|
(単位:千ドル)
|
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
|
3Q25
|
|
現金同等物
|
106,469
|
105,557
|
77,861
|
68,531
|
64,448
|
68,323
|
75,712
|
90,117
|
88,295
|
83,247
|
81,743
|
84,177
|
76,421
|
87,940
|
114,100
|
60,468
|
60,660
|
50,750
|
54,802
|
53,710
|
53,566
|
37,496
|
41,744
|
49,571
|
50,367
|
42,406
|
47,089
|
64,700
|
70,519
|
62,447
|
67,004
|
62,522
|
70,517
|
76,124
|
97,139
|
107,509
|
102,244
|
102,647
|
103,202
|
110,318
|
105,928
|
115,035
|
109,463
|
96,439
|
88,382
|
79,104
|
62,962
|
73,677
|
56,305
|
45,520
|
39,602
|
50,488
|
24,982
|
57,835
|
81,815
|
|
有価証券
|
38,831
|
38,946
|
37,532
|
36,736
|
39,145
|
39,445
|
38,067
|
37,847
|
38,363
|
39,243
|
38,308
|
38,630
|
39,456
|
27,951
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
145,300
|
144,503
|
115,393
|
105,267
|
103,593
|
107,768
|
113,779
|
127,964
|
126,658
|
122,490
|
120,051
|
122,807
|
115,877
|
115,891
|
114,100
|
60,468
|
60,660
|
50,750
|
54,802
|
53,710
|
53,566
|
37,496
|
41,744
|
49,571
|
50,367
|
42,406
|
47,089
|
64,700
|
70,519
|
62,447
|
67,004
|
62,522
|
70,517
|
76,124
|
97,139
|
107,509
|
102,244
|
102,647
|
103,202
|
110,318
|
105,928
|
115,035
|
109,463
|
96,439
|
88,382
|
79,104
|
62,962
|
73,677
|
56,305
|
45,520
|
39,602
|
50,488
|
24,982
|
57,835
|
81,815
|
|
売掛金
|
56,982
|
50,551
|
50,030
|
52,830
|
44,912
|
41,196
|
44,875
|
38,391
|
40,320
|
35,072
|
42,013
|
41,979
|
41,106
|
41,115
|
44,961
|
46,240
|
45,861
|
40,544
|
49,500
|
47,218
|
44,303
|
41,118
|
43,107
|
44,059
|
48,895
|
48,717
|
69,066
|
68,492
|
65,668
|
63,122
|
67,494
|
75,628
|
74,615
|
69,612
|
73,367
|
64,472
|
69,100
|
71,277
|
82,331
|
87,928
|
88,421
|
64,175
|
77,777
|
81,429
|
75,487
|
71,412
|
105,606
|
67,748
|
67,684
|
74,727
|
99,639
|
111,786
|
173,904
|
150,360
|
137,241
|
|
流動資産合計
|
215,306
|
209,414
|
181,713
|
173,536
|
163,950
|
169,015
|
176,154
|
177,731
|
177,702
|
163,679
|
170,794
|
176,656
|
169,740
|
168,897
|
171,273
|
118,377
|
112,748
|
98,138
|
111,454
|
107,983
|
105,558
|
85,437
|
91,981
|
99,855
|
106,489
|
97,921
|
123,229
|
137,624
|
141,484
|
130,496
|
140,254
|
143,378
|
151,300
|
150,970
|
179,260
|
185,572
|
184,842
|
181,379
|
194,071
|
206,176
|
202,815
|
185,010
|
193,573
|
182,792
|
169,081
|
155,730
|
177,297
|
151,204
|
132,679
|
128,079
|
146,766
|
169,087
|
206,456
|
219,269
|
228,384
|
|
有形固定資産
|
9,650
|
9,453
|
9,211
|
8,755
|
8,430
|
8,012
|
7,591
|
9,707
|
10,946
|
10,866
|
10,997
|
11,126
|
10,088
|
9,405
|
8,811
|
8,565
|
8,733
|
8,678
|
8,282
|
7,678
|
7,273
|
6,930
|
6,277
|
5,613
|
5,181
|
4,687
|
4,259
|
4,211
|
4,126
|
4,575
|
4,810
|
5,410
|
5,400
|
5,682
|
5,748
|
5,657
|
6,117
|
6,650
|
6,810
|
6,849
|
7,333
|
8,469
|
8,875
|
9,311
|
11,229
|
13,069
|
15,143
|
16,749
|
19,504
|
20,604
|
20,633
|
19,858
|
18,913
|
17,732
|
17,000
|
|
固定資産合計
|
317,428
|
319,602
|
331,865
|
333,624
|
326,354
|
258,357
|
252,145
|
251,816
|
248,067
|
209,542
|
203,446
|
100,187
|
95,456
|
91,350
|
87,939
|
86,776
|
84,467
|
90,993
|
88,129
|
85,119
|
82,905
|
80,535
|
78,169
|
74,453
|
72,596
|
85,351
|
83,770
|
82,672
|
81,574
|
157,253
|
158,054
|
181,233
|
190,958
|
188,434
|
181,252
|
172,835
|
232,270
|
233,678
|
248,424
|
243,339
|
239,118
|
242,581
|
240,190
|
237,117
|
236,446
|
236,163
|
235,182
|
185,951
|
188,286
|
192,838
|
202,485
|
199,459
|
194,716
|
190,378
|
188,851
|
|
総資産
|
532,734
|
529,016
|
513,578
|
507,160
|
490,304
|
427,372
|
428,299
|
429,547
|
425,769
|
373,221
|
374,240
|
276,843
|
265,196
|
260,247
|
259,212
|
205,153
|
197,215
|
189,131
|
199,583
|
193,102
|
188,463
|
165,972
|
170,150
|
174,308
|
179,085
|
183,272
|
206,999
|
220,296
|
223,058
|
287,749
|
298,308
|
324,611
|
342,258
|
339,404
|
360,512
|
358,407
|
417,112
|
415,057
|
442,495
|
449,515
|
441,933
|
427,591
|
433,763
|
419,909
|
405,527
|
391,893
|
412,479
|
337,155
|
320,965
|
320,917
|
349,251
|
368,546
|
401,172
|
409,647
|
417,235
|
|
買掛金
|
28,055
|
24,056
|
24,228
|
22,870
|
20,074
|
18,506
|
16,785
|
18,722
|
20,593
|
17,890
|
19,449
|
19,517
|
19,135
|
21,610
|
20,823
|
20,425
|
19,407
|
17,460
|
22,489
|
19,814
|
20,569
|
20,422
|
20,874
|
25,205
|
27,411
|
25,381
|
30,343
|
32,506
|
34,129
|
34,759
|
35,173
|
37,093
|
40,020
|
34,298
|
40,065
|
36,759
|
47,596
|
37,748
|
39,848
|
45,231
|
48,354
|
39,139
|
39,667
|
42,410
|
40,916
|
37,840
|
41,279
|
37,926
|
34,286
|
33,783
|
40,621
|
48,204
|
60,404
|
55,357
|
55,819
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
49
|
50
|
15,000
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
72,509
|
68,568
|
68,530
|
70,314
|
58,264
|
59,949
|
63,548
|
66,691
|
65,545
|
57,353
|
63,648
|
66,244
|
62,864
|
66,005
|
70,840
|
48,828
|
45,863
|
41,997
|
53,399
|
63,719
|
60,446
|
44,977
|
48,099
|
52,554
|
54,411
|
55,879
|
69,815
|
68,032
|
66,025
|
68,146
|
75,037
|
83,699
|
87,573
|
82,712
|
90,896
|
85,837
|
104,598
|
97,785
|
111,712
|
115,611
|
110,456
|
96,656
|
104,270
|
109,579
|
104,377
|
96,174
|
112,793
|
89,820
|
83,257
|
85,035
|
109,114
|
126,398
|
157,888
|
159,691
|
156,674
|
|
長期借入金
|
89,424
|
97,600
|
94,992
|
92,167
|
89,180
|
85,037
|
81,294
|
77,249
|
73,104
|
69,445
|
64,524
|
59,565
|
54,679
|
49,764
|
44,848
|
15,000
|
15,000
|
15,000
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
94,306
|
102,861
|
100,408
|
98,489
|
96,181
|
91,859
|
88,133
|
83,961
|
79,448
|
75,725
|
70,633
|
65,448
|
60,401
|
55,394
|
50,415
|
20,740
|
20,641
|
20,529
|
20,409
|
4,631
|
4,512
|
4,381
|
3,733
|
3,672
|
3,533
|
2,486
|
3,518
|
3,938
|
4,008
|
8,397
|
9,018
|
18,083
|
26,594
|
22,821
|
20,409
|
16,626
|
39,226
|
37,866
|
42,216
|
38,756
|
31,782
|
32,290
|
28,030
|
24,330
|
17,894
|
15,923
|
15,159
|
17,534
|
15,372
|
20,629
|
25,173
|
25,323
|
23,466
|
25,704
|
25,086
|
|
総負債
|
166,815
|
171,429
|
168,938
|
168,803
|
154,445
|
151,808
|
151,681
|
150,652
|
144,993
|
133,078
|
134,281
|
131,692
|
123,265
|
121,399
|
121,255
|
69,568
|
66,504
|
62,526
|
73,808
|
68,350
|
64,958
|
49,358
|
51,832
|
56,226
|
57,944
|
58,365
|
73,333
|
71,970
|
70,033
|
76,543
|
84,055
|
101,782
|
114,167
|
105,533
|
111,305
|
102,463
|
143,824
|
135,651
|
153,928
|
154,367
|
142,238
|
128,946
|
132,300
|
133,909
|
122,271
|
112,097
|
127,952
|
107,354
|
98,629
|
105,664
|
134,287
|
151,721
|
181,354
|
185,395
|
181,760
|
|
資本金及び資本剰余金
|
50
|
50
|
44
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
44
|
44
|
44
|
44
|
45
|
45
|
45
|
45
|
45
|
46
|
46
|
45
|
45
|
46
|
46
|
47
|
48
|
49
|
50
|
50
|
50
|
51
|
52
|
52
|
52
|
53
|
53
|
54
|
54
|
54
|
55
|
55
|
53
|
54
|
54
|
54
|
54
|
55
|
55
|
55
|
55
|
56
|
57
|
58
|
|
利益剰余金
|
112,872
|
117,305
|
120,178
|
120,379
|
120,243
|
56,751
|
54,589
|
53,007
|
52,068
|
8,039
|
5,366
|
-93,397
|
-99,684
|
-105,161
|
-108,377
|
-113,405
|
-119,484
|
-125,537
|
-128,418
|
-132,825
|
-136,394
|
-144,244
|
-143,665
|
-145,033
|
-143,588
|
-141,641
|
-134,524
|
-129,103
|
-123,806
|
-70,980
|
-70,039
|
-66,623
|
-65,491
|
-63,942
|
-50,023
|
-48,521
|
-33,840
|
-33,374
|
-28,337
|
-24,966
|
-21,873
|
-27,501
|
-25,271
|
-30,214
|
-34,731
|
-42,710
|
-43,189
|
-99,080
|
-109,645
|
-121,199
|
-128,247
|
-130,411
|
-131,777
|
-133,326
|
-128,910
|
|
株主資本
|
365,919
|
357,587
|
344,640
|
338,357
|
335,859
|
275,564
|
276,618
|
278,895
|
280,776
|
240,143
|
239,959
|
145,151
|
141,931
|
138,848
|
137,957
|
135,585
|
130,711
|
126,605
|
125,775
|
124,752
|
123,505
|
116,614
|
118,318
|
118,082
|
121,141
|
124,907
|
133,666
|
148,326
|
153,025
|
211,206
|
214,253
|
222,829
|
228,091
|
233,871
|
249,207
|
255,944
|
273,288
|
279,406
|
288,567
|
295,148
|
299,695
|
298,645
|
301,463
|
286,000
|
283,256
|
279,796
|
284,527
|
229,801
|
222,336
|
215,253
|
214,964
|
216,825
|
219,818
|
224,252
|
235,475
|
|
有利子負債合計
|
89,424
|
97,600
|
94,992
|
92,167
|
89,180
|
85,037
|
81,294
|
77,249
|
73,104
|
69,445
|
64,524
|
59,565
|
54,679
|
49,764
|
44,848
|
15,049
|
15,049
|
15,049
|
15,050
|
15,000
|
15,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-55,876
|
-46,903
|
-20,401
|
-13,100
|
-14,413
|
-22,731
|
-32,485
|
-50,715
|
-53,554
|
-53,045
|
-55,527
|
-63,242
|
-61,198
|
-66,127
|
-69,252
|
-45,419
|
-45,611
|
-35,701
|
-39,752
|
-38,710
|
-38,566
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
24.44
|
27.29
|
27.56
|
27.24
|
26.55
|
30.86
|
29.39
|
27.7
|
26.04
|
28.92
|
26.89
|
41.04
|
38.53
|
35.84
|
32.51
|
11.1
|
11.51
|
11.89
|
11.97
|
12.02
|
12.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|