|
(単位:千ドル)
|
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
|
|
現金同等物
|
14,432
|
47,935
|
33,636
|
7,307
|
14,832
|
17,558
|
19,285
|
28,000
|
15,500
|
17,593
|
17,530
|
18,661
|
22,153
|
16,931
|
66,898
|
83,722
|
97,488
|
40,063
|
23,636
|
49,796
|
51,175
|
65,190
|
123,903
|
63,543
|
32,580
|
39,310
|
19,597
|
37,483
|
45,244
|
78,100
|
94,793
|
166,852
|
214,653
|
73,704
|
46,053
|
61,317
|
42,417
|
|
有価証券
|
-
|
14,063
|
66,905
|
76,235
|
59,684
|
44,916
|
38,831
|
29,873
|
37,307
|
37,069
|
38,543
|
37,986
|
37,645
|
46,151
|
49,597
|
35,497
|
23,419
|
65,057
|
82,453
|
69,551
|
60,788
|
48,153
|
69,443
|
101,724
|
130,719
|
142,541
|
154,148
|
117,061
|
63,656
|
35,129
|
18,440
|
7,292
|
5,563
|
96,551
|
118,661
|
86,600
|
150,788
|
|
現金 + 有価証券
|
14,432
|
61,998
|
100,541
|
83,542
|
74,516
|
62,474
|
58,116
|
57,873
|
52,807
|
54,662
|
56,073
|
56,647
|
59,798
|
63,082
|
116,495
|
119,219
|
120,907
|
105,120
|
106,089
|
119,347
|
111,963
|
113,343
|
193,346
|
165,267
|
163,299
|
181,851
|
173,745
|
154,544
|
108,900
|
113,229
|
113,233
|
174,144
|
220,216
|
170,255
|
164,714
|
147,917
|
193,205
|
|
売掛金
|
15,623
|
17,531
|
17,447
|
21,052
|
25,514
|
25,610
|
22,244
|
17,023
|
20,016
|
19,588
|
18,462
|
17,958
|
21,260
|
24,803
|
23,735
|
28,106
|
15,454
|
17,730
|
25,003
|
23,505
|
25,976
|
27,045
|
35,449
|
38,533
|
40,128
|
40,667
|
49,996
|
60,966
|
58,945
|
48,482
|
54,919
|
59,384
|
54,181
|
64,378
|
56,802
|
57,099
|
55,131
|
|
商品及び製品
|
19,228
|
20,486
|
27,734
|
39,189
|
43,419
|
45,817
|
47,083
|
54,706
|
53,278
|
49,195
|
44,725
|
41,219
|
37,910
|
36,274
|
34,153
|
31,763
|
37,091
|
37,982
|
36,329
|
28,067
|
24,064
|
18,434
|
21,958
|
31,561
|
32,047
|
31,925
|
46,397
|
85,809
|
112,323
|
106,806
|
97,172
|
87,757
|
80,773
|
88,357
|
99,346
|
98,483
|
96,210
|
|
流動資産合計
|
50,425
|
101,643
|
148,726
|
146,258
|
145,743
|
136,486
|
129,802
|
131,448
|
127,634
|
125,465
|
121,214
|
117,313
|
120,492
|
126,418
|
176,769
|
180,980
|
175,237
|
164,171
|
171,364
|
173,729
|
165,673
|
163,060
|
255,802
|
242,556
|
239,077
|
259,950
|
275,170
|
305,154
|
283,623
|
272,963
|
269,696
|
324,405
|
358,318
|
329,087
|
326,398
|
308,568
|
349,767
|
|
有形固定資産
|
12,621
|
13,303
|
14,929
|
16,987
|
17,888
|
17,715
|
18,110
|
17,507
|
16,918
|
20,552
|
19,778
|
18,762
|
17,759
|
16,704
|
17,442
|
16,923
|
16,294
|
16,365
|
16,531
|
20,797
|
26,306
|
28,638
|
27,500
|
29,133
|
28,726
|
31,121
|
39,027
|
41,800
|
45,077
|
44,923
|
44,891
|
47,451
|
47,209
|
49,908
|
50,610
|
49,646
|
52,985
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,225
|
28,144
|
20,440
|
19,200
|
19,200
|
10,177
|
5,995
|
-
|
-
|
-
|
-
|
57,122
|
74,871
|
84,547
|
67,332
|
|
固定資産合計
|
18,030
|
17,184
|
18,810
|
20,868
|
21,769
|
21,767
|
22,232
|
21,596
|
21,013
|
24,635
|
23,855
|
41,164
|
39,663
|
37,990
|
38,277
|
37,227
|
36,046
|
35,911
|
36,252
|
40,763
|
45,749
|
47,333
|
59,735
|
74,386
|
65,331
|
67,839
|
74,567
|
67,497
|
99,923
|
90,638
|
89,713
|
89,478
|
87,769
|
147,360
|
162,682
|
171,257
|
159,050
|
|
総資産
|
68,455
|
118,827
|
167,536
|
167,126
|
167,512
|
158,253
|
152,034
|
153,044
|
148,647
|
150,100
|
145,069
|
158,477
|
160,155
|
164,408
|
215,046
|
218,207
|
211,283
|
200,082
|
207,616
|
214,492
|
211,422
|
210,393
|
315,537
|
316,942
|
304,408
|
327,789
|
349,737
|
372,651
|
383,546
|
363,601
|
359,409
|
413,883
|
446,087
|
476,447
|
489,080
|
479,825
|
508,817
|
|
買掛金
|
7,473
|
3,540
|
7,166
|
7,372
|
5,920
|
2,843
|
4,666
|
4,499
|
5,299
|
3,441
|
4,643
|
5,483
|
5,407
|
6,074
|
5,600
|
6,748
|
4,473
|
8,597
|
10,144
|
8,799
|
10,671
|
8,439
|
11,732
|
9,103
|
10,099
|
13,249
|
25,024
|
36,713
|
27,627
|
11,017
|
8,661
|
9,416
|
15,305
|
20,504
|
17,254
|
10,830
|
11,989
|
|
一年内返済予定の長期借入金
|
13,162
|
1,419
|
2,589
|
3,479
|
4,078
|
4,083
|
4,088
|
-
|
1,593
|
4,261
|
5,930
|
7,603
|
1,241
|
3,200
|
-
|
-
|
-
|
-
|
-
|
83,951
|
84,045
|
84,140
|
9,633
|
9,643
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
282,671
|
283,081
|
283,493
|
-
|
-
|
|
流動負債合計
|
30,519
|
16,413
|
25,381
|
24,097
|
24,579
|
18,232
|
19,923
|
16,432
|
19,200
|
22,854
|
23,025
|
24,502
|
20,252
|
21,437
|
19,497
|
19,664
|
24,449
|
19,583
|
27,593
|
112,185
|
107,706
|
107,215
|
35,503
|
32,642
|
25,333
|
33,635
|
42,369
|
54,604
|
50,878
|
33,758
|
30,880
|
34,443
|
318,922
|
331,095
|
331,177
|
28,165
|
30,051
|
|
長期借入金
|
15,033
|
9,991
|
9,676
|
8,650
|
7,547
|
6,524
|
5,500
|
19,841
|
18,266
|
19,533
|
17,633
|
15,728
|
22,126
|
20,183
|
50,876
|
51,755
|
52,669
|
53,595
|
54,556
|
-
|
-
|
-
|
278,661
|
279,054
|
279,449
|
279,846
|
280,244
|
280,644
|
281,046
|
281,449
|
281,855
|
282,262
|
-
|
-
|
-
|
283,905
|
284,321
|
|
固定負債合計
|
26,657
|
18,628
|
18,132
|
17,803
|
16,448
|
14,578
|
13,169
|
28,052
|
25,720
|
26,783
|
24,161
|
37,804
|
43,271
|
40,435
|
70,310
|
70,324
|
70,584
|
71,071
|
70,904
|
15,932
|
14,945
|
13,900
|
291,110
|
290,589
|
290,334
|
292,093
|
291,777
|
291,426
|
295,873
|
295,043
|
294,398
|
293,517
|
10,193
|
9,253
|
8,039
|
291,096
|
291,077
|
|
総負債
|
57,176
|
35,041
|
43,513
|
41,900
|
41,027
|
32,810
|
33,092
|
44,484
|
44,920
|
49,637
|
47,186
|
62,306
|
63,523
|
61,872
|
89,807
|
89,988
|
95,033
|
90,654
|
98,497
|
128,117
|
122,651
|
121,115
|
326,613
|
323,231
|
315,667
|
325,728
|
334,146
|
346,030
|
346,751
|
328,801
|
325,278
|
327,960
|
329,115
|
340,348
|
339,216
|
319,261
|
321,128
|
|
資本金及び資本剰余金
|
4
|
18
|
20
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
23
|
24
|
24
|
24
|
25
|
25
|
26
|
26
|
26
|
27
|
27
|
27
|
27
|
28
|
28
|
28
|
29
|
29
|
29
|
|
利益剰余金
|
-187,899
|
-187,306
|
-187,203
|
-189,363
|
-190,340
|
-195,191
|
-204,525
|
-218,967
|
-226,699
|
-233,769
|
-239,756
|
-246,824
|
-250,982
|
-255,063
|
-262,743
|
-267,069
|
-284,603
|
-298,949
|
-314,666
|
-320,640
|
-329,546
|
-342,470
|
-362,484
|
-372,945
|
-384,468
|
-386,667
|
-386,785
|
-391,143
|
-399,209
|
-414,971
|
-430,151
|
-396,807
|
-386,844
|
-386,623
|
-389,313
|
-397,764
|
-386,211
|
|
株主資本
|
-92,452
|
83,786
|
124,023
|
125,226
|
126,485
|
125,443
|
118,942
|
108,560
|
103,727
|
100,463
|
97,883
|
96,171
|
96,632
|
102,536
|
125,239
|
128,219
|
116,250
|
109,428
|
109,119
|
86,375
|
88,771
|
89,278
|
-11,076
|
-6,289
|
-11,259
|
2,061
|
15,591
|
26,621
|
36,795
|
34,800
|
34,131
|
85,923
|
116,972
|
136,099
|
149,864
|
160,564
|
187,689
|
|
有利子負債合計
|
28,195
|
11,410
|
12,265
|
12,129
|
11,625
|
10,607
|
9,588
|
19,841
|
19,859
|
23,794
|
23,563
|
23,331
|
23,367
|
23,383
|
50,876
|
51,755
|
52,669
|
53,595
|
54,556
|
83,951
|
84,045
|
84,140
|
288,294
|
288,697
|
279,449
|
279,846
|
280,244
|
280,644
|
281,046
|
281,449
|
281,855
|
282,262
|
282,671
|
283,081
|
283,493
|
283,905
|
284,321
|
|
純有利子負債
|
13,763
|
-50,588
|
-88,276
|
-71,413
|
-62,891
|
-51,867
|
-48,528
|
-38,032
|
-32,948
|
-30,868
|
-32,510
|
-33,316
|
-36,431
|
-39,699
|
-65,619
|
-67,464
|
-68,238
|
-51,525
|
-51,533
|
-35,396
|
-27,918
|
-29,203
|
94,948
|
123,430
|
116,150
|
97,995
|
106,499
|
126,100
|
172,146
|
168,220
|
168,622
|
108,118
|
62,455
|
112,826
|
118,779
|
135,988
|
91,116
|
|
DEレシオ(%)
|
-30.5
|
13.62
|
9.89
|
9.69
|
9.19
|
8.46
|
8.06
|
18.28
|
19.15
|
23.68
|
24.07
|
24.26
|
24.18
|
22.8
|
40.62
|
40.36
|
45.31
|
48.98
|
50.0
|
97.19
|
94.68
|
94.24
|
-2602.87
|
-4590.51
|
-2482.01
|
13578.17
|
1797.47
|
1054.22
|
763.82
|
808.76
|
825.8
|
328.51
|
241.66
|
208.0
|
189.17
|
176.82
|
151.49
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|