|
(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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
1,673
|
3,680
|
1,128
|
1,041
|
1,998
|
1,435
|
798
|
379
|
145
|
163
|
134
|
535
|
1,055
|
1,063
|
2,916
|
17,991
|
16,681
|
810
|
345
|
384
|
2,441
|
390
|
1,859
|
5,630
|
4,811
|
7,924
|
713
|
7,312
|
7,222
|
4,440
|
3,925
|
163
|
1,858
|
1,866
|
2,411
|
4,750
|
1,988
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
1,673
|
3,680
|
1,128
|
1,041
|
1,998
|
1,435
|
798
|
379
|
145
|
163
|
134
|
535
|
1,055
|
1,063
|
2,916
|
17,991
|
16,681
|
810
|
345
|
384
|
2,441
|
390
|
1,859
|
5,630
|
4,811
|
7,924
|
713
|
7,312
|
7,222
|
4,440
|
3,925
|
163
|
1,858
|
1,866
|
2,411
|
4,750
|
1,988
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
14,878
|
17,032
|
19,106
|
20,419
|
17,404
|
14,981
|
11,395
|
10,600
|
10,954
|
12,240
|
8,106
|
7,531
|
10,900
|
9,798
|
8,272
|
8,573
|
9,615
|
8,462
|
9,673
|
8,522
|
10,213
|
9,824
|
8,705
|
6,851
|
8,589
|
8,791
|
7,940
|
4,762
|
6,075
|
8,300
|
7,735
|
7,341
|
7,747
|
10,781
|
13,178
|
10,226
|
10,806
|
13,442
|
9,659
|
20,121
|
9,244
|
11,816
|
11,372
|
10,322
|
12,956
|
9,993
|
9,364
|
10,881
|
11,930
|
15,342
|
9,722
|
8,701
|
6,423
|
8,741
|
11,579
|
9,311
|
|
商品及び製品
|
385
|
449
|
573
|
479
|
401
|
443
|
473
|
447
|
451
|
456
|
520
|
601
|
507
|
445
|
498
|
414
|
404
|
350
|
377
|
374
|
396
|
332
|
370
|
392
|
330
|
328
|
393
|
317
|
364
|
357
|
449
|
362
|
452
|
453
|
487
|
564
|
548
|
525
|
610
|
593
|
701
|
543
|
680
|
953
|
1,013
|
1,057
|
814
|
1,104
|
1,032
|
1,030
|
1,155
|
1,071
|
965
|
1,135
|
1,350
|
1,321
|
|
流動資産合計
|
30,704
|
40,368
|
51,775
|
44,059
|
40,493
|
36,096
|
30,447
|
26,432
|
25,618
|
30,750
|
20,109
|
17,885
|
17,970
|
22,551
|
23,127
|
21,098
|
20,297
|
20,762
|
20,268
|
16,420
|
17,328
|
16,733
|
14,607
|
20,365
|
15,958
|
18,139
|
17,313
|
15,967
|
14,557
|
16,265
|
14,758
|
14,228
|
22,005
|
26,277
|
25,126
|
26,828
|
30,938
|
37,024
|
36,635
|
34,486
|
27,532
|
29,427
|
29,974
|
24,579
|
23,681
|
25,440
|
23,526
|
24,916
|
27,585
|
32,217
|
30,560
|
24,911
|
35,451
|
32,078
|
50,223
|
45,424
|
|
有形固定資産
|
39,863
|
39,046
|
39,835
|
38,822
|
37,788
|
36,487
|
35,314
|
34,304
|
33,253
|
32,370
|
26,060
|
25,238
|
24,410
|
23,555
|
22,824
|
21,945
|
21,271
|
20,535
|
19,993
|
19,213
|
18,268
|
17,924
|
17,115
|
16,060
|
15,109
|
13,507
|
14,870
|
14,830
|
15,074
|
15,342
|
15,739
|
15,716
|
15,566
|
15,803
|
16,576
|
17,230
|
17,442
|
17,896
|
17,783
|
17,822
|
17,810
|
18,363
|
18,609
|
18,643
|
18,991
|
19,515
|
18,957
|
19,064
|
18,832
|
18,693
|
19,009
|
18,890
|
19,079
|
20,393
|
21,133
|
21,395
|
|
固定資産合計
|
101,578
|
97,971
|
112,328
|
113,115
|
111,708
|
112,412
|
110,584
|
109,333
|
106,944
|
104,626
|
71,491
|
70,269
|
68,332
|
66,397
|
65,509
|
64,690
|
63,549
|
62,834
|
62,797
|
61,522
|
51,848
|
51,720
|
50,728
|
43,563
|
42,329
|
40,565
|
42,225
|
42,015
|
42,238
|
42,344
|
42,684
|
45,506
|
40,648
|
40,822
|
41,389
|
41,776
|
41,934
|
42,457
|
42,284
|
42,324
|
42,527
|
45,977
|
47,327
|
47,597
|
47,467
|
47,749
|
47,372
|
47,587
|
46,995
|
47,287
|
48,189
|
49,128
|
51,520
|
46,080
|
47,025
|
47,429
|
|
総資産
|
132,282
|
138,339
|
164,103
|
157,174
|
152,201
|
148,508
|
141,031
|
135,765
|
132,562
|
135,376
|
91,600
|
88,154
|
86,302
|
88,948
|
88,636
|
85,788
|
83,846
|
83,596
|
83,065
|
77,942
|
69,176
|
68,453
|
65,335
|
63,928
|
58,287
|
58,704
|
59,538
|
57,982
|
56,795
|
58,609
|
57,442
|
59,734
|
62,653
|
67,099
|
66,515
|
68,604
|
72,872
|
79,481
|
78,919
|
76,810
|
70,059
|
75,404
|
77,301
|
72,176
|
71,148
|
73,189
|
70,898
|
72,503
|
74,580
|
79,504
|
78,749
|
74,039
|
86,971
|
78,158
|
97,248
|
92,853
|
|
買掛金
|
6,480
|
5,286
|
13,117
|
12,078
|
10,747
|
9,026
|
8,657
|
8,179
|
6,845
|
5,319
|
5,462
|
5,832
|
5,897
|
3,474
|
5,350
|
5,800
|
5,485
|
4,908
|
6,109
|
5,729
|
5,756
|
4,789
|
4,244
|
5,640
|
3,911
|
3,638
|
3,537
|
3,616
|
5,061
|
4,521
|
5,497
|
7,206
|
9,640
|
9,780
|
9,277
|
10,715
|
11,560
|
14,652
|
15,382
|
15,426
|
11,511
|
9,717
|
11,975
|
10,329
|
10,725
|
10,370
|
10,325
|
11,812
|
13,896
|
9,614
|
9,582
|
7,979
|
9,111
|
7,675
|
6,373
|
6,542
|
|
一年内返済予定の長期借入金
|
2,328
|
2,075
|
3,936
|
3,709
|
3,649
|
3,636
|
2,794
|
2,686
|
2,568
|
2,486
|
2,876
|
3,220
|
3,555
|
3,765
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,184
|
1,184
|
1,244
|
1,244
|
1,184
|
1,184
|
362
|
353
|
1,300
|
1,614
|
1,730
|
828
|
3,595
|
5,196
|
404
|
396
|
393
|
384
|
489
|
469
|
476
|
446
|
456
|
880
|
773
|
673
|
546
|
554
|
550
|
541
|
|
流動負債合計
|
27,900
|
31,438
|
40,226
|
34,394
|
31,535
|
29,499
|
27,140
|
24,476
|
22,561
|
26,271
|
23,067
|
22,347
|
21,661
|
22,777
|
22,370
|
21,223
|
20,196
|
19,613
|
17,177
|
16,145
|
15,353
|
15,260
|
16,738
|
18,669
|
16,783
|
19,159
|
19,581
|
18,439
|
17,931
|
20,198
|
21,511
|
21,795
|
22,485
|
26,233
|
25,100
|
26,994
|
25,624
|
30,004
|
32,963
|
33,483
|
24,138
|
22,280
|
25,914
|
22,238
|
22,560
|
23,935
|
22,708
|
24,577
|
25,881
|
27,469
|
25,947
|
24,656
|
22,668
|
22,654
|
21,940
|
20,792
|
|
長期借入金
|
6,929
|
3,487
|
15,007
|
14,092
|
13,814
|
12,803
|
11,402
|
11,779
|
11,850
|
13,135
|
11,372
|
12,465
|
10,891
|
8,571
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,663
|
2,367
|
2,207
|
3,179
|
2,118
|
2,187
|
1,659
|
1,562
|
2,580
|
1,595
|
6,547
|
6,426
|
3,134
|
1,461
|
819
|
702
|
600
|
491
|
806
|
681
|
563
|
443
|
316
|
2,115
|
1,975
|
1,873
|
1,695
|
1,910
|
1,765
|
1,621
|
|
固定負債合計
|
23,343
|
19,730
|
29,329
|
29,099
|
28,099
|
26,746
|
25,254
|
25,469
|
25,574
|
28,245
|
18,947
|
20,159
|
18,907
|
17,233
|
19,931
|
20,382
|
19,671
|
18,045
|
20,186
|
19,973
|
20,388
|
21,202
|
16,441
|
13,826
|
11,369
|
11,407
|
11,511
|
11,220
|
10,500
|
9,725
|
9,798
|
12,388
|
13,909
|
12,759
|
12,179
|
11,161
|
16,492
|
17,165
|
13,505
|
11,885
|
11,314
|
12,066
|
10,803
|
10,446
|
10,385
|
10,284
|
10,657
|
10,554
|
10,469
|
13,204
|
13,425
|
13,143
|
13,338
|
13,138
|
12,918
|
12,873
|
|
総負債
|
51,243
|
51,168
|
69,555
|
63,493
|
59,634
|
56,245
|
52,394
|
49,945
|
48,135
|
54,516
|
42,014
|
42,506
|
40,568
|
40,010
|
42,301
|
41,605
|
39,867
|
37,658
|
37,363
|
36,118
|
35,741
|
36,462
|
33,179
|
32,495
|
28,152
|
30,566
|
31,092
|
29,659
|
28,431
|
29,923
|
31,309
|
34,183
|
36,394
|
38,992
|
37,279
|
38,155
|
42,116
|
47,169
|
46,468
|
45,368
|
35,452
|
34,346
|
36,717
|
32,684
|
32,945
|
34,219
|
33,365
|
35,131
|
36,350
|
40,673
|
39,372
|
37,799
|
36,006
|
35,792
|
34,858
|
33,665
|
|
資本金及び資本剰余金
|
101,157
|
101,278
|
102,467
|
102,526
|
102,667
|
102,766
|
102,864
|
102,919
|
102,972
|
103,353
|
103,454
|
103,501
|
103,566
|
103,654
|
104,552
|
103,871
|
103,969
|
104,068
|
105,567
|
105,650
|
105,728
|
105,970
|
106,059
|
106,130
|
106,203
|
106,316
|
106,429
|
106,535
|
107,329
|
107,447
|
107,560
|
107,668
|
108,122
|
108,227
|
108,469
|
108,567
|
108,671
|
108,802
|
108,943
|
109,067
|
109,218
|
109,966
|
114,320
|
114,545
|
114,768
|
115,006
|
115,222
|
115,465
|
115,803
|
116,120
|
116,516
|
116,995
|
135,702
|
136,063
|
159,608
|
159,962
|
|
利益剰余金
|
-21,370
|
-15,359
|
-9,505
|
-10,555
|
-11,846
|
-12,271
|
-16,005
|
-18,917
|
-19,794
|
-23,699
|
-55,078
|
-59,047
|
-59,036
|
-57,165
|
-59,758
|
-61,823
|
-61,976
|
-60,906
|
-60,808
|
-64,648
|
-72,882
|
-74,438
|
-74,213
|
-74,940
|
-76,109
|
-78,153
|
-77,893
|
-78,074
|
-77,465
|
-77,245
|
-79,630
|
-80,302
|
-80,013
|
-78,245
|
-77,315
|
-76,095
|
-75,891
|
-74,445
|
-74,455
|
-75,578
|
-72,555
|
-71,153
|
-73,620
|
-74,963
|
-76,408
|
-75,744
|
-77,436
|
-77,847
|
-77,373
|
-77,032
|
-76,951
|
-80,511
|
-84,462
|
-93,441
|
-96,930
|
-100,503
|
|
株主資本
|
79,754
|
85,886
|
93,263
|
92,396
|
91,282
|
90,978
|
87,352
|
84,535
|
83,142
|
79,575
|
48,301
|
44,363
|
44,449
|
47,653
|
45,050
|
42,898
|
42,694
|
44,653
|
44,554
|
40,849
|
32,624
|
31,315
|
31,596
|
30,952
|
29,871
|
27,952
|
28,336
|
28,253
|
29,607
|
29,963
|
27,628
|
27,076
|
27,815
|
29,692
|
30,855
|
32,094
|
32,430
|
34,018
|
34,193
|
33,214
|
36,408
|
42,923
|
40,584
|
39,492
|
38,203
|
38,970
|
37,533
|
37,372
|
38,230
|
38,831
|
39,377
|
36,240
|
50,965
|
42,366
|
62,390
|
59,188
|
|
有利子負債合計
|
9,257
|
5,562
|
17,716
|
17,801
|
17,463
|
16,439
|
14,196
|
14,465
|
14,418
|
15,621
|
14,248
|
15,685
|
14,446
|
12,336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,847
|
3,551
|
3,451
|
4,423
|
3,302
|
3,371
|
2,021
|
1,915
|
3,880
|
3,209
|
8,277
|
7,254
|
6,729
|
6,657
|
1,223
|
1,098
|
993
|
875
|
1,295
|
1,150
|
1,039
|
889
|
772
|
2,995
|
2,748
|
2,546
|
2,241
|
2,464
|
2,315
|
2,162
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,410
|
10,663
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,784
|
635
|
-14,540
|
-12,258
|
2,492
|
3,026
|
1,637
|
-526
|
3,490
|
1,350
|
2,647
|
2,443
|
-1,195
|
5,944
|
-6,089
|
-6,124
|
-3,447
|
-3,050
|
1,132
|
-708
|
-827
|
-1,522
|
-3,978
|
1,007
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
11.61
|
6.48
|
19.0
|
19.27
|
19.13
|
18.07
|
16.25
|
17.11
|
17.34
|
19.63
|
29.5
|
35.36
|
32.5
|
25.89
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.58
|
12.57
|
11.66
|
14.76
|
11.95
|
12.45
|
7.27
|
6.45
|
12.57
|
10.0
|
25.52
|
21.32
|
19.68
|
20.04
|
3.36
|
2.56
|
2.45
|
2.22
|
3.39
|
2.95
|
2.77
|
2.38
|
2.02
|
7.71
|
6.98
|
7.03
|
4.4
|
5.82
|
3.71
|
3.65
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|