|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
8,898
|
5,756
|
7,829
|
9,353
|
5,089
|
13,446
|
8,954
|
6,372
|
7,337
|
10,032
|
5,916
|
13,858
|
7,627
|
6,238
|
19,868
|
17,335
|
14,237
|
10,339
|
9,413
|
6,729
|
9,024
|
12,512
|
11,110
|
8,421
|
11,929
|
16,830
|
14,905
|
12,225
|
8,362
|
4,556
|
2,220
|
16,660
|
13,332
|
10,495
|
9,877
|
10,002
|
11,065
|
15,244
|
79,801
|
83,028
|
77,720
|
72,630
|
63,454
|
7,885
|
9,176
|
10,030
|
10,920
|
6,883
|
3,863
|
3,292
|
4,720
|
3,151
|
3,182
|
2,092
|
10,026
|
6,715
|
|
有価証券
|
25,092
|
29,568
|
25,466
|
22,369
|
23,017
|
11,622
|
-
|
13,996
|
9,996
|
6,498
|
11,496
|
14,493
|
17,244
|
16,495
|
50
|
75
|
-
|
25
|
50
|
25
|
100
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
98,784
|
42,724
|
35,868
|
30,005
|
27,790
|
22,790
|
15,427
|
4,377
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
33,991
|
35,325
|
33,296
|
31,722
|
28,107
|
25,068
|
8,954
|
20,369
|
17,333
|
16,530
|
17,412
|
28,352
|
24,872
|
22,733
|
19,918
|
17,410
|
14,237
|
10,364
|
9,463
|
6,754
|
9,124
|
12,537
|
11,135
|
8,446
|
11,954
|
16,855
|
14,930
|
12,250
|
8,387
|
4,556
|
2,220
|
16,660
|
13,332
|
10,495
|
9,877
|
10,002
|
11,065
|
15,244
|
79,801
|
83,028
|
77,720
|
72,630
|
63,454
|
106,669
|
51,900
|
45,898
|
40,925
|
34,673
|
26,653
|
18,719
|
9,097
|
3,151
|
3,182
|
2,092
|
10,026
|
6,715
|
|
売掛金
|
982
|
657
|
886
|
1,064
|
1,157
|
577
|
655
|
796
|
323
|
212
|
8
|
308
|
-
|
-
|
18
|
103
|
123
|
104
|
14
|
-
|
150
|
-
|
-
|
48
|
86
|
-
|
-
|
171
|
102
|
467
|
66
|
63
|
71
|
997
|
70
|
105
|
21
|
-
|
-
|
350
|
446
|
180
|
113
|
482
|
119
|
587
|
706
|
745
|
730
|
516
|
625
|
796
|
963
|
1,785
|
1,626
|
1,191
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
193
|
442
|
588
|
1,028
|
1,436
|
1,044
|
1,730
|
2,546
|
3,460
|
4,831
|
5,681
|
4,774
|
3,949
|
4,222
|
|
流動資産合計
|
37,011
|
37,443
|
35,117
|
33,853
|
30,218
|
26,757
|
24,551
|
21,446
|
18,121
|
16,983
|
18,081
|
35,392
|
32,849
|
23,638
|
20,926
|
18,221
|
15,283
|
11,283
|
10,107
|
9,758
|
12,552
|
15,830
|
12,095
|
9,746
|
12,782
|
17,776
|
15,895
|
13,255
|
8,923
|
5,863
|
3,790
|
17,619
|
14,107
|
13,214
|
11,784
|
11,653
|
12,606
|
16,854
|
81,249
|
84,439
|
79,361
|
74,079
|
64,987
|
59,304
|
54,011
|
50,719
|
45,222
|
37,673
|
30,090
|
23,831
|
17,544
|
10,543
|
11,088
|
9,420
|
16,831
|
13,616
|
|
有形固定資産
|
796
|
764
|
734
|
682
|
880
|
845
|
815
|
700
|
662
|
612
|
562
|
317
|
285
|
265
|
262
|
263
|
244
|
219
|
206
|
273
|
248
|
220
|
195
|
170
|
146
|
177
|
657
|
712
|
706
|
676
|
632
|
592
|
583
|
559
|
536
|
499
|
462
|
425
|
417
|
406
|
373
|
360
|
365
|
445
|
458
|
506
|
591
|
1,280
|
1,342
|
1,806
|
2,217
|
3,443
|
3,613
|
3,292
|
3,589
|
3,444
|
|
投資有価証券
|
7,516
|
3,019
|
3,015
|
-
|
-
|
-
|
14,101
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
11,778
|
7,132
|
7,067
|
3,588
|
3,598
|
3,559
|
3,549
|
3,384
|
3,240
|
4,341
|
4,234
|
2,692
|
2,370
|
1,141
|
971
|
649
|
617
|
504
|
502
|
592
|
572
|
540
|
326
|
327
|
303
|
334
|
814
|
866
|
861
|
831
|
787
|
747
|
2,052
|
2,044
|
1,972
|
1,885
|
1,796
|
1,707
|
1,644
|
1,938
|
1,830
|
1,741
|
13,369
|
14,089
|
13,987
|
13,919
|
13,821
|
15,701
|
15,589
|
15,791
|
17,020
|
18,161
|
18,091
|
17,526
|
17,575
|
17,177
|
|
総資産
|
48,790
|
44,576
|
42,185
|
37,441
|
33,817
|
30,316
|
28,101
|
24,831
|
21,361
|
21,324
|
22,316
|
38,084
|
35,219
|
24,779
|
21,898
|
18,870
|
15,900
|
11,787
|
10,609
|
10,351
|
13,125
|
16,371
|
12,421
|
10,073
|
13,085
|
18,110
|
16,709
|
14,121
|
9,784
|
6,694
|
4,577
|
18,366
|
16,159
|
15,258
|
13,756
|
13,538
|
14,402
|
18,561
|
82,893
|
86,377
|
81,191
|
75,820
|
78,356
|
73,393
|
67,998
|
64,638
|
59,043
|
53,374
|
45,679
|
39,622
|
34,564
|
28,704
|
29,179
|
26,946
|
34,406
|
30,793
|
|
買掛金
|
826
|
595
|
458
|
440
|
656
|
489
|
375
|
510
|
1,068
|
502
|
280
|
501
|
660
|
405
|
141
|
352
|
321
|
258
|
451
|
372
|
639
|
142
|
189
|
586
|
183
|
324
|
234
|
290
|
354
|
313
|
173
|
312
|
98
|
177
|
118
|
220
|
228
|
148
|
74
|
687
|
454
|
277
|
522
|
905
|
1,058
|
589
|
591
|
952
|
1,297
|
1,754
|
1,466
|
3,366
|
1,741
|
351
|
637
|
568
|
|
一年内返済予定の長期借入金
|
75
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,016
|
5,530
|
5,783
|
4,984
|
5,380
|
5,877
|
4,200
|
5,627
|
5,468
|
5,714
|
4,647
|
9,234
|
9,736
|
3,505
|
2,690
|
2,959
|
4,047
|
2,835
|
3,244
|
6,168
|
9,147
|
6,106
|
4,597
|
4,603
|
2,985
|
3,105
|
3,145
|
3,743
|
2,559
|
2,948
|
2,981
|
2,444
|
2,078
|
3,312
|
2,843
|
1,902
|
2,730
|
3,462
|
3,312
|
4,694
|
2,652
|
2,357
|
4,199
|
2,978
|
3,217
|
4,472
|
4,746
|
7,907
|
5,745
|
6,708
|
7,035
|
7,359
|
5,141
|
3,379
|
4,342
|
3,289
|
|
長期借入金
|
425
|
400
|
375
|
350
|
325
|
300
|
275
|
250
|
225
|
200
|
175
|
150
|
125
|
100
|
75
|
50
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
1,025
|
1,000
|
375
|
350
|
325
|
900
|
1,716
|
1,082
|
1,341
|
851
|
1,027
|
750
|
725
|
700
|
675
|
650
|
625
|
600
|
600
|
654
|
644
|
641
|
32
|
23
|
14
|
5
|
141
|
142
|
145
|
147
|
147
|
147
|
1,253
|
1,198
|
1,139
|
1,143
|
1,555
|
1,449
|
1,382
|
1,215
|
774
|
690
|
615
|
1,584
|
1,469
|
1,399
|
1,355
|
1,514
|
1,371
|
1,263
|
2,268
|
2,001
|
1,728
|
1,448
|
1,153
|
852
|
|
総負債
|
7,041
|
6,530
|
6,158
|
5,334
|
5,705
|
6,777
|
5,917
|
6,709
|
6,810
|
6,565
|
5,674
|
9,984
|
10,461
|
4,205
|
3,365
|
3,609
|
4,672
|
3,435
|
3,844
|
6,822
|
9,792
|
6,747
|
4,629
|
4,626
|
2,999
|
3,110
|
3,286
|
3,885
|
2,704
|
3,095
|
3,128
|
2,591
|
3,331
|
4,510
|
3,982
|
3,045
|
4,285
|
4,911
|
4,694
|
5,909
|
3,426
|
3,047
|
4,814
|
4,562
|
4,686
|
5,871
|
6,101
|
9,421
|
7,116
|
7,971
|
9,303
|
9,360
|
6,869
|
4,827
|
5,495
|
4,141
|
|
資本金及び資本剰余金
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
17
|
17
|
18
|
-133
|
1
|
18
|
1
|
1
|
2
|
3
|
6
|
6
|
6
|
13
|
18
|
18
|
208,234
|
18
|
19
|
209,193
|
226,031
|
226,105
|
227,221
|
229,176
|
231,114
|
234,108
|
240,672
|
310,393
|
315,872
|
316,263
|
316,441
|
322,682
|
322,988
|
323,321
|
323,620
|
323,899
|
324,449
|
326,100
|
326,401
|
326,531
|
327,337
|
334,755
|
338,477
|
352,638
|
356,760
|
|
利益剰余金
|
-115,845
|
-119,727
|
-121,894
|
-125,990
|
-130,326
|
-135,078
|
-136,543
|
-140,672
|
-144,422
|
-147,692
|
-148,432
|
-151,641
|
-154,924
|
-159,293
|
-161,479
|
-164,756
|
-168,918
|
-171,944
|
-173,902
|
-177,885
|
-181,712
|
-182,677
|
-184,794
|
-187,370
|
-190,043
|
-192,621
|
-194,284
|
-197,538
|
-200,778
|
-204,668
|
-207,279
|
-209,784
|
-212,809
|
-215,998
|
-218,917
|
-220,136
|
-223,521
|
-226,545
|
-229,696
|
-234,896
|
-237,975
|
-243,191
|
-248,617
|
-253,770
|
-259,600
|
-264,500
|
-270,600
|
-280,096
|
-287,100
|
-294,300
|
-300,857
|
-307,579
|
-312,031
|
-315,944
|
-322,664
|
-329,090
|
|
株主資本
|
41,749
|
38,046
|
36,038
|
32,136
|
28,167
|
23,633
|
22,310
|
18,290
|
14,744
|
14,999
|
16,900
|
28,474
|
25,202
|
21,018
|
18,932
|
15,688
|
11,585
|
8,352
|
6,764
|
3,528
|
3,333
|
9,624
|
7,792
|
5,447
|
10,086
|
15,000
|
13,423
|
10,236
|
7,080
|
3,599
|
1,449
|
15,775
|
12,828
|
10,748
|
9,774
|
10,493
|
10,117
|
13,650
|
78,199
|
80,468
|
77,765
|
72,773
|
73,542
|
68,831
|
63,312
|
58,767
|
52,942
|
43,953
|
38,563
|
31,651
|
25,261
|
19,344
|
22,310
|
22,119
|
28,911
|
26,652
|
|
有利子負債合計
|
500
|
500
|
475
|
450
|
425
|
400
|
375
|
350
|
325
|
300
|
275
|
150
|
225
|
200
|
175
|
150
|
125
|
100
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-33,492
|
-34,826
|
-32,822
|
-31,273
|
-27,683
|
-24,669
|
-8,580
|
-20,020
|
-17,009
|
-16,231
|
-17,138
|
-28,203
|
-24,648
|
-22,534
|
-19,744
|
-17,261
|
-14,113
|
-10,265
|
-9,389
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
1.2
|
1.31
|
1.32
|
1.4
|
1.51
|
1.69
|
1.68
|
1.91
|
2.2
|
2.0
|
1.63
|
0.53
|
0.89
|
0.95
|
0.92
|
0.96
|
1.08
|
1.2
|
1.11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|