|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
624
|
1,398
|
-
|
467
|
196
|
822
|
3,290
|
425
|
-
|
58
|
682
|
3,832
|
-
|
-
|
-
|
648
|
159
|
3,452
|
837
|
246
|
235
|
342
|
950
|
218
|
268
|
315
|
659
|
211
|
175
|
490
|
13,509
|
8,213
|
6,758
|
7,537
|
9,631
|
7,567
|
6,508
|
6,909
|
5,147
|
11,699
|
13,643
|
9,785
|
7,210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,548
|
3,882
|
2,028
|
936
|
207
|
453
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
624
|
1,398
|
-
|
467
|
196
|
822
|
3,290
|
425
|
-
|
58
|
682
|
3,832
|
-
|
-
|
-
|
648
|
159
|
3,452
|
837
|
246
|
235
|
342
|
950
|
218
|
268
|
315
|
659
|
211
|
7,723
|
4,372
|
15,537
|
9,149
|
6,965
|
7,990
|
9,631
|
7,567
|
6,508
|
6,909
|
5,147
|
11,699
|
13,643
|
9,785
|
7,210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
8,967
|
8,172
|
9,122
|
10,579
|
11,904
|
9,643
|
12,135
|
9,739
|
12,371
|
11,485
|
14,125
|
13,101
|
15,491
|
14,722
|
15,371
|
14,223
|
15,412
|
18,969
|
18,363
|
17,508
|
16,398
|
17,968
|
19,255
|
13,432
|
13,536
|
15,319
|
14,956
|
16,327
|
17,383
|
2,935
|
1,817
|
3,716
|
3,410
|
2,002
|
2,365
|
2,587
|
4,060
|
3,994
|
3,304
|
2,429
|
4,145
|
5,211
|
3,822
|
11,139
|
7,863
|
5,835
|
8,936
|
9,010
|
11,195
|
5,900
|
9,799
|
7,826
|
5,345
|
|
商品及び製品
|
11,985
|
13,711
|
14,937
|
14,912
|
14,887
|
13,844
|
13,436
|
12,643
|
13,393
|
14,983
|
14,671
|
14,429
|
13,859
|
15,582
|
15,941
|
17,663
|
20,624
|
25,869
|
26,891
|
26,147
|
29,828
|
30,413
|
28,324
|
23,192
|
24,570
|
27,173
|
26,010
|
27,310
|
27,694
|
5,020
|
5,248
|
4,554
|
4,653
|
3,318
|
3,983
|
2,403
|
3,183
|
3,313
|
3,500
|
4,160
|
6,965
|
9,017
|
8,479
|
8,748
|
9,589
|
8,457
|
8,280
|
7,579
|
9,590
|
12,657
|
16,099
|
6,068
|
6,456
|
|
流動資産合計
|
23,712
|
25,429
|
25,748
|
27,522
|
29,312
|
26,777
|
30,890
|
26,145
|
29,387
|
30,546
|
33,756
|
33,979
|
32,421
|
33,742
|
35,150
|
34,869
|
39,265
|
51,189
|
48,779
|
46,188
|
49,139
|
52,040
|
51,840
|
47,332
|
48,662
|
53,238
|
50,826
|
46,924
|
56,008
|
68,309
|
25,291
|
20,014
|
16,173
|
14,524
|
17,176
|
13,956
|
15,153
|
14,995
|
12,597
|
25,135
|
32,162
|
31,080
|
26,451
|
33,036
|
31,908
|
26,541
|
30,315
|
27,683
|
34,314
|
33,015
|
31,454
|
56,657
|
38,626
|
|
有形固定資産
|
9,561
|
9,983
|
9,905
|
10,937
|
11,679
|
11,697
|
12,639
|
12,213
|
11,796
|
12,020
|
11,395
|
11,195
|
10,566
|
10,669
|
7,795
|
7,349
|
7,494
|
7,253
|
6,919
|
6,591
|
6,809
|
6,953
|
7,025
|
6,335
|
6,175
|
5,915
|
5,889
|
5,284
|
5,168
|
761
|
692
|
640
|
582
|
525
|
472
|
433
|
394
|
418
|
478
|
516
|
592
|
619
|
794
|
1,800
|
1,863
|
2,383
|
3,775
|
3,899
|
3,990
|
4,226
|
4,705
|
6,503
|
6,193
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
1,943
|
|
固定資産合計
|
23,393
|
23,409
|
23,890
|
24,656
|
26,291
|
26,096
|
27,664
|
27,716
|
27,155
|
27,314
|
26,552
|
38,859
|
38,490
|
38,282
|
37,427
|
32,070
|
33,134
|
32,269
|
31,149
|
31,220
|
30,945
|
30,639
|
29,909
|
22,558
|
26,798
|
26,159
|
26,580
|
25,588
|
25,870
|
10,700
|
14,685
|
8,105
|
7,517
|
7,437
|
7,014
|
7,331
|
7,133
|
7,083
|
8,454
|
2,792
|
2,821
|
3,036
|
2,994
|
4,139
|
3,949
|
4,154
|
5,446
|
5,339
|
4,992
|
5,009
|
8,604
|
9,294
|
8,850
|
|
総資産
|
47,105
|
48,838
|
49,638
|
52,178
|
55,603
|
52,873
|
58,554
|
53,861
|
56,542
|
57,860
|
60,308
|
72,838
|
70,911
|
72,024
|
72,577
|
66,939
|
72,399
|
83,458
|
79,928
|
77,408
|
80,084
|
82,679
|
81,749
|
69,890
|
75,460
|
79,397
|
77,406
|
72,512
|
81,878
|
79,009
|
39,976
|
28,119
|
23,690
|
21,961
|
24,190
|
21,287
|
22,286
|
22,078
|
21,051
|
27,927
|
34,983
|
34,116
|
29,445
|
37,175
|
35,857
|
30,695
|
35,761
|
33,022
|
39,306
|
38,024
|
40,058
|
65,951
|
47,476
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
303
|
780
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
20,773
|
21,185
|
21,226
|
20,639
|
23,907
|
21,002
|
17,912
|
12,345
|
15,857
|
16,456
|
18,878
|
24,262
|
27,251
|
29,468
|
36,431
|
38,308
|
33,284
|
44,313
|
42,337
|
43,740
|
45,659
|
47,391
|
51,672
|
45,684
|
49,142
|
54,396
|
52,239
|
52,416
|
54,601
|
61,058
|
22,588
|
9,891
|
8,745
|
6,197
|
7,484
|
5,538
|
6,867
|
8,457
|
6,936
|
6,582
|
14,719
|
15,696
|
12,299
|
18,962
|
17,614
|
12,178
|
16,613
|
18,262
|
20,806
|
21,875
|
22,351
|
29,978
|
12,475
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,524
|
6,209
|
5,452
|
9,539
|
5,978
|
5,361
|
96
|
21
|
5,249
|
5,053
|
4,079
|
4,005
|
4,830
|
4,778
|
-
|
4,153
|
3,817
|
3,449
|
3,127
|
2,619
|
2,324
|
-
|
-
|
-
|
-
|
1,407
|
1,107
|
633
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
12,317
|
12,885
|
12,640
|
13,624
|
12,872
|
12,116
|
11,676
|
10,724
|
9,879
|
9,576
|
8,715
|
17,742
|
14,408
|
13,841
|
8,156
|
1,237
|
10,726
|
10,531
|
8,742
|
7,469
|
7,916
|
7,322
|
2,709
|
6,704
|
9,376
|
8,859
|
8,939
|
8,145
|
9,896
|
4,195
|
2,854
|
1,793
|
1,429
|
2,501
|
2,103
|
1,890
|
1,176
|
1,073
|
1,943
|
1,793
|
1,426
|
1,440
|
1,304
|
1,280
|
1,059
|
833
|
649
|
542
|
441
|
361
|
3,027
|
544
|
488
|
|
総負債
|
33,090
|
34,070
|
33,866
|
34,263
|
36,779
|
33,118
|
29,588
|
23,069
|
25,736
|
26,032
|
27,593
|
42,004
|
41,659
|
43,309
|
44,587
|
39,545
|
44,010
|
54,844
|
51,079
|
51,209
|
53,575
|
54,713
|
54,381
|
52,388
|
58,518
|
63,255
|
61,178
|
60,561
|
64,497
|
65,253
|
25,442
|
11,684
|
10,174
|
8,698
|
9,587
|
7,428
|
8,043
|
9,530
|
8,879
|
8,375
|
16,145
|
17,136
|
13,603
|
20,242
|
18,673
|
13,011
|
17,262
|
18,804
|
21,247
|
22,236
|
25,378
|
30,522
|
12,963
|
|
資本金及び資本剰余金
|
7,736
|
7,801
|
7,866
|
8,071
|
8,149
|
8,190
|
16,091
|
16,171
|
16,208
|
16,261
|
16,319
|
18,377
|
18,438
|
18,495
|
22,498
|
23,162
|
23,216
|
23,168
|
23,196
|
23,224
|
23,313
|
23,454
|
23,662
|
23,810
|
23,958
|
23,956
|
23,970
|
23,975
|
23,980
|
23,983
|
23,985
|
23,987
|
23,989
|
23,989
|
23,990
|
23,990
|
24,023
|
23,014
|
23,072
|
31,850
|
31,924
|
32,583
|
32,726
|
32,869
|
33,012
|
33,831
|
33,622
|
33,847
|
38,723
|
38,735
|
38,748
|
35,429
|
35,442
|
|
利益剰余金
|
7,294
|
7,790
|
8,546
|
10,780
|
11,693
|
12,955
|
13,963
|
16,050
|
16,640
|
16,942
|
18,724
|
15,782
|
15,557
|
14,740
|
11,189
|
9,901
|
10,470
|
10,664
|
10,986
|
8,838
|
8,971
|
10,280
|
9,516
|
-506
|
-1,037
|
-1,833
|
-1,775
|
-6,127
|
-480
|
-4,502
|
2,490
|
-7,566
|
-10,487
|
-10,740
|
-9,401
|
-10,145
|
-9,794
|
-10,480
|
-10,914
|
-12,312
|
-13,100
|
-15,617
|
-16,898
|
-15,950
|
-15,828
|
-16,147
|
-15,123
|
-19,629
|
-20,664
|
-22,947
|
-24,068
|
-
|
-929
|
|
株主資本
|
14,015
|
14,768
|
15,772
|
17,915
|
18,824
|
19,755
|
28,966
|
30,792
|
30,806
|
31,828
|
32,715
|
30,834
|
29,252
|
28,715
|
27,990
|
27,394
|
28,389
|
28,614
|
28,849
|
26,199
|
26,509
|
27,966
|
27,368
|
17,502
|
16,942
|
16,142
|
16,228
|
11,951
|
17,381
|
13,756
|
14,534
|
16,435
|
13,516
|
13,263
|
14,603
|
13,859
|
14,243
|
12,548
|
12,172
|
19,552
|
18,838
|
16,980
|
15,842
|
16,933
|
17,184
|
17,684
|
18,499
|
14,218
|
18,059
|
15,788
|
14,680
|
35,429
|
34,513
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,524
|
6,209
|
5,452
|
9,539
|
5,978
|
5,361
|
96
|
165
|
5,249
|
5,053
|
4,079
|
4,005
|
4,830
|
4,778
|
-
|
4,153
|
3,817
|
3,449
|
3,127
|
3,793
|
2,324
|
-
|
-
|
-
|
-
|
1,407
|
1,410
|
1,413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,151
|
4,770
|
5,707
|
-
|
-
|
-
|
-483
|
5,090
|
1,601
|
3,242
|
3,759
|
4,595
|
4,436
|
-
|
3,935
|
3,549
|
3,134
|
2,468
|
3,582
|
-5,399
|
-
|
-
|
-
|
-
|
-6,583
|
-8,221
|
-6,154
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21.18
|
19.51
|
16.67
|
30.94
|
20.44
|
18.67
|
0.34
|
0.6
|
18.49
|
17.66
|
14.14
|
15.29
|
18.22
|
17.09
|
-
|
23.73
|
22.53
|
21.37
|
19.27
|
31.74
|
13.37
|
-
|
-
|
-
|
-
|
10.61
|
9.66
|
10.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|