|
(単位:千ドル)
|
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
|
2Q25
|
|
現金同等物
|
137,266
|
123,466
|
104,270
|
128,065
|
106,835
|
90,040
|
97,367
|
114,062
|
124,865
|
107,748
|
103,724
|
101,393
|
87,763
|
103,118
|
56,464
|
55,672
|
63,359
|
43,569
|
58,924
|
57,358
|
89,351
|
97,720
|
80,582
|
93,468
|
32,484
|
68,359
|
49,587
|
48,237
|
40,075
|
36,584
|
70,895
|
85,002
|
88,585
|
118,639
|
120,966
|
120,571
|
156,026
|
160,216
|
134,016
|
134,093
|
108,675
|
114,314
|
77,905
|
86,431
|
75,830
|
101,954
|
99,632
|
152,039
|
183,355
|
245,875
|
321,400
|
323,256
|
332,012
|
315,331
|
325,598
|
359,542
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,874
|
14,874
|
55,364
|
26,829
|
23,101
|
20,925
|
15,218
|
13,170
|
7,336
|
5,991
|
6,109
|
6,042
|
0
|
0
|
7,330
|
18,705
|
15,694
|
19,852
|
20,165
|
19,667
|
23,622
|
27,143
|
22,682
|
14,554
|
11,070
|
11,085
|
26,414
|
33,134
|
33,943
|
42,083
|
42,033
|
43,061
|
47,799
|
29,750
|
|
現金 + 有価証券
|
137,266
|
123,466
|
104,270
|
128,065
|
106,835
|
90,040
|
97,367
|
114,062
|
124,865
|
107,748
|
103,724
|
101,393
|
87,763
|
103,118
|
56,464
|
55,672
|
63,359
|
43,569
|
58,924
|
57,358
|
89,351
|
97,720
|
95,456
|
108,342
|
87,848
|
95,188
|
72,688
|
69,162
|
55,293
|
49,754
|
78,231
|
90,993
|
94,694
|
124,681
|
120,966
|
120,571
|
163,356
|
178,921
|
149,710
|
153,945
|
128,840
|
133,981
|
101,527
|
113,574
|
98,512
|
116,508
|
110,702
|
163,124
|
209,769
|
279,009
|
355,343
|
365,339
|
374,045
|
358,392
|
373,397
|
389,292
|
|
売掛金
|
106,809
|
109,317
|
130,887
|
97,694
|
106,872
|
125,771
|
118,209
|
112,354
|
111,494
|
119,420
|
100,066
|
114,895
|
116,342
|
107,162
|
131,253
|
121,366
|
110,093
|
101,784
|
82,237
|
103,443
|
87,876
|
101,048
|
88,487
|
66,753
|
77,547
|
53,852
|
78,978
|
68,074
|
72,682
|
92,548
|
89,399
|
81,270
|
108,551
|
112,093
|
100,890
|
90,495
|
97,144
|
69,957
|
77,294
|
72,070
|
72,369
|
78,304
|
79,478
|
90,741
|
103,022
|
106,111
|
151,375
|
170,178
|
204,522
|
206,591
|
169,477
|
183,980
|
173,246
|
214,405
|
193,266
|
202,579
|
|
商品及び製品
|
41,344
|
36,640
|
37,735
|
42,760
|
40,616
|
32,917
|
31,291
|
32,246
|
30,734
|
28,983
|
28,557
|
29,430
|
28,709
|
32,815
|
36,630
|
35,735
|
36,352
|
32,891
|
34,245
|
30,227
|
28,138
|
26,521
|
23,976
|
20,362
|
19,028
|
18,448
|
18,535
|
22,012
|
22,854
|
21,352
|
25,046
|
24,724
|
29,484
|
29,202
|
32,448
|
31,136
|
31,663
|
28,968
|
29,019
|
30,031
|
28,397
|
29,835
|
36,157
|
43,685
|
48,739
|
50,415
|
55,002
|
58,690
|
66,109
|
63,865
|
69,682
|
82,075
|
85,139
|
85,873
|
88,108
|
89,016
|
|
流動資産合計
|
346,714
|
336,682
|
336,520
|
355,134
|
349,551
|
346,410
|
327,826
|
343,583
|
354,275
|
357,341
|
344,569
|
341,941
|
334,373
|
357,327
|
326,817
|
325,867
|
323,518
|
297,099
|
290,702
|
293,206
|
298,960
|
304,140
|
281,721
|
266,001
|
260,319
|
250,071
|
239,247
|
235,911
|
252,422
|
276,662
|
260,528
|
264,359
|
287,270
|
328,568
|
321,301
|
307,732
|
350,151
|
335,658
|
310,291
|
302,788
|
285,534
|
302,461
|
290,408
|
311,679
|
324,772
|
369,983
|
389,244
|
463,200
|
547,252
|
621,985
|
674,825
|
716,645
|
735,694
|
776,481
|
761,936
|
810,630
|
|
有形固定資産
|
59,874
|
59,637
|
66,508
|
73,774
|
77,269
|
78,652
|
89,194
|
105,863
|
123,228
|
144,589
|
146,272
|
145,055
|
147,824
|
156,896
|
165,426
|
161,789
|
162,266
|
154,594
|
150,195
|
150,722
|
147,810
|
144,977
|
141,450
|
139,417
|
138,664
|
139,420
|
137,269
|
134,675
|
130,545
|
128,764
|
123,838
|
122,836
|
121,909
|
120,812
|
120,795
|
115,192
|
114,826
|
114,372
|
114,866
|
113,653
|
112,485
|
109,457
|
107,509
|
105,968
|
102,023
|
98,628
|
99,051
|
97,910
|
96,876
|
97,625
|
98,318
|
96,655
|
96,468
|
103,421
|
101,957
|
105,402
|
|
固定資産合計
|
93,068
|
84,994
|
90,456
|
96,782
|
99,930
|
101,902
|
112,455
|
129,842
|
146,937
|
173,562
|
175,033
|
173,123
|
173,976
|
184,116
|
194,071
|
180,497
|
179,905
|
171,725
|
167,198
|
167,553
|
161,446
|
158,376
|
155,271
|
153,958
|
164,010
|
164,915
|
166,406
|
164,226
|
156,228
|
153,289
|
149,494
|
149,245
|
149,836
|
138,843
|
145,150
|
138,865
|
137,047
|
136,620
|
138,019
|
137,960
|
136,427
|
133,731
|
133,392
|
128,026
|
127,032
|
123,397
|
124,428
|
123,896
|
123,846
|
130,257
|
133,124
|
132,973
|
133,289
|
151,699
|
150,739
|
154,738
|
|
総資産
|
439,782
|
421,676
|
426,976
|
451,916
|
449,481
|
448,312
|
440,281
|
473,425
|
501,212
|
530,903
|
519,602
|
515,064
|
508,349
|
541,443
|
520,888
|
506,364
|
503,423
|
468,824
|
457,900
|
460,759
|
460,406
|
462,516
|
436,992
|
419,959
|
424,329
|
414,986
|
405,653
|
400,137
|
408,650
|
429,951
|
410,022
|
413,604
|
437,106
|
467,411
|
466,451
|
446,597
|
487,198
|
472,278
|
448,310
|
440,748
|
421,961
|
436,192
|
423,800
|
439,705
|
451,804
|
493,380
|
513,672
|
587,096
|
671,098
|
752,242
|
807,949
|
849,618
|
868,983
|
928,180
|
912,675
|
965,368
|
|
買掛金
|
46,777
|
56,893
|
51,604
|
60,234
|
54,827
|
48,490
|
39,622
|
51,085
|
53,754
|
58,501
|
50,539
|
49,855
|
47,056
|
70,209
|
59,610
|
53,339
|
54,253
|
48,008
|
45,582
|
42,838
|
35,925
|
34,985
|
32,670
|
27,672
|
25,218
|
33,269
|
28,780
|
35,210
|
33,726
|
40,714
|
31,963
|
33,565
|
38,483
|
51,180
|
45,166
|
44,106
|
38,512
|
35,029
|
28,012
|
39,598
|
33,416
|
45,247
|
42,348
|
48,697
|
46,235
|
63,423
|
38,632
|
51,209
|
62,849
|
56,666
|
50,173
|
79,767
|
79,693
|
73,633
|
65,007
|
74,514
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
144,155
|
137,724
|
145,969
|
161,693
|
145,571
|
130,873
|
114,796
|
141,282
|
160,641
|
168,063
|
146,179
|
130,241
|
120,295
|
158,099
|
144,243
|
149,271
|
146,395
|
124,952
|
122,243
|
117,749
|
116,437
|
118,248
|
98,575
|
83,912
|
91,037
|
85,579
|
84,651
|
85,707
|
99,119
|
117,849
|
106,783
|
110,283
|
129,801
|
157,896
|
149,543
|
132,996
|
170,499
|
152,947
|
126,828
|
120,955
|
105,310
|
121,156
|
113,668
|
132,883
|
144,350
|
186,373
|
203,774
|
269,691
|
334,996
|
395,686
|
427,851
|
441,826
|
418,435
|
428,015
|
396,669
|
404,844
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
2,000
|
2,000
|
1,600
|
1,600
|
1,600
|
1,600
|
1,200
|
1,200
|
1,200
|
1,200
|
800
|
800
|
800
|
800
|
400
|
400
|
400
|
400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
8,550
|
8,609
|
7,542
|
7,749
|
7,585
|
7,336
|
7,351
|
7,485
|
7,442
|
7,614
|
13,867
|
13,276
|
12,939
|
12,247
|
12,490
|
12,066
|
11,380
|
10,610
|
10,575
|
9,976
|
9,369
|
8,951
|
8,366
|
8,095
|
8,192
|
8,111
|
8,028
|
8,038
|
8,084
|
10,458
|
10,881
|
11,027
|
11,646
|
10,362
|
15,235
|
13,470
|
13,128
|
12,705
|
13,637
|
13,461
|
13,710
|
13,813
|
14,553
|
13,952
|
11,506
|
9,801
|
11,426
|
11,610
|
12,032
|
11,530
|
13,778
|
14,007
|
13,809
|
17,092
|
19,674
|
19,161
|
|
総負債
|
152,705
|
146,333
|
153,511
|
169,442
|
153,156
|
138,209
|
122,147
|
148,767
|
168,083
|
175,677
|
160,046
|
143,517
|
133,234
|
170,346
|
156,733
|
161,337
|
157,775
|
135,562
|
132,818
|
127,725
|
125,806
|
127,199
|
106,941
|
92,007
|
99,229
|
93,690
|
92,679
|
93,745
|
107,203
|
128,307
|
117,664
|
121,310
|
141,447
|
168,258
|
164,778
|
146,466
|
183,627
|
165,652
|
140,465
|
134,416
|
119,020
|
134,969
|
128,221
|
146,835
|
155,856
|
196,174
|
215,200
|
281,301
|
347,028
|
407,216
|
441,629
|
455,833
|
432,244
|
445,107
|
416,343
|
424,005
|
|
利益剰余金
|
251,607
|
242,254
|
240,510
|
247,921
|
260,067
|
271,911
|
279,296
|
286,114
|
295,427
|
313,987
|
319,249
|
331,842
|
331,786
|
331,213
|
327,846
|
321,027
|
325,014
|
328,294
|
324,843
|
327,481
|
329,414
|
331,959
|
328,693
|
324,897
|
318,712
|
310,598
|
301,959
|
295,653
|
292,974
|
291,530
|
285,843
|
283,805
|
285,891
|
289,422
|
289,184
|
293,590
|
294,052
|
294,016
|
290,624
|
287,364
|
282,284
|
282,505
|
276,390
|
272,068
|
278,017
|
283,638
|
281,493
|
286,777
|
302,040
|
325,281
|
346,162
|
376,401
|
419,384
|
462,194
|
493,673
|
536,736
|
|
株主資本
|
287,077
|
275,343
|
273,465
|
282,474
|
296,325
|
310,103
|
318,134
|
324,658
|
333,129
|
355,226
|
359,556
|
371,547
|
375,115
|
371,097
|
364,155
|
345,027
|
345,648
|
333,262
|
325,082
|
333,034
|
334,600
|
335,317
|
330,051
|
327,952
|
325,100
|
321,296
|
312,974
|
306,392
|
301,447
|
301,644
|
292,358
|
292,294
|
295,659
|
299,153
|
301,673
|
300,131
|
303,571
|
306,626
|
307,845
|
306,332
|
302,941
|
301,223
|
295,579
|
292,870
|
295,948
|
297,206
|
298,472
|
305,795
|
324,070
|
345,026
|
366,320
|
393,785
|
436,739
|
483,073
|
496,332
|
541,363
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,400
|
2,400
|
2,400
|
2,000
|
2,000
|
2,000
|
2,000
|
1,600
|
1,600
|
1,600
|
1,600
|
1,200
|
1,200
|
1,200
|
1,200
|
800
|
800
|
800
|
800
|
400
|
400
|
400
|
400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-54,958
|
-86,951
|
-95,320
|
-93,456
|
-106,342
|
-85,848
|
-93,188
|
-71,088
|
-67,562
|
-53,693
|
-48,154
|
-77,031
|
-89,793
|
-93,494
|
-123,481
|
-120,166
|
-119,771
|
-162,556
|
-178,121
|
-149,310
|
-153,545
|
-128,440
|
-133,581
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.72
|
0.72
|
0.72
|
0.61
|
0.61
|
0.62
|
0.62
|
0.51
|
0.52
|
0.53
|
0.53
|
0.41
|
0.41
|
0.41
|
0.4
|
0.27
|
0.27
|
0.26
|
0.26
|
0.13
|
0.13
|
0.13
|
0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|