|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
4Q13
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
4Q15
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
1Q19
|
3Q19
|
4Q19
|
1Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
-
|
-
|
224
|
216
|
363
|
104
|
49
|
102
|
26
|
332
|
133
|
38
|
40
|
131
|
33
|
21
|
10
|
73
|
3
|
15
|
9
|
60
|
50
|
7
|
10
|
1,065
|
167
|
27
|
26
|
3,741
|
4,795
|
6,011
|
15,314
|
12,716
|
47,600
|
36,620
|
34,255
|
32,836
|
32,754
|
26,826
|
22,002
|
30,006
|
40,807
|
46,909
|
43,581
|
87,670
|
|
現金 + 有価証券
|
-
|
-
|
224
|
216
|
363
|
104
|
49
|
102
|
26
|
332
|
133
|
38
|
40
|
131
|
33
|
21
|
10
|
73
|
3
|
15
|
9
|
60
|
50
|
7
|
10
|
1,065
|
167
|
27
|
26
|
3,741
|
4,795
|
6,011
|
15,314
|
12,716
|
47,600
|
36,620
|
34,255
|
32,836
|
32,754
|
26,826
|
22,002
|
30,006
|
40,807
|
46,909
|
43,581
|
87,670
|
|
売掛金
|
-155
|
-132
|
269
|
211
|
158
|
158
|
157
|
207
|
135
|
100
|
81
|
111
|
107
|
230
|
441
|
545
|
-
|
3
|
0
|
10
|
6
|
1
|
1
|
10
|
10
|
100
|
58
|
72
|
18
|
346
|
334
|
432
|
647
|
793
|
94,653
|
61,478
|
57,777
|
50,977
|
50,676
|
53,209
|
58,624
|
61,533
|
60,658
|
62,745
|
232,449
|
295,082
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
26
|
26
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
2,907
|
3,213
|
3,533
|
3,485
|
2,450
|
2,682
|
3,390
|
2,975
|
2,759
|
2,259
|
2,849
|
3,118
|
|
流動資産合計
|
2,057
|
-
|
1,759
|
1,629
|
1,357
|
716
|
645
|
1,067
|
1,050
|
474
|
260
|
169
|
248
|
890
|
743
|
764
|
507
|
589
|
80
|
87
|
55
|
84
|
57
|
44
|
52
|
1,243
|
245
|
233
|
157
|
4,157
|
5,587
|
11,607
|
17,696
|
14,970
|
148,980
|
107,538
|
97,973
|
88,667
|
92,075
|
89,852
|
90,848
|
100,358
|
113,870
|
119,795
|
292,478
|
401,517
|
|
有形固定資産
|
20
|
-
|
18
|
22
|
18
|
17
|
16
|
14
|
11
|
9
|
8
|
12
|
10
|
-
|
-
|
-
|
-
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
83
|
77
|
66
|
12
|
11
|
10
|
9
|
14
|
14
|
67,822
|
72,282
|
82,094
|
77,116
|
83,062
|
85,496
|
81,387
|
80,570
|
78,881
|
78,246
|
77,932
|
76,431
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,402
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
134
|
-
|
113
|
113
|
120
|
29
|
24
|
23
|
20
|
21
|
20
|
24
|
22
|
6,706
|
6,735
|
6,731
|
2
|
1,133
|
6,803
|
6,482
|
3,273
|
3,099
|
2,924
|
2,401
|
2,051
|
5,449
|
5,395
|
6,740
|
12
|
71,778
|
71,768
|
71,663
|
68,037
|
68,362
|
722,812
|
326,979
|
333,778
|
341,429
|
344,159
|
389,781
|
307,397
|
303,925
|
308,532
|
318,693
|
362,841
|
360,399
|
|
総資産
|
2,191
|
-
|
1,891
|
1,764
|
1,496
|
745
|
670
|
1,090
|
1,071
|
496
|
280
|
193
|
271
|
7,367
|
7,479
|
7,495
|
510
|
1,722
|
6,888
|
6,569
|
3,328
|
3,183
|
2,982
|
2,446
|
2,104
|
6,692
|
5,641
|
6,973
|
169
|
75,935
|
77,355
|
83,271
|
85,733
|
83,333
|
871,793
|
434,517
|
431,751
|
430,096
|
436,234
|
479,633
|
398,245
|
404,283
|
422,403
|
438,488
|
655,320
|
761,916
|
|
買掛金
|
-69
|
-
|
263
|
298
|
302
|
433
|
430
|
392
|
316
|
292
|
285
|
301
|
308
|
636
|
665
|
745
|
356
|
374
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,954
|
17,743
|
23,614
|
15,048
|
16,424
|
17,599
|
18,899
|
17,217
|
16,742
|
10,320
|
9,613
|
19,836
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,412
|
19,644
|
10,808
|
9,388
|
14,223
|
10,499
|
14,395
|
13,635
|
|
流動負債合計
|
283
|
-
|
288
|
325
|
309
|
440
|
567
|
398
|
515
|
292
|
285
|
331
|
340
|
2,888
|
2,989
|
2,746
|
6,380
|
6,677
|
-
|
-
|
959
|
-
|
1,117
|
-
|
-
|
4,610
|
3,848
|
1,264
|
1,153
|
6,942
|
7,284
|
6,534
|
8,641
|
8,430
|
56,471
|
43,828
|
54,862
|
47,878
|
57,443
|
67,266
|
58,313
|
59,888
|
71,658
|
67,558
|
140,866
|
176,566
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,305
|
24,690
|
23,051
|
25,108
|
25,106
|
19,303
|
26,314
|
26,308
|
22,406
|
26,801
|
22,465
|
21,733
|
|
固定負債合計
|
-
|
-
|
-
|
1,113
|
877
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,188
|
3,262
|
3,306
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
223
|
210
|
332
|
150
|
2,729
|
2,809
|
2,797
|
1,953
|
1,790
|
248,907
|
258,161
|
256,561
|
272,679
|
270,564
|
307,462
|
260,826
|
264,383
|
268,722
|
291,151
|
312,562
|
310,470
|
|
総負債
|
-
|
-
|
-
|
1,439
|
1,186
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,076
|
6,252
|
6,052
|
6,380
|
6,677
|
622
|
734
|
-
|
1,061
|
-
|
1,222
|
1,464
|
4,834
|
4,058
|
1,596
|
1,303
|
9,671
|
10,093
|
9,331
|
10,594
|
10,221
|
305,379
|
301,989
|
311,424
|
320,558
|
328,008
|
374,728
|
319,139
|
324,271
|
340,381
|
358,710
|
453,428
|
487,036
|
|
資本金及び資本剰余金
|
2,426
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,085
|
88,967
|
92,754
|
101,233
|
12,335
|
120,578
|
468,051
|
469,452
|
459,148
|
461,048
|
464,530
|
467,382
|
470,525
|
472,456
|
472,534
|
479,029
|
503,239
|
539,367
|
|
利益剰余金
|
-518
|
-
|
-825
|
-988
|
-1,241
|
-2,449
|
-2,651
|
-2,063
|
-2,198
|
-2,621
|
-2,883
|
-3,028
|
-3,079
|
4,320
|
-3,134
|
-2,917
|
-10,231
|
-10,473
|
-5,066
|
-5,795
|
-9,649
|
-10,259
|
-10,985
|
-13,023
|
-13,967
|
-12,569
|
-13,692
|
-11,709
|
-18,219
|
-22,664
|
-25,403
|
-27,306
|
-31,889
|
-48,652
|
57,638
|
-358,968
|
-363,286
|
-368,434
|
-371,913
|
-377,455
|
-409,073
|
-409,437
|
-409,801
|
-418,589
|
-356,894
|
-342,259
|
|
株主資本
|
1,908
|
-
|
-
|
-
|
-
|
305
|
103
|
691
|
556
|
203
|
-5
|
-138
|
-70
|
-2,799
|
1,226
|
1,443
|
-5,870
|
-4,955
|
6,266
|
5,835
|
2,368
|
2,122
|
1,865
|
1,223
|
639
|
1,858
|
1,584
|
5,377
|
-1,134
|
66,264
|
67,262
|
73,939
|
75,138
|
73,111
|
566,414
|
132,528
|
120,327
|
109,538
|
108,226
|
104,904
|
79,106
|
80,012
|
82,022
|
79,778
|
201,891
|
274,880
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,305
|
24,690
|
35,597
|
25,108
|
41,519
|
38,948
|
37,123
|
35,696
|
36,630
|
37,301
|
36,861
|
35,368
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-31,296
|
-11,931
|
1,341
|
-7,729
|
8,764
|
12,121
|
15,121
|
5,690
|
-4,178
|
-9,608
|
-6,721
|
-52,302
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.88
|
18.63
|
29.58
|
22.92
|
38.36
|
37.13
|
46.93
|
44.61
|
44.66
|
46.76
|
18.26
|
12.87
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|