|
(単位:千ドル)
|
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
|
|
現金同等物
|
10,755
|
19,292
|
9,941
|
28,973
|
21,186
|
18,826
|
17,223
|
14,348
|
15,737
|
16,635
|
21,856
|
29,587
|
19,294
|
10,468
|
20,583
|
5,416
|
40,647
|
28,797
|
26,136
|
15,649
|
24,286
|
21,199
|
24,356
|
84,109
|
33,371
|
23,442
|
29,033
|
155,592
|
168,443
|
171,452
|
411,848
|
396,502
|
160,380
|
107,167
|
107,068
|
98,457
|
126,027
|
117,069
|
113,148
|
122,033
|
114,930
|
94,098
|
|
有価証券
|
-
|
32,922
|
65,430
|
56,837
|
58,403
|
48,674
|
55,002
|
41,160
|
36,784
|
28,726
|
27,188
|
27,151
|
37,846
|
43,116
|
53,453
|
51,419
|
58,690
|
61,051
|
51,419
|
44,860
|
26,406
|
73,731
|
69,641
|
58,288
|
112,109
|
105,423
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
10,755
|
52,214
|
75,371
|
85,810
|
79,589
|
67,500
|
72,225
|
55,508
|
52,521
|
45,361
|
49,044
|
56,738
|
57,140
|
53,584
|
74,036
|
56,835
|
99,337
|
89,848
|
77,555
|
60,509
|
50,692
|
94,930
|
93,997
|
142,397
|
145,480
|
128,865
|
29,033
|
155,592
|
168,443
|
171,452
|
411,848
|
396,502
|
160,380
|
107,167
|
107,068
|
98,457
|
126,027
|
117,069
|
113,148
|
122,033
|
114,930
|
94,098
|
|
売掛金
|
4,779
|
6,792
|
8,331
|
7,429
|
9,074
|
15,266
|
12,436
|
10,465
|
13,217
|
12,903
|
19,725
|
15,528
|
25,238
|
21,041
|
22,193
|
16,728
|
18,482
|
18,288
|
19,564
|
16,301
|
17,387
|
18,530
|
17,279
|
18,081
|
18,999
|
19,542
|
27,153
|
21,217
|
22,016
|
25,758
|
31,100
|
33,183
|
32,046
|
35,470
|
40,130
|
30,381
|
31,404
|
27,273
|
31,506
|
34,867
|
42,982
|
48,352
|
|
商品及び製品
|
5,627
|
5,716
|
6,750
|
7,522
|
6,407
|
5,790
|
5,444
|
7,887
|
9,410
|
11,699
|
10,138
|
11,836
|
12,510
|
11,730
|
13,812
|
14,544
|
15,759
|
18,520
|
20,057
|
19,065
|
17,596
|
15,018
|
13,173
|
12,971
|
16,470
|
19,040
|
19,781
|
22,219
|
25,988
|
26,159
|
22,959
|
24,434
|
28,697
|
31,095
|
31,486
|
34,590
|
41,524
|
45,761
|
43,273
|
46,711
|
48,849
|
55,159
|
|
流動資産合計
|
23,694
|
67,542
|
60,736
|
104,328
|
99,140
|
92,909
|
95,347
|
79,262
|
81,458
|
74,565
|
82,793
|
87,232
|
98,487
|
90,740
|
113,785
|
92,365
|
138,883
|
132,765
|
121,921
|
101,661
|
91,609
|
135,535
|
131,707
|
182,091
|
190,117
|
178,324
|
212,607
|
317,209
|
299,911
|
286,971
|
498,980
|
474,445
|
466,137
|
445,967
|
427,620
|
387,130
|
354,697
|
318,708
|
286,774
|
251,858
|
221,445
|
211,807
|
|
有形固定資産
|
3,028
|
3,223
|
3,065
|
3,118
|
5,050
|
5,746
|
6,366
|
6,875
|
7,229
|
7,371
|
9,414
|
10,841
|
10,646
|
10,705
|
12,158
|
13,657
|
13,644
|
13,867
|
14,057
|
14,450
|
14,453
|
15,191
|
15,171
|
14,405
|
14,713
|
14,863
|
20,184
|
21,400
|
20,837
|
20,856
|
20,828
|
21,730
|
21,531
|
21,158
|
27,043
|
32,704
|
35,414
|
40,374
|
44,457
|
47,729
|
47,939
|
44,991
|
|
固定資産合計
|
6,796
|
3,751
|
3,636
|
3,465
|
5,917
|
6,624
|
7,401
|
7,875
|
8,332
|
8,439
|
10,076
|
11,500
|
11,387
|
11,517
|
12,588
|
14,168
|
14,159
|
14,422
|
14,841
|
15,136
|
15,108
|
15,827
|
15,851
|
38,652
|
42,783
|
42,435
|
47,147
|
47,666
|
46,591
|
45,846
|
45,215
|
46,113
|
46,921
|
47,417
|
51,861
|
57,590
|
58,682
|
64,892
|
66,638
|
68,557
|
67,545
|
62,906
|
|
総資産
|
30,490
|
71,293
|
64,372
|
107,793
|
105,057
|
99,533
|
102,748
|
87,137
|
89,790
|
83,004
|
92,869
|
98,732
|
109,874
|
102,257
|
126,373
|
106,533
|
153,042
|
147,187
|
136,762
|
116,797
|
106,717
|
151,362
|
147,558
|
220,743
|
232,900
|
220,759
|
259,754
|
364,875
|
346,502
|
332,817
|
544,195
|
520,558
|
513,058
|
493,384
|
479,481
|
444,720
|
413,379
|
383,600
|
353,412
|
320,415
|
288,990
|
274,713
|
|
買掛金
|
2,727
|
2,874
|
3,354
|
2,619
|
2,715
|
2,166
|
3,380
|
4,553
|
2,386
|
2,561
|
3,243
|
3,546
|
3,973
|
2,127
|
4,935
|
2,145
|
3,770
|
2,389
|
4,092
|
4,920
|
5,107
|
5,618
|
8,636
|
6,750
|
6,132
|
6,724
|
10,282
|
8,236
|
5,205
|
3,753
|
5,313
|
5,811
|
10,963
|
11,932
|
14,283
|
18,426
|
16,292
|
16,829
|
16,619
|
20,486
|
20,868
|
33,335
|
|
一年内返済予定の長期借入金
|
2,675
|
4,405
|
6,136
|
6,772
|
160
|
251
|
251
|
271
|
271
|
259
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
12,787
|
15,488
|
18,630
|
16,725
|
14,230
|
15,404
|
18,808
|
15,847
|
15,919
|
16,005
|
20,911
|
23,114
|
29,905
|
28,889
|
36,383
|
32,423
|
32,890
|
39,593
|
35,919
|
30,924
|
36,847
|
37,407
|
43,115
|
37,709
|
36,503
|
37,671
|
44,986
|
35,448
|
35,379
|
32,116
|
37,099
|
33,639
|
43,123
|
44,480
|
52,155
|
49,586
|
51,844
|
50,939
|
58,860
|
57,991
|
62,433
|
77,532
|
|
長期借入金
|
15,047
|
13,808
|
12,157
|
10,533
|
20,208
|
20,497
|
30,675
|
30,903
|
31,106
|
31,326
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
19,733
|
15,914
|
14,273
|
12,457
|
24,973
|
28,449
|
39,127
|
39,351
|
39,907
|
39,813
|
51,743
|
67,010
|
79,637
|
79,924
|
77,685
|
77,167
|
68,128
|
62,524
|
60,734
|
60,860
|
61,252
|
61,870
|
67,574
|
88,434
|
110,409
|
110,499
|
110,617
|
194,293
|
196,435
|
198,106
|
200,148
|
250,527
|
250,208
|
249,785
|
250,364
|
249,829
|
248,870
|
249,733
|
248,738
|
248,804
|
248,018
|
247,747
|
|
総負債
|
32,520
|
31,402
|
32,903
|
29,182
|
39,203
|
43,853
|
57,935
|
55,198
|
55,826
|
55,818
|
72,654
|
90,124
|
109,542
|
108,813
|
114,068
|
109,590
|
101,018
|
102,117
|
96,653
|
91,784
|
98,099
|
99,277
|
110,689
|
126,143
|
146,912
|
148,170
|
155,603
|
229,741
|
231,814
|
230,222
|
237,247
|
284,166
|
293,331
|
294,265
|
302,519
|
299,415
|
300,714
|
300,672
|
307,598
|
306,795
|
310,451
|
325,279
|
|
資本金及び資本剰余金
|
-
|
157,891
|
158,279
|
216,856
|
218,189
|
220,192
|
221,726
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
利益剰余金
|
-110,305
|
-118,005
|
-126,832
|
-138,254
|
-152,342
|
-164,491
|
-176,870
|
-191,764
|
-204,168
|
-213,635
|
-222,451
|
-237,054
|
-247,859
|
-257,947
|
-269,540
|
-288,392
|
-292,947
|
-304,351
|
-313,102
|
-333,058
|
-353,659
|
-370,146
|
-391,256
|
-413,154
|
-433,191
|
-455,939
|
-431,952
|
-470,576
|
-497,709
|
-519,026
|
-542,030
|
-562,211
|
-589,231
|
-620,492
|
-649,753
|
-689,253
|
-728,492
|
-765,182
|
-809,296
|
-850,534
|
-894,202
|
-931,613
|
|
株主資本
|
-110,305
|
39,891
|
31,469
|
78,611
|
65,854
|
55,680
|
44,813
|
31,939
|
33,964
|
27,186
|
20,215
|
8,608
|
332
|
-6,556
|
12,305
|
-3,057
|
52,024
|
45,070
|
40,109
|
25,013
|
8,618
|
52,085
|
36,869
|
94,600
|
85,988
|
72,589
|
104,151
|
135,134
|
114,688
|
102,595
|
306,948
|
236,392
|
219,727
|
199,119
|
176,962
|
145,305
|
112,665
|
82,928
|
45,814
|
13,620
|
-21,461
|
-50,566
|
|
有利子負債合計
|
17,722
|
18,213
|
18,293
|
17,305
|
20,368
|
20,748
|
30,926
|
31,174
|
31,377
|
31,585
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
6,967
|
-34,001
|
-57,078
|
-68,505
|
-59,221
|
-46,752
|
-41,299
|
-24,334
|
-21,144
|
-13,776
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-16.07
|
45.66
|
58.13
|
22.01
|
30.93
|
37.26
|
69.01
|
97.6
|
92.38
|
116.18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|