|
(単位:千ドル)
|
1Q12
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
現金同等物
|
73,829
|
76,731
|
73,829
|
80,115
|
99,125
|
104,464
|
105,031
|
106,983
|
67,948
|
53,685
|
46,229
|
32,919
|
33,870
|
34,496
|
29,528
|
22,595
|
12,958
|
8,661
|
9,504
|
11,828
|
17,024
|
16,848
|
11,936
|
13,439
|
12,270
|
29,112
|
18,309
|
17,398
|
33,137
|
24,644
|
23,207
|
4,335
|
5,493
|
26,783
|
25,921
|
26,247
|
26,175
|
25,665
|
25,754
|
24,549
|
25,860
|
17,543
|
16,960
|
20,603
|
|
現金 + 有価証券
|
73,829
|
76,731
|
73,829
|
80,115
|
99,125
|
104,464
|
105,031
|
106,983
|
67,948
|
53,685
|
46,229
|
32,919
|
33,870
|
34,496
|
29,528
|
22,595
|
12,958
|
8,661
|
9,504
|
11,828
|
17,024
|
16,848
|
11,936
|
13,439
|
12,270
|
29,112
|
18,309
|
17,398
|
33,137
|
24,644
|
23,207
|
4,335
|
5,493
|
26,783
|
25,921
|
26,247
|
26,175
|
25,665
|
25,754
|
24,549
|
25,860
|
17,543
|
16,960
|
20,603
|
|
売掛金
|
96,825
|
86,967
|
87,097
|
105,121
|
101,605
|
90,465
|
92,882
|
110,628
|
124,159
|
97,329
|
92,263
|
101,269
|
105,959
|
90,533
|
107,910
|
107,477
|
116,056
|
109,418
|
105,771
|
76,304
|
79,571
|
67,329
|
71,390
|
74,877
|
70,370
|
49,339
|
62,712
|
69,440
|
73,102
|
57,895
|
63,098
|
66,070
|
69,354
|
64,909
|
61,309
|
72,911
|
72,464
|
66,245
|
51,529
|
60,020
|
67,788
|
61,364
|
51,073
|
61,373
|
|
流動資産合計
|
282,667
|
262,728
|
254,840
|
270,315
|
274,095
|
266,472
|
271,807
|
293,121
|
281,974
|
239,767
|
230,884
|
204,465
|
211,591
|
191,763
|
203,870
|
192,622
|
188,325
|
177,584
|
175,073
|
139,149
|
133,586
|
141,081
|
129,043
|
135,874
|
135,827
|
133,309
|
143,444
|
146,636
|
156,066
|
140,696
|
150,168
|
140,931
|
145,197
|
164,752
|
150,439
|
172,069
|
153,055
|
149,651
|
134,077
|
141,388
|
131,784
|
118,732
|
108,853
|
113,828
|
|
有形固定資産
|
25,365
|
20,216
|
19,437
|
18,457
|
17,574
|
17,262
|
16,261
|
15,292
|
14,653
|
14,401
|
14,697
|
13,893
|
12,939
|
12,172
|
12,353
|
11,591
|
11,186
|
10,455
|
10,745
|
8,925
|
8,773
|
8,003
|
8,606
|
8,546
|
9,046
|
9,980
|
9,655
|
9,855
|
10,051
|
9,068
|
12,295
|
13,020
|
12,853
|
14,093
|
15,973
|
16,794
|
16,555
|
15,583
|
14,621
|
13,251
|
12,028
|
10,988
|
11,334
|
11,268
|
|
固定資産合計
|
132,223
|
95,682
|
92,955
|
89,959
|
87,703
|
84,744
|
82,376
|
80,826
|
76,781
|
74,854
|
74,501
|
73,736
|
17,955
|
16,987
|
17,028
|
37,039
|
36,702
|
35,448
|
36,077
|
15,045
|
21,405
|
31,023
|
29,217
|
29,429
|
30,168
|
31,634
|
29,837
|
39,145
|
38,858
|
37,484
|
48,290
|
46,705
|
56,438
|
56,919
|
59,243
|
60,328
|
60,602
|
60,833
|
60,727
|
57,817
|
55,831
|
54,357
|
54,293
|
54,228
|
|
総資産
|
414,890
|
358,410
|
347,795
|
360,274
|
361,798
|
351,216
|
354,183
|
373,947
|
358,755
|
314,621
|
305,385
|
278,201
|
229,546
|
208,750
|
220,898
|
229,661
|
225,027
|
213,032
|
211,150
|
154,194
|
154,991
|
172,104
|
158,260
|
165,303
|
165,995
|
164,943
|
173,281
|
185,781
|
194,924
|
178,180
|
198,458
|
187,636
|
201,635
|
221,671
|
209,682
|
232,397
|
213,657
|
210,484
|
194,804
|
199,205
|
187,615
|
173,089
|
163,146
|
168,056
|
|
買掛金
|
50,846
|
35,274
|
33,417
|
38,994
|
41,792
|
38,780
|
42,157
|
51,081
|
54,367
|
35,855
|
56,707
|
41,666
|
46,136
|
37,593
|
50,859
|
49,272
|
41,611
|
45,007
|
48,488
|
45,021
|
38,774
|
39,986
|
39,354
|
44,643
|
36,949
|
26,957
|
37,834
|
30,027
|
35,245
|
31,946
|
36,991
|
42,041
|
34,220
|
33,867
|
34,263
|
41,788
|
35,716
|
30,560
|
26,946
|
22,426
|
26,087
|
31,509
|
30,789
|
34,704
|
|
一年内返済予定の長期借入金
|
1,016
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
0
|
0
|
-
|
-
|
-
|
127,514
|
1,500
|
1,650
|
1,650
|
1,650
|
-
|
925
|
1,388
|
1,850
|
1,850
|
11,850
|
3,125
|
3,750
|
4,375
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
82,681
|
82,587
|
82,496
|
5,000
|
1,579
|
98,609
|
|
流動負債合計
|
192,365
|
182,168
|
175,376
|
180,561
|
190,555
|
183,341
|
184,773
|
327,884
|
298,229
|
265,204
|
203,699
|
171,258
|
179,656
|
164,550
|
173,751
|
231,861
|
230,355
|
228,834
|
223,412
|
310,701
|
169,100
|
168,200
|
151,708
|
152,019
|
158,254
|
134,208
|
144,951
|
144,993
|
159,090
|
153,246
|
152,426
|
156,147
|
157,815
|
141,822
|
137,141
|
150,836
|
152,596
|
142,855
|
231,299
|
241,236
|
249,944
|
155,608
|
134,601
|
305,544
|
|
長期借入金
|
98,051
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72,239
|
-
|
60,219
|
70,631
|
-
|
137,073
|
146,122
|
153,600
|
152,414
|
-
|
169,705
|
171,010
|
178,276
|
90,890
|
81,305
|
101,368
|
97,928
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
279,980
|
253,551
|
253,211
|
259,342
|
258,643
|
256,469
|
255,612
|
122,735
|
120,964
|
117,410
|
180,145
|
183,809
|
176,829
|
173,260
|
170,570
|
114,354
|
110,671
|
102,196
|
112,072
|
45,141
|
182,129
|
206,420
|
209,662
|
208,751
|
206,266
|
226,236
|
224,570
|
234,764
|
148,079
|
137,864
|
162,025
|
154,272
|
170,503
|
148,636
|
151,883
|
158,614
|
147,949
|
161,709
|
57,938
|
59,900
|
59,169
|
158,732
|
181,948
|
57,567
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
355,842
|
351,229
|
374,620
|
361,370
|
360,770
|
364,520
|
360,444
|
369,521
|
379,757
|
307,169
|
291,110
|
314,451
|
310,419
|
328,318
|
290,458
|
289,024
|
309,450
|
300,545
|
304,564
|
289,237
|
301,136
|
309,113
|
314,340
|
316,549
|
363,111
|
|
資本金及び資本剰余金
|
2,301
|
2,435
|
2,479
|
2,482
|
2,504
|
2,508
|
2,555
|
2,562
|
2,582
|
2,587
|
2,639
|
2,641
|
332
|
2,665
|
2,712
|
2,712
|
340
|
341
|
347
|
483,852
|
493,705
|
500,571
|
368
|
399
|
399
|
399
|
408
|
416
|
570
|
573
|
593
|
599
|
605
|
907
|
922
|
932
|
936
|
938
|
956
|
959
|
48
|
959
|
49
|
53
|
|
利益剰余金
|
-461,814
|
-516,623
|
-524,583
|
-526,998
|
-540,071
|
-544,395
|
-543,147
|
-536,216
|
-523,311
|
-534,066
|
-545,293
|
-545,592
|
-597,994
|
-601,789
|
-597,963
|
-591,382
|
-593,295
|
-596,969
|
-604,832
|
-684,257
|
-688,543
|
-701,761
|
-704,076
|
-699,327
|
-703,164
|
-713,900
|
-718,492
|
-721,161
|
-738,623
|
-742,776
|
-752,029
|
-763,089
|
-770,903
|
-781,123
|
-793,067
|
-795,237
|
-808,846
|
-819,422
|
-798,567
|
-808,436
|
-827,380
|
-848,200
|
-861,727
|
-933,160
|
|
株主資本
|
-57,455
|
-77,309
|
-80,792
|
-79,629
|
-87,400
|
-88,594
|
-86,202
|
-76,672
|
-60,438
|
-67,993
|
-78,459
|
-76,866
|
-126,939
|
-129,060
|
-123,423
|
-116,554
|
-115,999
|
-117,998
|
-124,334
|
-201,648
|
-196,238
|
-202,516
|
-203,110
|
-195,467
|
-198,525
|
-195,501
|
-196,240
|
-193,976
|
-112,245
|
-112,930
|
-115,993
|
-122,783
|
-126,683
|
-68,787
|
-79,342
|
-77,053
|
-86,888
|
-94,080
|
-94,433
|
-101,931
|
-121,498
|
-141,251
|
-153,403
|
-195,055
|
|
有利子負債合計
|
99,067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
0
|
72,239
|
-
|
61,734
|
76,491
|
255,028
|
138,573
|
147,772
|
155,250
|
154,064
|
-
|
170,630
|
172,398
|
180,126
|
92,740
|
93,155
|
104,493
|
101,678
|
93,823
|
74,195
|
73,250
|
72,306
|
71,354
|
82,814
|
82,681
|
82,587
|
82,496
|
5,000
|
1,579
|
98,609
|
|
純有利子負債
|
25,238
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-34,196
|
-29,528
|
49,644
|
-
|
53,073
|
66,987
|
243,200
|
121,549
|
130,924
|
143,314
|
140,625
|
-
|
141,518
|
154,089
|
162,728
|
59,603
|
68,511
|
81,286
|
97,343
|
88,330
|
47,412
|
47,329
|
46,059
|
45,179
|
57,149
|
56,927
|
58,038
|
56,636
|
-12,543
|
-15,381
|
78,006
|
|
DEレシオ(%)
|
-172.43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.23
|
-0.0
|
-61.98
|
-
|
-52.32
|
-61.52
|
-126.47
|
-70.61
|
-72.97
|
-76.44
|
-78.82
|
-
|
-87.28
|
-87.85
|
-92.86
|
-82.62
|
-82.49
|
-90.09
|
-82.81
|
-74.06
|
-107.86
|
-92.32
|
-93.84
|
-82.12
|
-88.03
|
-87.56
|
-81.02
|
-67.9
|
-3.54
|
-1.03
|
-50.55
|