|
(単位:千ドル)
|
3Q11
|
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
|
|
現金同等物
|
296
|
50
|
1
|
167
|
113
|
66
|
31
|
428
|
9
|
98
|
473
|
220
|
38
|
76
|
116
|
93
|
71
|
41
|
138
|
121
|
201
|
18
|
81
|
81
|
18
|
5
|
103
|
269
|
117
|
135
|
29
|
31
|
41
|
94
|
18
|
50
|
46
|
663
|
132
|
118
|
121
|
230
|
3
|
239
|
24
|
5
|
81
|
3
|
14
|
|
現金 + 有価証券
|
296
|
50
|
1
|
167
|
113
|
66
|
31
|
428
|
9
|
98
|
473
|
220
|
38
|
76
|
116
|
93
|
71
|
41
|
138
|
121
|
201
|
18
|
81
|
81
|
18
|
5
|
103
|
269
|
117
|
135
|
29
|
31
|
41
|
94
|
18
|
50
|
46
|
663
|
132
|
118
|
121
|
230
|
3
|
239
|
24
|
5
|
81
|
3
|
14
|
|
売掛金
|
115
|
294
|
216
|
278
|
314
|
200
|
147
|
178
|
190
|
335
|
272
|
323
|
349
|
362
|
113
|
393
|
511
|
589
|
281
|
518
|
564
|
548
|
206
|
322
|
526
|
374
|
474
|
443
|
410
|
411
|
229
|
120
|
121
|
330
|
131
|
504
|
629
|
538
|
154
|
291
|
316
|
166
|
295
|
392
|
189
|
329
|
151
|
144
|
183
|
|
商品及び製品
|
1,129
|
905
|
923
|
890
|
866
|
851
|
736
|
786
|
853
|
852
|
850
|
798
|
783
|
808
|
1,038
|
966
|
1,002
|
1,008
|
905
|
940
|
1,131
|
1,122
|
857
|
892
|
900
|
899
|
765
|
753
|
744
|
713
|
617
|
655
|
614
|
516
|
592
|
559
|
492
|
796
|
1,147
|
1,360
|
1,355
|
1,386
|
686
|
666
|
553
|
467
|
304
|
596
|
541
|
|
流動資産合計
|
1,681
|
1,768
|
1,231
|
1,447
|
1,355
|
1,187
|
1,008
|
1,630
|
1,418
|
1,413
|
1,708
|
1,477
|
1,330
|
1,330
|
1,489
|
1,798
|
1,737
|
1,827
|
1,590
|
1,795
|
2,080
|
1,843
|
1,367
|
1,495
|
1,647
|
1,534
|
1,514
|
1,649
|
1,401
|
1,499
|
1,090
|
1,012
|
1,501
|
1,902
|
1,057
|
1,386
|
1,387
|
2,619
|
1,857
|
1,956
|
2,022
|
2,002
|
1,243
|
1,554
|
1,048
|
1,020
|
760
|
957
|
873
|
|
有形固定資産
|
98
|
43
|
30
|
22
|
15
|
58
|
58
|
55
|
49
|
42
|
36
|
29
|
30
|
24
|
20
|
13
|
8
|
7
|
9
|
22
|
21
|
19
|
22
|
20
|
19
|
16
|
69
|
79
|
94
|
94
|
55
|
32
|
26
|
18
|
16
|
14
|
7
|
2
|
115
|
103
|
101
|
111
|
103
|
99
|
93
|
91
|
84
|
78
|
71
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
322
|
294
|
154
|
81
|
59
|
25
|
19
|
25
|
25
|
19
|
15
|
17
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
244
|
147
|
121
|
95
|
76
|
107
|
94
|
80
|
62
|
42
|
36
|
29
|
30
|
880
|
314
|
168
|
89
|
67
|
35
|
42
|
47
|
44
|
792
|
764
|
744
|
718
|
885
|
861
|
839
|
910
|
725
|
812
|
963
|
1,055
|
1,245
|
1,098
|
918
|
713
|
975
|
933
|
864
|
837
|
766
|
659
|
627
|
581
|
289
|
6,034
|
6,005
|
|
総資産
|
1,925
|
1,915
|
1,353
|
1,543
|
1,431
|
1,294
|
1,103
|
1,710
|
1,480
|
1,455
|
1,744
|
1,506
|
1,361
|
2,210
|
1,804
|
1,967
|
1,827
|
1,894
|
1,625
|
1,838
|
2,127
|
1,888
|
2,160
|
2,259
|
2,392
|
2,253
|
2,399
|
2,510
|
2,240
|
2,410
|
1,816
|
1,825
|
2,464
|
2,957
|
2,302
|
2,484
|
2,306
|
3,333
|
2,832
|
2,889
|
2,886
|
2,840
|
2,009
|
2,213
|
1,675
|
1,602
|
1,049
|
6,991
|
6,879
|
|
買掛金
|
658
|
1,186
|
1,199
|
1,059
|
1,083
|
1,201
|
1,102
|
1,012
|
1,162
|
1,085
|
1,035
|
920
|
979
|
834
|
941
|
780
|
889
|
532
|
407
|
672
|
746
|
853
|
589
|
641
|
697
|
605
|
658
|
474
|
514
|
612
|
815
|
870
|
809
|
706
|
771
|
711
|
628
|
418
|
527
|
665
|
552
|
608
|
637
|
768
|
912
|
1,062
|
1,320
|
2,438
|
2,493
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
527
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,770
|
2,642
|
2,891
|
1,943
|
2,638
|
2,868
|
3,068
|
2,948
|
2,751
|
3,553
|
3,774
|
4,729
|
5,690
|
6,290
|
9,567
|
14,784
|
12,256
|
13,539
|
9,266
|
15,222
|
15,162
|
14,477
|
16,725
|
18,691
|
7,089
|
7,427
|
8,350
|
9,190
|
10,349
|
12,013
|
13,853
|
15,443
|
16,114
|
16,940
|
18,517
|
22,333
|
23,954
|
22,674
|
24,625
|
27,252
|
29,746
|
32,293
|
34,404
|
34,402
|
26,540
|
29,958
|
33,576
|
44,569
|
43,575
|
|
長期借入金
|
-
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
527
|
527
|
527
|
527
|
527
|
150
|
150
|
150
|
150
|
150
|
163
|
163
|
162
|
161
|
161
|
160
|
|
固定負債合計
|
9
|
3
|
2
|
1
|
12
|
100
|
2
|
2
|
0
|
0
|
28
|
0
|
0
|
412
|
214
|
1,044
|
2,005
|
1,115
|
742
|
80
|
71
|
61
|
57
|
49
|
45
|
44
|
174
|
93
|
73
|
21
|
18
|
41
|
562
|
552
|
702
|
678
|
655
|
637
|
416
|
385
|
352
|
321
|
291
|
261
|
249
|
244
|
227
|
549
|
532
|
|
総負債
|
1,779
|
2,646
|
2,893
|
1,945
|
2,650
|
2,968
|
3,071
|
2,951
|
2,751
|
3,553
|
3,803
|
4,729
|
5,690
|
6,702
|
9,782
|
15,828
|
14,261
|
14,654
|
10,009
|
15,302
|
15,234
|
14,539
|
16,782
|
18,741
|
7,135
|
7,472
|
8,524
|
9,283
|
10,422
|
12,035
|
13,871
|
15,485
|
16,676
|
17,493
|
19,220
|
23,012
|
24,609
|
23,312
|
25,041
|
27,638
|
30,099
|
32,615
|
34,695
|
34,663
|
26,790
|
30,202
|
33,803
|
45,118
|
44,107
|
|
資本金及び資本剰余金
|
12,865
|
15,853
|
16,062
|
17,786
|
18,065
|
18,277
|
19,630
|
22,852
|
23,479
|
23,628
|
24,804
|
25,658
|
25,237
|
25,807
|
26,266
|
26,473
|
26,982
|
27,386
|
27,554
|
27,768
|
28,245
|
29,987
|
30,846
|
31,101
|
37,762
|
38,533
|
39,794
|
40,657
|
41,695
|
43,285
|
44,286
|
45,146
|
47,445
|
49,117
|
50,354
|
52,912
|
55,380
|
62,390
|
64,352
|
63,969
|
64,853
|
67,163
|
69,142
|
76,609
|
91,431
|
94,207
|
100,590
|
103,923
|
113,071
|
|
利益剰余金
|
-14,546
|
-19,518
|
-20,620
|
-22,014
|
-23,188
|
-23,904
|
-25,867
|
-28,952
|
-29,673
|
-30,675
|
-32,119
|
-34,183
|
-34,915
|
-35,571
|
-39,558
|
-45,508
|
-44,546
|
-45,491
|
-42,265
|
-47,859
|
-48,443
|
-52,368
|
-55,350
|
-57,581
|
-59,959
|
-62,045
|
-65,728
|
-68,139
|
-71,326
|
-74,975
|
-78,943
|
-83,221
|
-88,187
|
-91,863
|
-96,466
|
-103,447
|
-108,596
|
-113,980
|
-118,278
|
-120,695
|
-124,043
|
-128,937
|
-133,827
|
-141,116
|
-152,231
|
-158,493
|
-169,029
|
-177,736
|
-186,193
|
|
株主資本
|
145
|
-731
|
-1,540
|
-402
|
-1,219
|
-1,674
|
-1,968
|
-1,241
|
-1,272
|
-2,078
|
-2,060
|
-3,223
|
-4,329
|
-4,492
|
-7,978
|
-13,862
|
-12,435
|
-12,760
|
-8,384
|
-13,465
|
-13,107
|
-12,651
|
-14,623
|
-16,482
|
-4,744
|
-5,219
|
-6,126
|
-6,773
|
-8,183
|
-9,625
|
-12,056
|
-13,660
|
-14,212
|
-14,537
|
-16,918
|
-20,528
|
-22,303
|
-19,980
|
-22,209
|
-24,749
|
-27,213
|
-29,776
|
-32,687
|
-32,450
|
-25,116
|
-28,601
|
-32,754
|
-38,127
|
-37,229
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
527
|
527
|
527
|
527
|
527
|
527
|
150
|
150
|
150
|
150
|
150
|
163
|
163
|
162
|
161
|
161
|
160
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-102
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
485
|
432
|
508
|
476
|
480
|
-137
|
17
|
31
|
28
|
-81
|
146
|
-76
|
138
|
157
|
80
|
157
|
146
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-1.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.71
|
-3.63
|
-3.12
|
-2.57
|
-2.36
|
-2.64
|
-0.68
|
-0.61
|
-0.55
|
-0.5
|
-0.46
|
-0.5
|
-0.65
|
-0.57
|
-0.49
|
-0.42
|
-0.43
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-170
|
-267
|
-865
|
-1,698
|
-1,768
|