|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
現金同等物
|
51,069
|
65,875
|
101,870
|
128,389
|
128,672
|
98,509
|
73,077
|
52,407
|
58,997
|
145,506
|
83,820
|
40,922
|
26,454
|
113,532
|
41,675
|
25,955
|
94,997
|
83,068
|
70,223
|
63,463
|
24,786
|
92,750
|
98,067
|
101,293
|
70,207
|
87,788
|
65,255
|
25,144
|
32,876
|
45,070
|
65,000
|
69,859
|
59,441
|
66,257
|
60,484
|
48,540
|
32,757
|
54,047
|
31,556
|
20,730
|
27,486
|
26,240
|
41,011
|
21,531
|
18,371
|
37,912
|
27,799
|
11,999
|
15,379
|
40,560
|
13,977
|
39,370
|
44,830
|
44,450
|
54,084
|
|
現金 + 有価証券
|
51,069
|
65,875
|
101,870
|
128,389
|
128,672
|
98,509
|
73,077
|
52,407
|
58,997
|
145,506
|
83,820
|
40,922
|
26,454
|
113,532
|
41,675
|
25,955
|
94,997
|
83,068
|
70,223
|
63,463
|
24,786
|
92,750
|
98,067
|
101,293
|
70,207
|
87,788
|
65,255
|
25,144
|
32,876
|
45,070
|
65,000
|
69,859
|
59,441
|
66,257
|
60,484
|
48,540
|
32,757
|
54,047
|
31,556
|
20,730
|
27,486
|
26,240
|
41,011
|
21,531
|
18,371
|
37,912
|
27,799
|
11,999
|
15,379
|
40,560
|
13,977
|
39,370
|
44,830
|
44,450
|
54,084
|
|
売掛金
|
77,798
|
9,042
|
10,125
|
12,326
|
14,385
|
12,987
|
10,783
|
11,004
|
20,610
|
4,034
|
8,700
|
10,170
|
33,534
|
4,086
|
7,245
|
37,918
|
28,824
|
39,708
|
18,321
|
16,530
|
30,292
|
25,207
|
22,167
|
15,433
|
17,098
|
7,581
|
12,911
|
25,665
|
38,886
|
18,218
|
9,290
|
12,880
|
8,735
|
6,991
|
5,718
|
6,789
|
10,293
|
13,883
|
6,217
|
8,505
|
7,733
|
9,571
|
22,088
|
23,488
|
12,174
|
9,571
|
8,667
|
21,493
|
10,697
|
6,408
|
35,040
|
12,815
|
24,319
|
12,506
|
18,361
|
|
商品及び製品
|
72,107
|
92,354
|
72,877
|
77,753
|
56,546
|
73,842
|
75,824
|
78,743
|
66,884
|
66,340
|
83,152
|
82,159
|
103,520
|
82,259
|
159,677
|
150,288
|
141,676
|
115,354
|
136,363
|
136,079
|
144,658
|
97,904
|
77,501
|
74,092
|
70,263
|
45,292
|
46,685
|
60,393
|
62,693
|
64,562
|
52,700
|
61,788
|
55,656
|
25,092
|
41,121
|
47,116
|
60,186
|
38,831
|
37,054
|
48,783
|
44,635
|
56,012
|
58,476
|
75,845
|
84,218
|
64,317
|
80,861
|
88,769
|
122,071
|
125,022
|
109,778
|
64,479
|
84,812
|
75,281
|
79,109
|
|
流動資産合計
|
225,300
|
183,178
|
200,287
|
252,972
|
237,916
|
261,225
|
224,028
|
226,824
|
225,481
|
297,388
|
280,104
|
246,749
|
264,815
|
273,165
|
284,397
|
285,695
|
320,916
|
280,681
|
272,172
|
262,707
|
243,068
|
241,170
|
243,666
|
234,348
|
220,228
|
199,947
|
205,349
|
218,434
|
210,400
|
155,833
|
138,029
|
153,513
|
132,010
|
109,679
|
116,654
|
121,592
|
118,647
|
120,978
|
97,223
|
109,841
|
124,592
|
136,726
|
167,978
|
150,480
|
131,921
|
128,888
|
131,648
|
140,640
|
157,699
|
180,421
|
170,818
|
127,113
|
168,115
|
145,031
|
172,977
|
|
有形固定資産
|
37,701
|
36,832
|
35,984
|
35,743
|
38,710
|
39,343
|
50,790
|
50,873
|
49,740
|
39,396
|
39,219
|
40,207
|
41,541
|
43,239
|
44,627
|
49,846
|
44,055
|
42,596
|
44,136
|
47,266
|
48,065
|
46,347
|
44,405
|
42,025
|
40,036
|
38,253
|
53,023
|
50,277
|
47,273
|
45,317
|
43,406
|
40,396
|
38,912
|
38,564
|
39,285
|
39,469
|
19,443
|
19,642
|
19,516
|
19,790
|
18,927
|
18,236
|
18,515
|
19,284
|
21,137
|
23,248
|
24,783
|
26,624
|
29,344
|
31,258
|
30,673
|
30,489
|
30,461
|
30,107
|
28,839
|
|
固定資産合計
|
154,090
|
147,175
|
145,176
|
127,781
|
125,440
|
127,340
|
135,298
|
137,042
|
129,731
|
120,331
|
124,832
|
124,812
|
116,252
|
112,087
|
109,239
|
111,307
|
107,485
|
126,223
|
104,229
|
105,860
|
112,697
|
98,085
|
95,654
|
94,343
|
98,303
|
95,957
|
112,281
|
111,439
|
114,103
|
133,904
|
206,054
|
184,125
|
157,277
|
135,523
|
134,448
|
132,192
|
92,458
|
61,764
|
60,847
|
60,217
|
59,513
|
63,938
|
62,772
|
61,874
|
61,130
|
70,850
|
71,021
|
67,604
|
71,610
|
79,038
|
77,851
|
80,108
|
77,834
|
79,185
|
77,491
|
|
総資産
|
379,390
|
330,353
|
345,463
|
380,753
|
363,356
|
388,565
|
359,326
|
363,866
|
355,212
|
417,719
|
404,936
|
371,561
|
381,067
|
385,252
|
393,636
|
397,002
|
428,401
|
406,904
|
376,401
|
368,567
|
355,765
|
339,255
|
339,320
|
328,691
|
318,531
|
295,904
|
317,630
|
329,873
|
324,503
|
289,737
|
344,083
|
337,638
|
289,287
|
245,202
|
251,102
|
253,784
|
211,105
|
182,742
|
158,070
|
170,058
|
184,105
|
200,664
|
230,750
|
212,354
|
193,051
|
199,738
|
202,669
|
208,244
|
229,309
|
259,459
|
248,669
|
207,221
|
245,949
|
224,216
|
250,468
|
|
買掛金
|
30,188
|
38,476
|
28,110
|
51,947
|
29,350
|
33,453
|
18,277
|
13,797
|
20,888
|
16,016
|
20,059
|
38,342
|
65,202
|
34,010
|
44,453
|
65,037
|
59,136
|
34,304
|
41,115
|
39,141
|
32,978
|
34,536
|
33,302
|
28,678
|
32,043
|
23,329
|
26,273
|
38,600
|
42,498
|
34,749
|
30,586
|
30,141
|
23,994
|
11,713
|
19,653
|
18,054
|
20,606
|
18,654
|
27,168
|
34,612
|
28,335
|
41,185
|
46,482
|
46,767
|
44,428
|
48,449
|
55,766
|
41,778
|
51,611
|
84,417
|
75,918
|
45,102
|
74,355
|
49,574
|
64,709
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,950
|
15,825
|
17,605
|
19,315
|
20,518
|
10,161
|
-
|
-
|
-
|
-
|
40,742
|
40,548
|
22,293
|
-
|
29,415
|
30,002
|
-
|
-
|
2,875
|
2,875
|
|
流動負債合計
|
111,934
|
64,818
|
69,698
|
97,136
|
71,701
|
96,576
|
70,795
|
75,081
|
67,696
|
147,228
|
138,170
|
102,729
|
104,900
|
98,325
|
104,701
|
93,224
|
101,255
|
72,557
|
84,507
|
78,426
|
66,669
|
54,135
|
54,460
|
46,091
|
49,205
|
40,317
|
51,391
|
67,512
|
69,958
|
62,050
|
68,821
|
69,390
|
61,733
|
49,430
|
74,576
|
99,477
|
103,518
|
71,149
|
61,849
|
69,529
|
62,699
|
69,320
|
91,904
|
86,118
|
64,289
|
105,985
|
112,079
|
96,885
|
85,457
|
137,361
|
122,066
|
68,126
|
104,849
|
80,825
|
108,060
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,668
|
36,811
|
48,187
|
70,720
|
79,484
|
88,572
|
81,960
|
91,597
|
51,494
|
53,773
|
-
|
31,062
|
-
|
-
|
-
|
-
|
105,540
|
105,302
|
|
固定負債合計
|
74,665
|
74,517
|
78,431
|
76,653
|
74,544
|
80,658
|
79,899
|
83,520
|
83,052
|
67,956
|
71,314
|
71,803
|
72,811
|
88,232
|
92,751
|
96,584
|
105,546
|
99,236
|
32,015
|
31,361
|
32,175
|
28,206
|
28,197
|
27,319
|
26,557
|
23,855
|
40,157
|
37,664
|
35,223
|
34,077
|
94,803
|
104,047
|
98,558
|
78,618
|
76,176
|
67,007
|
61,181
|
81,096
|
103,928
|
109,967
|
131,326
|
133,000
|
164,874
|
136,387
|
147,610
|
122,337
|
123,104
|
77,060
|
104,807
|
84,846
|
99,960
|
104,179
|
213,528
|
293,664
|
239,807
|
|
総負債
|
186,599
|
139,335
|
148,129
|
173,789
|
146,245
|
177,234
|
150,694
|
158,601
|
150,748
|
215,184
|
209,484
|
174,532
|
177,711
|
186,557
|
197,452
|
189,808
|
206,801
|
171,793
|
116,522
|
109,787
|
98,844
|
82,341
|
82,657
|
73,410
|
75,762
|
64,172
|
91,548
|
105,176
|
105,181
|
96,127
|
163,624
|
173,437
|
160,291
|
128,048
|
150,752
|
166,484
|
164,699
|
152,245
|
165,777
|
179,496
|
194,025
|
202,320
|
256,778
|
222,505
|
211,899
|
228,322
|
235,183
|
173,945
|
190,264
|
222,207
|
222,026
|
172,305
|
318,377
|
374,489
|
347,867
|
|
資本金及び資本剰余金
|
99,150
|
99,731
|
100,331
|
100,138
|
100,294
|
100,529
|
98,794
|
98,644
|
98,969
|
99,392
|
99,389
|
99,438
|
99,921
|
100,430
|
98,756
|
93,022
|
93,615
|
94,066
|
92,338
|
91,704
|
91,814
|
92,152
|
90,626
|
90,171
|
90,881
|
90,474
|
89,035
|
89,237
|
89,981
|
90,720
|
86,201
|
83,562
|
82,677
|
83,154
|
83,507
|
83,454
|
83,793
|
82,223
|
82,680
|
82,842
|
83,463
|
83,932
|
85,323
|
86,578
|
87,905
|
89,307
|
90,373
|
92,843
|
93,561
|
94,277
|
94,997
|
96,532
|
97,318
|
69,625
|
71,075
|
|
利益剰余金
|
149,168
|
146,727
|
155,209
|
164,225
|
173,108
|
171,429
|
168,063
|
163,903
|
162,255
|
149,245
|
141,573
|
142,464
|
148,172
|
152,253
|
149,090
|
155,376
|
169,094
|
179,639
|
191,195
|
189,612
|
188,549
|
187,508
|
186,814
|
185,248
|
172,518
|
161,380
|
154,976
|
152,640
|
146,468
|
120,799
|
106,975
|
91,088
|
55,359
|
45,824
|
28,877
|
16,086
|
-24,236
|
-38,619
|
-76,998
|
-79,047
|
-81,231
|
-80,066
|
-105,913
|
-91,374
|
-109,180
|
-118,913
|
-123,950
|
-142,896
|
-139,849
|
-142,848
|
-154,563
|
-146,529
|
-253,719
|
-220,619
|
-170,171
|
|
株主資本
|
192,791
|
191,018
|
197,334
|
206,964
|
217,111
|
211,331
|
208,632
|
205,265
|
204,464
|
202,535
|
195,452
|
197,029
|
203,356
|
198,695
|
196,184
|
207,194
|
221,600
|
235,111
|
259,879
|
258,780
|
256,921
|
256,914
|
256,663
|
255,281
|
242,769
|
231,732
|
226,082
|
224,697
|
219,322
|
193,610
|
180,459
|
164,201
|
128,996
|
117,209
|
100,621
|
87,760
|
47,857
|
30,497
|
-7,707
|
-9,438
|
-9,920
|
-1,656
|
-26,028
|
-10,151
|
-18,848
|
-28,584
|
-32,514
|
-48,954
|
-44,269
|
-46,206
|
-56,959
|
-48,829
|
-156,317
|
-150,273
|
-97,399
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,950
|
15,825
|
55,273
|
56,126
|
68,705
|
80,881
|
79,484
|
88,572
|
81,960
|
91,597
|
92,236
|
94,321
|
22,293
|
31,062
|
29,415
|
30,002
|
-
|
-
|
108,415
|
108,177
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-34,590
|
-16,932
|
1,226
|
24,570
|
47,975
|
53,395
|
53,244
|
47,561
|
60,429
|
73,226
|
54,324
|
66,522
|
10,294
|
15,683
|
-11,145
|
16,025
|
-
|
-
|
63,965
|
54,093
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.9
|
33.07
|
181.24
|
-728.25
|
-727.96
|
-815.33
|
-4799.76
|
-340.3
|
-807.41
|
-485.98
|
-322.68
|
-290.09
|
-45.54
|
-70.17
|
-63.66
|
-52.67
|
-
|
-
|
-72.15
|
-111.07
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|