|
(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
|
4,159
|
4,888
|
4,005
|
16,802
|
7,268
|
1,060
|
1,520
|
1,281
|
1,716
|
1,150
|
1,384
|
567
|
1,533
|
750
|
354
|
1,441
|
2,561
|
601
|
1,365
|
978
|
4,589
|
10,297
|
2,224
|
1,282
|
3,386
|
1,026
|
3,394
|
1,189
|
2,883
|
2,787
|
5,861
|
4,054
|
4,000
|
8,900
|
3,100
|
7,118
|
2,000
|
21,100
|
10,501
|
9,028
|
12,702
|
7,415
|
100,808
|
9,000
|
14,136
|
145,533
|
11,009
|
3,829
|
6,603
|
30,640
|
7,105
|
1,831
|
2,120
|
1,521
|
3,400
|
4,261
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,859
|
18,481
|
57,704
|
46,862
|
14,124
|
132,448
|
124,452
|
91,455
|
60,956
|
42,957
|
56,458
|
133,271
|
108,427
|
75,431
|
183,909
|
367,527
|
334,680
|
279,670
|
164,743
|
228,503
|
156,792
|
121,636
|
86,732
|
48,150
|
|
現金 + 有価証券
|
4,159
|
4,888
|
4,005
|
16,802
|
7,268
|
1,060
|
1,520
|
1,281
|
1,716
|
1,150
|
1,384
|
567
|
1,533
|
750
|
354
|
1,441
|
2,561
|
601
|
1,365
|
978
|
4,589
|
10,297
|
2,224
|
1,282
|
3,386
|
1,026
|
3,394
|
1,189
|
2,883
|
2,787
|
5,861
|
4,054
|
31,859
|
27,381
|
60,804
|
53,980
|
16,124
|
153,548
|
134,953
|
100,483
|
73,658
|
50,372
|
157,266
|
142,271
|
122,563
|
220,964
|
194,918
|
371,356
|
341,283
|
310,310
|
171,848
|
230,334
|
158,912
|
123,157
|
90,132
|
52,411
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
568
|
566
|
633
|
445
|
472
|
1,972
|
1,780
|
1,396
|
1,128
|
960
|
905
|
822
|
443
|
247
|
235
|
214
|
88
|
736
|
1,187
|
1,173
|
1,147
|
1,211
|
1,892
|
1,542
|
1,355
|
1,191
|
978
|
712
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
39,667
|
33,839
|
25,948
|
19,698
|
8,520
|
31,437
|
24,700
|
15,813
|
21,271
|
10,270
|
14,817
|
54,132
|
38,968
|
23,361
|
9,157
|
73,066
|
56,681
|
39,463
|
37,146
|
24,322
|
34,105
|
60,649
|
60,262
|
51,354
|
53,093
|
117,897
|
108,372
|
78,684
|
96,504
|
66,001
|
89,867
|
76,871
|
65,944
|
63,799
|
103,745
|
85,611
|
38,927
|
195,985
|
151,285
|
132,482
|
112,401
|
91,349
|
247,889
|
210,222
|
192,722
|
288,545
|
443,236
|
417,037
|
388,558
|
351,338
|
217,898
|
280,958
|
202,930
|
164,921
|
134,120
|
96,181
|
|
有形固定資産
|
952
|
833
|
739
|
726
|
660
|
685
|
1,037
|
1,058
|
981
|
952
|
939
|
989
|
907
|
846
|
782
|
727
|
789
|
808
|
951
|
898
|
1,251
|
1,206
|
1,181
|
1,215
|
1,426
|
1,785
|
2,121
|
2,081
|
2,436
|
2,520
|
3,845
|
4,479
|
4,183
|
3,787
|
3,829
|
3,355
|
3,109
|
2,950
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,717
|
1,950
|
1,804
|
2,034
|
1,939
|
2,678
|
2,418
|
|
固定資産合計
|
1,281
|
1,145
|
1,034
|
1,391
|
1,546
|
1,324
|
1,875
|
1,880
|
1,787
|
1,744
|
1,718
|
1,935
|
2,025
|
1,933
|
1,933
|
1,845
|
1,956
|
1,954
|
11,849
|
11,650
|
12,003
|
12,114
|
7,016
|
7,050
|
7,261
|
7,620
|
7,956
|
10,351
|
9,845
|
9,609
|
6,069
|
24,375
|
23,816
|
27,464
|
33,224
|
32,603
|
31,762
|
31,090
|
29,757
|
28,962
|
32,990
|
32,081
|
171,379
|
159,041
|
152,916
|
169,006
|
147,733
|
143,095
|
138,863
|
141,733
|
160,371
|
156,534
|
153,384
|
148,414
|
142,959
|
138,980
|
|
総資産
|
40,948
|
34,984
|
26,982
|
21,089
|
10,066
|
32,761
|
26,575
|
17,693
|
23,058
|
12,014
|
16,535
|
56,067
|
40,993
|
25,294
|
11,090
|
74,911
|
58,637
|
41,417
|
48,995
|
35,972
|
46,108
|
72,763
|
67,278
|
58,404
|
60,354
|
125,517
|
116,328
|
89,035
|
106,349
|
75,610
|
95,936
|
101,246
|
89,760
|
91,263
|
136,969
|
118,214
|
70,689
|
227,075
|
181,042
|
161,444
|
145,391
|
123,430
|
419,268
|
369,263
|
345,638
|
457,551
|
590,969
|
560,132
|
527,421
|
493,071
|
378,269
|
437,492
|
356,314
|
313,335
|
277,079
|
235,161
|
|
買掛金
|
814
|
1,647
|
2,002
|
2,394
|
1,285
|
2,702
|
2,632
|
2,609
|
4,253
|
3,361
|
2,329
|
4,926
|
5,085
|
4,156
|
4,915
|
4,611
|
4,045
|
4,575
|
6,428
|
5,332
|
5,420
|
3,985
|
2,519
|
2,409
|
2,572
|
3,680
|
6,691
|
10,183
|
11,850
|
8,847
|
6,281
|
7,121
|
6,260
|
9,702
|
5,328
|
12,960
|
8,507
|
7,017
|
4,199
|
11,499
|
9,502
|
10,026
|
13,400
|
7,345
|
10,876
|
17,089
|
5,989
|
6,446
|
9,552
|
5,866
|
7,712
|
6,182
|
6,502
|
7,723
|
5,905
|
4,413
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
997
|
2,485
|
4,019
|
5,600
|
0
|
1,609
|
3,991
|
6,446
|
9,019
|
9,294
|
9,577
|
73
|
69
|
193
|
190
|
198
|
228
|
250
|
368
|
490
|
513
|
608
|
560
|
889
|
2,561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
14,339
|
15,815
|
18,985
|
18,742
|
17,249
|
21,811
|
9,318
|
10,585
|
10,900
|
11,900
|
11,873
|
10,232
|
12,170
|
14,397
|
18,431
|
20,068
|
20,096
|
22,273
|
16,253
|
17,521
|
16,065
|
16,057
|
16,071
|
16,973
|
24,753
|
24,690
|
26,307
|
24,630
|
24,442
|
24,587
|
37,356
|
44,505
|
40,673
|
46,753
|
55,459
|
57,936
|
38,047
|
47,719
|
36,736
|
43,434
|
47,697
|
42,818
|
51,789
|
35,066
|
38,501
|
39,514
|
136,383
|
139,191
|
143,538
|
147,176
|
53,316
|
59,056
|
59,475
|
55,623
|
79,526
|
83,222
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
20,103
|
19,200
|
17,809
|
16,376
|
14,898
|
32,212
|
30,761
|
28,551
|
26,263
|
23,906
|
21,477
|
18,974
|
49,769
|
49,973
|
69,833
|
70,289
|
79,512
|
80,503
|
81,511
|
82,778
|
84,117
|
85,037
|
129,750
|
131,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
169,435
|
170,009
|
170,579
|
172,345
|
173,030
|
206,023
|
208,046
|
209,202
|
226,402
|
228,635
|
235,989
|
276,227
|
278,395
|
280,744
|
285,392
|
368,561
|
371,327
|
374,312
|
376,908
|
382,939
|
387,298
|
427,483
|
432,440
|
436,863
|
444,485
|
516,028
|
520,554
|
524,207
|
530,821
|
537,594
|
549,969
|
553,451
|
492
|
495
|
542
|
545
|
545
|
616
|
616
|
622
|
624
|
625
|
626
|
627
|
627
|
627
|
628
|
628
|
628
|
628
|
728,547
|
579
|
579
|
579
|
727,736
|
730,252
|
|
利益剰余金
|
-
|
-
|
-176,133
|
-185,028
|
-193,567
|
-206,843
|
-214,577
|
-225,066
|
-238,658
|
-252,528
|
-254,373
|
-271,015
|
-289,006
|
-307,333
|
-328,046
|
-346,715
|
-363,395
|
-383,316
|
-403,142
|
-423,681
|
-436,293
|
-450,255
|
-469,887
|
-484,976
|
-499,335
|
-506,817
|
-523,368
|
-553,422
|
-587,118
|
-626,591
|
-650,125
|
-674,470
|
-688,923
|
-705,386
|
-734,611
|
-763,642
|
-796,936
|
-835,399
|
-872,672
|
-912,459
|
-941,052
|
-963,755
|
-683,134
|
-716,145
|
-746,994
|
-764,450
|
-635,717
|
-669,418
|
-706,712
|
-744,462
|
-753,530
|
-790,714
|
-846,755
|
-878,987
|
-910,345
|
-943,805
|
|
株主資本
|
10,015
|
4,077
|
-5,554
|
-12,683
|
-20,537
|
-820
|
-6,531
|
-15,864
|
-12,256
|
-23,893
|
-18,384
|
5,212
|
-10,611
|
-26,589
|
-42,654
|
21,846
|
7,932
|
-9,004
|
-26,234
|
-40,742
|
-48,995
|
-22,772
|
-37,447
|
-48,113
|
-54,850
|
9,211
|
-2,814
|
-29,215
|
-56,297
|
-88,997
|
-100,156
|
-121,019
|
-130,274
|
-139,915
|
-109,021
|
-131,864
|
-161,270
|
-87,326
|
-120,752
|
-221,955
|
-246,296
|
-262,697
|
23,780
|
-4,925
|
-32,702
|
-46,314
|
85,684
|
54,936
|
20,510
|
-13,952
|
-24,983
|
-71,328
|
-124,598
|
-154,172
|
-182,609
|
-213,553
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
20,103
|
20,197
|
20,294
|
20,395
|
20,498
|
32,212
|
32,370
|
32,542
|
32,453
|
32,925
|
30,771
|
28,551
|
49,842
|
50,042
|
70,026
|
70,479
|
79,710
|
80,731
|
81,761
|
83,146
|
84,607
|
85,550
|
130,358
|
132,255
|
889
|
2,561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
18,583
|
18,916
|
18,578
|
19,245
|
19,114
|
31,645
|
30,837
|
31,792
|
32,099
|
31,484
|
28,210
|
27,950
|
48,477
|
49,064
|
65,437
|
60,182
|
77,486
|
79,449
|
78,375
|
82,120
|
81,213
|
84,361
|
127,475
|
129,468
|
-4,972
|
-1,493
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-307.81
|
-127.31
|
-165.58
|
-85.36
|
-111.5
|
618.04
|
-305.06
|
-122.39
|
-76.08
|
150.71
|
387.93
|
-317.09
|
-189.99
|
-122.83
|
-142.92
|
-309.5
|
-212.86
|
-167.79
|
-149.06
|
902.68
|
-3006.65
|
-292.83
|
-231.55
|
-148.61
|
-0.89
|
-2.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|