,948
|
104,501
|
97,703
|
95,791
|
100,870
|
98,775
|
93,033
|
93,644
|
94,812
|
97,732
|
93,752
|
95,926
|
181,261
|
159,057
|
154,638
|
158,426
|
162,410
|
163,820
|
166,682
|
176,223
|
181,695
|
187,598
|
189,100
|
194,253
|
201,981
|
205,525
|
209,325
|
224,138
|
237,258
|
244,977
|
256,427
|
265,247
|
274,422
|
282,221
|
292,800
|
291,651
|
294,552
|
275,639
|
277,512
|
277,423
|
|
有利子負債合計
|
90,730
|
80,230
|
74,030
|
80,150
|
102,125
|
96,685
|
92,814
|
103,578
|
95,988
|
75,490
|
-
|
116,691
|
137,734
|
276,867
|
-
|
204,671
|
201,385
|
214,735
|
191,881
|
218,471
|
217,440
|
197,930
|
189,522
|
179,571
|
170,114
|
158,010
|
151,036
|
144,363
|
78,654
|
76,693
|
76,790
|
76,887
|
76,983
|
77,080
|
77,176
|
77,275
|
77,376
|
77,476
|
77,576
|
70,928
|
57,833
|
111,339
|
90,945
|
92,450
|
103,956
|
97,961
|
93,962
|
88,768
|
78,975
|
59,981
|
57,987
|
400,626
|
400,053
|
387,478
|
374,959
|
383,382
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
88,866
|
99,525
|
73,730
|
68,486
|
-
|
110,953
|
101,942
|
268,509
|
-
|
200,951
|
197,498
|
209,495
|
184,537
|
212,870
|
210,941
|
192,392
|
181,634
|
172,246
|
165,441
|
153,499
|
148,516
|
141,348
|
39,714
|
30,188
|
17,896
|
9,571
|
1,778
|
2,266
|
1,649
|
4,061
|
5,054
|
-6,270
|
49,275
|
54,262
|
44,290
|
96,510
|
73,290
|
74,874
|
81,522
|
77,537
|
70,823
|
60,527
|
48,283
|
35,213
|
27,697
|
367,896
|
362,708
|
357,768
|
342,737
|
348,080
|
|
DEレシオ(%)
|
41.46
|
39.52
|
35.91
|
37.01
|
45.94
|
42.2
|
40.35
|
44.25
|
40.84
|
31.42
|
-
|
51.02
|
70.52
|
157.31
|
-
|
171.29
|
154.97
|
205.49
|
196.39
|
228.07
|
215.56
|
200.38
|
203.71
|
191.76
|
179.42
|
161.68
|
161.1
|
150.49
|
43.39
|
48.22
|
49.66
|
48.53
|
47.4
|
47.05
|
46.3
|
43.85
|
42.59
|
41.3
|
41.02
|
36.51
|
28.63
|
54.17
|
43.45
|
41.25
|
43.82
|
39.99
|
36.64
|
33.47
|
28.78
|
21.25
|
19.8
|
137.36
|
135.82
|
140.57
|
135.11
|
138.19
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|