|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
|
現金同等物
|
678
|
167
|
3,329
|
468
|
533
|
850
|
1,040
|
214
|
213
|
701
|
5,091
|
4,798
|
6,161
|
2,025
|
3,610
|
1,249
|
2,621
|
1,523
|
1,070
|
2,326
|
1,977
|
2,199
|
451
|
3,366
|
3,184
|
8,962
|
6,978
|
5,905
|
7,885
|
10,524
|
7,269
|
13,503
|
7,414
|
3,690
|
8,444
|
5,517
|
3,347
|
3,890
|
5,263
|
5,418
|
4,010
|
6,188
|
5,800
|
5,868
|
5,124
|
4,374
|
3,900
|
3,412
|
302
|
500
|
1,100
|
400
|
|
現金 + 有価証券
|
678
|
167
|
3,329
|
468
|
533
|
850
|
1,040
|
214
|
213
|
701
|
5,091
|
4,798
|
6,161
|
2,025
|
3,610
|
1,249
|
2,621
|
1,523
|
1,070
|
2,326
|
1,977
|
2,199
|
451
|
3,366
|
3,184
|
8,962
|
6,978
|
5,905
|
7,885
|
10,524
|
7,269
|
13,503
|
7,414
|
3,690
|
8,444
|
5,517
|
3,347
|
3,890
|
5,263
|
5,418
|
4,010
|
6,188
|
5,800
|
5,868
|
5,124
|
4,374
|
3,900
|
3,412
|
302
|
500
|
1,100
|
400
|
|
売掛金
|
4,368
|
3,864
|
3,702
|
3,904
|
3,875
|
3,919
|
3,487
|
3,980
|
4,003
|
3,112
|
2,673
|
2,163
|
3,304
|
3,045
|
3,055
|
2,703
|
3,022
|
2,756
|
2,169
|
2,741
|
2,763
|
2,666
|
2,085
|
2,944
|
1,132
|
1,384
|
1,273
|
1,552
|
1,409
|
1,509
|
2,529
|
3,931
|
3,954
|
3,138
|
3,738
|
5,106
|
2,718
|
2,446
|
2,819
|
3,627
|
2,556
|
2,825
|
4,136
|
4,629
|
4,038
|
4,995
|
3,703
|
3,337
|
3,368
|
2,620
|
2,824
|
1,500
|
|
商品及び製品
|
2,879
|
2,904
|
2,297
|
2,130
|
1,686
|
2,336
|
1,994
|
2,237
|
1,731
|
1,560
|
2,430
|
4,239
|
3,446
|
3,543
|
3,508
|
4,270
|
3,606
|
3,899
|
3,857
|
4,313
|
3,980
|
3,875
|
3,773
|
4,028
|
943
|
758
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
898
|
1,916
|
2,009
|
1,665
|
1,878
|
1,494
|
1,836
|
2,173
|
2,444
|
2,482
|
2,312
|
2,687
|
2,378
|
2,562
|
466
|
514
|
543
|
417
|
|
流動資産合計
|
14,545
|
13,021
|
15,013
|
12,101
|
10,885
|
11,775
|
10,816
|
11,213
|
9,458
|
9,184
|
13,532
|
14,934
|
16,844
|
12,302
|
14,072
|
11,967
|
13,064
|
12,029
|
10,721
|
11,219
|
10,546
|
9,493
|
7,528
|
11,242
|
11,428
|
13,861
|
9,448
|
8,661
|
10,326
|
13,710
|
12,513
|
20,461
|
14,065
|
8,421
|
13,771
|
13,433
|
9,466
|
9,620
|
11,340
|
12,261
|
10,246
|
12,361
|
13,215
|
13,931
|
12,701
|
13,204
|
11,068
|
10,300
|
4,803
|
4,115
|
4,814
|
2,824
|
|
有形固定資産
|
31,285
|
28,562
|
27,995
|
29,080
|
28,868
|
28,905
|
28,457
|
28,190
|
25,909
|
25,820
|
24,958
|
27,804
|
28,416
|
26,104
|
24,753
|
21,436
|
21,358
|
18,133
|
18,328
|
19,065
|
19,946
|
19,347
|
18,933
|
18,881
|
6,810
|
7,123
|
7,850
|
7,985
|
9,097
|
9,300
|
15,010
|
15,696
|
18,794
|
19,249
|
19,077
|
18,769
|
18,523
|
17,289
|
16,367
|
15,860
|
15,588
|
15,680
|
15,444
|
14,887
|
14,815
|
14,629
|
14,207
|
14,214
|
6,213
|
5,937
|
4,238
|
1,984
|
|
固定資産合計
|
43,495
|
39,024
|
37,219
|
38,513
|
37,090
|
36,982
|
36,190
|
36,931
|
33,101
|
32,642
|
31,046
|
37,727
|
37,468
|
34,249
|
32,012
|
27,688
|
27,769
|
23,471
|
22,914
|
23,637
|
21,569
|
21,733
|
21,317
|
21,221
|
20,153
|
19,043
|
7,913
|
8,033
|
9,129
|
9,318
|
18,204
|
21,883
|
26,580
|
26,958
|
26,721
|
26,252
|
25,875
|
24,508
|
23,456
|
22,817
|
22,414
|
22,378
|
18,098
|
17,414
|
17,217
|
16,908
|
16,365
|
16,251
|
6,562
|
6,232
|
4,508
|
2,230
|
|
総資産
|
58,040
|
52,045
|
52,232
|
50,614
|
47,975
|
48,757
|
47,006
|
48,144
|
42,559
|
41,826
|
44,578
|
52,661
|
54,312
|
46,551
|
46,084
|
39,655
|
40,833
|
35,500
|
33,635
|
34,856
|
32,115
|
31,226
|
28,845
|
32,463
|
31,581
|
32,904
|
17,361
|
16,694
|
19,455
|
23,028
|
30,717
|
42,344
|
40,645
|
35,379
|
40,492
|
39,685
|
35,341
|
34,128
|
34,796
|
35,078
|
32,660
|
34,739
|
31,313
|
31,345
|
29,918
|
30,112
|
27,433
|
26,551
|
11,365
|
10,347
|
9,322
|
5,054
|
|
買掛金
|
2,322
|
2,120
|
2,995
|
3,092
|
4,243
|
3,531
|
3,021
|
4,238
|
3,623
|
4,569
|
4,489
|
4,774
|
4,650
|
3,315
|
3,286
|
3,300
|
3,044
|
2,473
|
2,514
|
2,218
|
3,268
|
3,889
|
3,710
|
3,341
|
640
|
261
|
765
|
497
|
785
|
276
|
1,583
|
1,279
|
1,633
|
1,331
|
833
|
1,146
|
949
|
845
|
955
|
1,076
|
796
|
911
|
826
|
1,672
|
1,368
|
1,450
|
1,232
|
1,869
|
1,441
|
1,414
|
1,549
|
877
|
|
一年内返済予定の長期借入金
|
5,678
|
5,569
|
6,792
|
5,294
|
7,437
|
7,305
|
8,003
|
8,589
|
8,801
|
9,422
|
8,250
|
8,421
|
6,078
|
5,703
|
4,808
|
3,931
|
4,290
|
4,912
|
5,050
|
6,449
|
11,061
|
11,982
|
9,878
|
7,435
|
24
|
19
|
4
|
4
|
4
|
4
|
77
|
20
|
21
|
21
|
28
|
29
|
29
|
575
|
572
|
596
|
1,598
|
1,436
|
1,183
|
1,217
|
1,251
|
1,333
|
996
|
1,192
|
1,287
|
1,273
|
137
|
77
|
|
流動負債合計
|
15,960
|
13,969
|
15,604
|
12,979
|
16,409
|
15,812
|
15,533
|
18,936
|
17,168
|
19,208
|
18,961
|
21,027
|
18,401
|
15,995
|
15,130
|
14,857
|
15,609
|
14,360
|
14,678
|
15,015
|
22,206
|
23,930
|
21,361
|
18,521
|
18,283
|
19,701
|
2,616
|
1,788
|
2,611
|
2,306
|
6,861
|
4,846
|
6,384
|
5,246
|
5,812
|
7,891
|
5,481
|
5,856
|
5,826
|
7,350
|
7,583
|
8,303
|
9,156
|
10,776
|
11,799
|
14,340
|
11,364
|
12,163
|
9,457
|
10,039
|
8,960
|
6,188
|
|
長期借入金
|
3,750
|
4,140
|
7,933
|
11,998
|
9,917
|
11,278
|
11,581
|
13,387
|
12,334
|
12,355
|
10,919
|
13,441
|
11,407
|
11,784
|
11,288
|
10,297
|
13,407
|
11,957
|
10,908
|
9,473
|
5,356
|
5,063
|
6,009
|
5,568
|
5,892
|
13
|
12
|
11
|
10
|
9
|
145
|
54
|
48
|
42
|
73
|
65
|
1,847
|
2,264
|
3,107
|
1,154
|
49
|
47
|
1,356
|
1,035
|
708
|
365
|
1,296
|
1,152
|
454
|
603
|
2,960
|
3,184
|
|
固定負債合計
|
10,924
|
9,607
|
12,996
|
23,060
|
18,859
|
20,352
|
17,775
|
21,403
|
19,675
|
18,956
|
12,604
|
19,762
|
13,731
|
13,920
|
12,639
|
11,470
|
14,913
|
12,803
|
11,620
|
11,847
|
9,394
|
7,935
|
7,565
|
6,091
|
6,438
|
811
|
12
|
11
|
10
|
9
|
145
|
2,989
|
3,063
|
2,997
|
2,937
|
2,772
|
4,471
|
4,799
|
5,550
|
3,467
|
2,270
|
2,825
|
3,662
|
3,344
|
3,368
|
2,569
|
3,160
|
3,183
|
1,026
|
1,092
|
3,362
|
3,548
|
|
総負債
|
26,884
|
23,576
|
28,600
|
36,039
|
35,268
|
36,164
|
33,308
|
40,339
|
36,843
|
38,164
|
31,565
|
40,789
|
32,132
|
29,915
|
27,769
|
26,327
|
30,522
|
27,163
|
26,298
|
26,862
|
31,600
|
31,865
|
28,926
|
24,612
|
24,721
|
20,512
|
2,628
|
1,799
|
2,621
|
2,315
|
7,006
|
7,835
|
9,447
|
8,243
|
8,749
|
10,663
|
9,952
|
10,655
|
11,376
|
10,817
|
9,853
|
11,128
|
12,818
|
14,120
|
15,167
|
16,909
|
14,524
|
15,346
|
10,483
|
11,131
|
12,322
|
9,736
|
|
資本金及び資本剰余金
|
208,382
|
209,194
|
209,613
|
209,581
|
209,927
|
210,114
|
210,396
|
210,653
|
211,856
|
212,045
|
227,513
|
228,785
|
254,824
|
255,277
|
261,299
|
261,518
|
262,414
|
262,652
|
262,895
|
263,244
|
263,468
|
263,831
|
264,232
|
273,853
|
274,419
|
278,079
|
279,548
|
281,623
|
285,722
|
291,228
|
296,739
|
310,853
|
311,201
|
310,465
|
318,811
|
319,123
|
319,487
|
320,297
|
322,218
|
322,468
|
322,937
|
325,991
|
326,279
|
326,525
|
326,672
|
327,166
|
328,551
|
328,875
|
328,883
|
328,999
|
330,202
|
330,328
|
|
利益剰余金
|
-188,892
|
-190,385
|
-194,911
|
-203,740
|
-203,941
|
-204,309
|
-204,420
|
-210,233
|
-212,220
|
-214,271
|
-219,441
|
-221,306
|
-236,366
|
-240,062
|
-242,470
|
-245,472
|
-248,997
|
-249,522
|
-250,738
|
-250,989
|
-257,597
|
-258,677
|
-259,819
|
-262,879
|
-264,240
|
-260,802
|
-265,128
|
-267,041
|
-269,201
|
-270,828
|
-273,229
|
-276,456
|
-280,115
|
-283,441
|
-287,180
|
-290,213
|
-294,162
|
-296,936
|
-298,910
|
-298,319
|
-300,242
|
-302,455
|
-307,859
|
-309,375
|
-311,996
|
-314,038
|
-315,717
|
-317,745
|
-328,076
|
-329,900
|
-333,300
|
-335,100
|
|
株主資本
|
20,470
|
17,159
|
13,714
|
5,030
|
4,367
|
4,328
|
4,436
|
-1,044
|
2,298
|
-4,224
|
5,836
|
5,447
|
16,576
|
12,687
|
15,672
|
11,952
|
9,449
|
8,142
|
7,268
|
7,667
|
-36
|
-1,190
|
-632
|
7,851
|
6,860
|
12,392
|
14,733
|
14,895
|
16,834
|
20,713
|
23,711
|
34,509
|
31,198
|
27,136
|
31,743
|
29,022
|
25,389
|
23,473
|
23,420
|
24,261
|
22,807
|
23,611
|
18,495
|
17,225
|
14,751
|
13,203
|
12,909
|
11,205
|
882
|
-784
|
-3,000
|
-4,732
|
|
有利子負債合計
|
9,428
|
9,709
|
14,725
|
17,292
|
17,354
|
18,583
|
19,584
|
21,976
|
21,135
|
21,777
|
19,169
|
21,862
|
17,485
|
17,487
|
16,096
|
14,228
|
17,697
|
16,869
|
15,958
|
15,922
|
16,417
|
17,045
|
9,027
|
13,003
|
5,916
|
32
|
16
|
15
|
14
|
13
|
91
|
74
|
69
|
63
|
101
|
94
|
1,876
|
2,839
|
3,679
|
1,750
|
1,647
|
1,483
|
2,539
|
2,252
|
1,959
|
1,698
|
1,824
|
2,344
|
1,741
|
1,876
|
3,097
|
3,261
|
|
純有利子負債
|
8,750
|
9,542
|
11,396
|
16,824
|
16,821
|
17,733
|
18,544
|
21,762
|
20,922
|
21,076
|
14,078
|
17,064
|
11,324
|
15,462
|
12,486
|
12,979
|
15,076
|
15,346
|
14,888
|
13,596
|
14,440
|
14,846
|
8,576
|
9,637
|
2,732
|
-8,930
|
-6,962
|
-5,890
|
-7,871
|
-10,511
|
-7,178
|
-13,429
|
-7,345
|
-3,627
|
-8,343
|
-5,423
|
-1,471
|
-1,051
|
-1,584
|
-3,668
|
-2,363
|
-4,705
|
-3,261
|
-3,616
|
-3,165
|
-2,676
|
-2,076
|
-1,068
|
1,439
|
1,376
|
1,997
|
2,861
|
|
DEレシオ(%)
|
46.06
|
56.58
|
107.37
|
343.78
|
397.39
|
429.37
|
441.48
|
-2104.98
|
919.71
|
-515.55
|
328.46
|
401.36
|
105.48
|
137.83
|
102.71
|
119.04
|
187.29
|
207.18
|
219.57
|
207.67
|
-45602.78
|
-1432.35
|
-1428.32
|
165.62
|
86.24
|
0.26
|
0.11
|
0.1
|
0.08
|
0.06
|
0.38
|
0.21
|
0.22
|
0.23
|
0.32
|
0.32
|
7.39
|
12.09
|
15.71
|
7.21
|
7.22
|
6.28
|
13.73
|
13.07
|
13.28
|
12.86
|
14.13
|
20.92
|
197.39
|
-239.29
|
-103.23
|
-68.91
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|