|
(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
|
1,114
|
554
|
713
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,114
|
554
|
713
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
2,006
|
2,164
|
1,626
|
2,090
|
2,899
|
1,961
|
2,228
|
3,235
|
3,185
|
2,143
|
2,561
|
2,881
|
3,759
|
2,500
|
2,978
|
3,586
|
3,744
|
2,894
|
2,675
|
3,544
|
3,055
|
2,485
|
2,414
|
2,730
|
3,188
|
2,691
|
2,464
|
3,594
|
4,436
|
2,608
|
3,451
|
3,465
|
4,129
|
2,099
|
4,018
|
5,295
|
4,647
|
4,718
|
5,032
|
4,543
|
6,945
|
5,183
|
5,161
|
7,704
|
6,008
|
5,671
|
4,665
|
3,734
|
5,267
|
4,788
|
3,251
|
5,297
|
2,770
|
3,979
|
4,329
|
|
商品及び製品
|
4,578
|
6,121
|
6,099
|
6,212
|
5,963
|
5,794
|
6,301
|
6,385
|
6,705
|
6,293
|
6,076
|
5,499
|
5,983
|
6,306
|
8,360
|
8,937
|
7,900
|
7,927
|
8,186
|
7,723
|
7,805
|
6,885
|
5,516
|
7,917
|
7,815
|
5,931
|
6,835
|
10,447
|
7,041
|
7,380
|
10,732
|
9,283
|
9,575
|
10,508
|
7,990
|
8,411
|
9,436
|
11,119
|
12,445
|
13,701
|
15,514
|
17,049
|
20,848
|
24,193
|
19,916
|
16,175
|
15,301
|
13,690
|
15,964
|
11,300
|
12,017
|
10,223
|
9,251
|
8,114
|
12,333
|
|
流動資産合計
|
8,228
|
9,308
|
8,729
|
8,791
|
10,764
|
9,331
|
9,696
|
11,061
|
11,783
|
9,974
|
10,295
|
10,639
|
12,524
|
11,499
|
13,901
|
14,569
|
13,851
|
13,453
|
12,168
|
13,385
|
13,617
|
10,321
|
8,504
|
11,181
|
11,652
|
20,948
|
12,991
|
16,420
|
12,103
|
10,938
|
17,278
|
14,750
|
15,190
|
14,296
|
13,177
|
15,987
|
16,053
|
18,455
|
20,443
|
21,625
|
26,221
|
24,705
|
28,827
|
34,617
|
28,845
|
24,095
|
21,811
|
19,528
|
23,501
|
17,761
|
18,178
|
17,726
|
14,062
|
23,311
|
22,669
|
|
有形固定資産
|
3,613
|
3,606
|
3,512
|
3,470
|
3,385
|
3,422
|
3,400
|
3,472
|
3,571
|
3,686
|
3,608
|
3,537
|
4,069
|
4,572
|
5,035
|
5,057
|
5,282
|
5,369
|
5,788
|
6,479
|
6,844
|
7,726
|
7,934
|
8,250
|
4,089
|
353
|
203
|
94
|
157
|
896
|
912
|
934
|
1,053
|
1,053
|
1,026
|
1,023
|
984
|
920
|
949
|
886
|
824
|
992
|
940
|
885
|
826
|
766
|
686
|
543
|
559
|
493
|
441
|
384
|
335
|
1,185
|
1,205
|
|
固定資産合計
|
4,671
|
4,690
|
4,626
|
4,566
|
4,446
|
4,505
|
4,471
|
4,532
|
4,637
|
4,775
|
4,686
|
4,600
|
5,115
|
5,601
|
6,064
|
6,086
|
6,311
|
6,398
|
6,817
|
7,508
|
7,873
|
8,531
|
8,739
|
9,055
|
7,359
|
3,528
|
3,192
|
3,083
|
2,883
|
1,554
|
1,570
|
1,592
|
1,711
|
1,696
|
1,669
|
1,680
|
1,664
|
1,602
|
1,633
|
1,574
|
1,512
|
1,616
|
1,564
|
1,509
|
1,452
|
1,392
|
1,312
|
1,170
|
1,186
|
1,122
|
1,072
|
1,019
|
971
|
1,829
|
1,850
|
|
総資産
|
12,899
|
13,998
|
13,355
|
13,357
|
15,210
|
13,836
|
14,167
|
15,593
|
16,420
|
14,749
|
14,981
|
15,239
|
17,639
|
17,100
|
19,965
|
20,655
|
20,162
|
19,851
|
18,985
|
20,893
|
21,490
|
18,852
|
17,243
|
20,236
|
19,011
|
24,476
|
16,183
|
19,503
|
14,986
|
12,492
|
18,848
|
16,342
|
16,901
|
15,992
|
14,846
|
17,667
|
17,717
|
20,057
|
22,076
|
23,199
|
27,733
|
26,321
|
30,391
|
36,126
|
30,297
|
25,487
|
23,123
|
20,698
|
24,687
|
18,883
|
19,250
|
18,745
|
15,033
|
25,140
|
24,519
|
|
買掛金
|
2,891
|
3,742
|
2,310
|
2,543
|
3,354
|
3,368
|
3,396
|
4,730
|
5,215
|
3,612
|
3,968
|
4,131
|
5,788
|
5,894
|
7,161
|
7,538
|
7,710
|
7,458
|
7,721
|
5,673
|
7,157
|
5,959
|
6,617
|
6,690
|
6,992
|
7,480
|
4,543
|
4,307
|
3,272
|
5,721
|
4,262
|
3,905
|
5,525
|
5,539
|
4,500
|
5,129
|
5,441
|
6,746
|
8,134
|
6,545
|
8,870
|
10,434
|
16,359
|
12,681
|
9,575
|
9,805
|
11,165
|
7,201
|
9,067
|
9,133
|
8,484
|
8,432
|
8,313
|
6,956
|
7,945
|
|
一年内返済予定の長期借入金
|
63
|
67
|
71
|
76
|
85
|
90
|
95
|
100
|
100
|
111
|
116
|
122
|
128
|
134
|
134
|
147
|
154
|
160
|
167
|
175
|
182
|
190
|
197
|
197
|
214
|
222
|
231
|
231
|
231
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
5,931
|
7,072
|
6,074
|
6,223
|
7,543
|
7,033
|
7,620
|
9,296
|
10,001
|
8,627
|
9,037
|
8,601
|
10,525
|
9,292
|
11,674
|
12,602
|
14,312
|
12,723
|
12,813
|
12,169
|
13,343
|
11,884
|
12,055
|
13,222
|
13,964
|
18,645
|
11,607
|
16,709
|
14,291
|
14,235
|
8,177
|
9,032
|
13,796
|
9,411
|
10,004
|
13,730
|
16,260
|
8,927
|
14,745
|
11,155
|
19,119
|
21,724
|
25,425
|
27,800
|
25,311
|
25,658
|
26,763
|
23,113
|
27,678
|
27,190
|
25,025
|
37,104
|
36,986
|
17,655
|
19,028
|
|
長期借入金
|
2,261
|
2,254
|
2,247
|
2,240
|
2,219
|
2,208
|
2,195
|
2,181
|
2,170
|
2,147
|
2,129
|
2,109
|
2,087
|
1,508
|
1,491
|
1,473
|
1,459
|
1,443
|
1,427
|
1,408
|
1,387
|
1,363
|
1,337
|
1,317
|
1,283
|
1,250
|
1,219
|
1,190
|
1,149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
2,385
|
2,422
|
2,976
|
2,912
|
2,768
|
2,705
|
2,624
|
2,804
|
2,743
|
2,735
|
2,658
|
2,585
|
2,917
|
4,156
|
4,667
|
4,773
|
4,832
|
6,343
|
6,753
|
7,642
|
7,175
|
8,625
|
8,698
|
10,193
|
8,690
|
5,323
|
5,409
|
5,528
|
5,519
|
5,000
|
5,159
|
5,322
|
5,313
|
5,434
|
5,495
|
1,071
|
899
|
726
|
561
|
478
|
437
|
394
|
350
|
8,745
|
8,422
|
8,299
|
8,682
|
9,048
|
9,769
|
10,874
|
14,950
|
5,490
|
0
|
837
|
827
|
|
総負債
|
8,316
|
9,494
|
9,050
|
9,135
|
10,311
|
9,738
|
10,244
|
12,100
|
12,744
|
11,362
|
11,695
|
11,186
|
13,442
|
13,448
|
16,341
|
17,375
|
19,144
|
19,066
|
19,566
|
19,811
|
20,518
|
20,509
|
20,753
|
23,415
|
22,654
|
23,968
|
17,016
|
22,237
|
19,810
|
19,235
|
13,336
|
14,354
|
19,109
|
14,845
|
15,499
|
14,801
|
17,159
|
9,653
|
15,306
|
11,633
|
19,556
|
22,118
|
25,775
|
36,545
|
33,733
|
33,957
|
35,445
|
32,161
|
37,447
|
38,064
|
39,975
|
42,594
|
36,986
|
18,492
|
19,855
|
|
資本金及び資本剰余金
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
25,277
|
1
|
1
|
25,626
|
26,301
|
26,544
|
26,892
|
27,095
|
27,400
|
27,614
|
30,045
|
30,183
|
29,972
|
30,112
|
30,295
|
35,448
|
49,835
|
50,705
|
52,185
|
52,099
|
53,594
|
69,113
|
70,054
|
70,423
|
77,601
|
78,096
|
83,370
|
83,652
|
97,040
|
97,913
|
105,856
|
106,354
|
107,255
|
112,639
|
112,686
|
112,900
|
114,635
|
115,140
|
119,138
|
119,277
|
119,452
|
119,581
|
119,674
|
125,720
|
158,438
|
158,485
|
|
利益剰余金
|
-19,348
|
-19,533
|
-19,890
|
-20,023
|
-19,587
|
-20,459
|
-20,862
|
-21,361
|
-21,327
|
-21,984
|
-22,204
|
-21,571
|
-21,523
|
-22,743
|
-23,014
|
-23,705
|
-26,171
|
-26,709
|
-28,289
|
-29,057
|
-29,305
|
-31,723
|
-33,716
|
-33,568
|
-39,185
|
-50,101
|
-51,716
|
-55,097
|
-57,771
|
-60,431
|
-63,695
|
-68,160
|
-72,725
|
-76,548
|
-79,128
|
-80,883
|
-83,473
|
-86,730
|
-91,237
|
-94,384
|
-98,271
|
-103,137
|
-108,117
|
-113,199
|
-116,430
|
-123,199
|
-127,556
|
-130,695
|
-132,131
|
-138,727
|
-140,400
|
-143,617
|
-147,767
|
-151,884
|
-153,915
|
|
株主資本
|
4,583
|
4,504
|
4,305
|
4,222
|
4,899
|
4,098
|
3,923
|
3,493
|
3,676
|
3,387
|
3,286
|
4,053
|
4,197
|
3,652
|
3,624
|
3,281
|
1,018
|
785
|
-581
|
1,082
|
972
|
-1,657
|
-3,510
|
-3,179
|
-3,643
|
508
|
-833
|
-2,734
|
-4,824
|
-6,743
|
5,512
|
1,988
|
-2,208
|
1,147
|
-653
|
2,866
|
558
|
10,404
|
6,770
|
11,566
|
8,177
|
4,203
|
4,616
|
-419
|
-3,436
|
-8,470
|
-12,322
|
-11,463
|
-12,760
|
-19,181
|
-20,725
|
-23,849
|
-21,953
|
6,648
|
4,664
|
|
有利子負債合計
|
2,324
|
2,321
|
2,318
|
2,316
|
2,304
|
2,298
|
2,290
|
2,281
|
2,270
|
2,258
|
2,245
|
2,231
|
2,215
|
1,642
|
1,625
|
1,620
|
1,613
|
1,603
|
1,594
|
1,583
|
1,569
|
1,553
|
1,534
|
1,514
|
1,497
|
1,472
|
1,450
|
1,421
|
1,380
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
1,210
|
1,767
|
1,605
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
50.71
|
51.53
|
53.84
|
54.86
|
47.03
|
56.08
|
58.37
|
65.3
|
61.75
|
66.67
|
68.32
|
55.05
|
52.78
|
44.96
|
44.84
|
49.38
|
158.45
|
204.2
|
-274.35
|
146.3
|
161.42
|
-93.72
|
-43.7
|
-47.63
|
-41.09
|
289.76
|
-174.07
|
-51.98
|
-28.61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,784
|
7,088
|
3,708
|
5,137
|
8,717
|