|
(単位:千ドル)
|
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
|
|
現金同等物
|
9,045
|
10,656
|
10,252
|
11,638
|
11,102
|
9,964
|
13,171
|
13,661
|
14,730
|
8,020
|
8,384
|
9,055
|
10,462
|
11,327
|
12,064
|
13,199
|
10,817
|
9,922
|
11,954
|
12,500
|
13,171
|
17,726
|
9,387
|
8,255
|
10,956
|
14,097
|
13,159
|
9,825
|
14,795
|
15,605
|
16,967
|
20,156
|
29,068
|
35,686
|
17,954
|
38,067
|
37,500
|
35,980
|
34,108
|
22,784
|
23,584
|
21,023
|
21,155
|
19,973
|
34,947
|
32,350
|
34,718
|
32,663
|
|
有価証券
|
551
|
555
|
555
|
573
|
586
|
596
|
604
|
609
|
604
|
614
|
621
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
9,596
|
11,211
|
10,807
|
12,211
|
11,688
|
10,560
|
13,775
|
14,270
|
15,334
|
8,634
|
9,005
|
9,055
|
10,462
|
11,327
|
12,064
|
13,199
|
10,817
|
9,922
|
11,954
|
12,500
|
13,171
|
17,726
|
9,387
|
8,255
|
10,956
|
14,097
|
13,159
|
9,825
|
14,795
|
15,605
|
16,967
|
20,156
|
29,068
|
35,686
|
17,954
|
38,067
|
37,500
|
35,980
|
34,108
|
22,784
|
23,584
|
21,023
|
21,155
|
19,973
|
34,947
|
32,350
|
34,718
|
32,663
|
|
売掛金
|
1,876
|
1,382
|
1,136
|
1,880
|
1,501
|
1,060
|
1,284
|
2,635
|
1,439
|
1,578
|
1,936
|
2,091
|
1,326
|
4,365
|
3,721
|
2,526
|
2,312
|
3,187
|
4,113
|
5,220
|
4,975
|
7,320
|
5,583
|
5,579
|
5,001
|
6,289
|
3,131
|
3,559
|
5,529
|
6,767
|
5,334
|
3,630
|
2,458
|
7,570
|
6,012
|
6,262
|
3,955
|
8,510
|
6,016
|
6,755
|
7,433
|
9,846
|
8,617
|
8,779
|
6,794
|
-
|
-
|
-
|
|
商品及び製品
|
1,475
|
1,462
|
1,504
|
1,772
|
1,797
|
1,879
|
2,420
|
2,426
|
2,517
|
2,368
|
2,689
|
2,738
|
2,659
|
2,019
|
2,106
|
2,060
|
2,264
|
2,149
|
2,419
|
2,432
|
2,411
|
2,353
|
2,578
|
2,597
|
2,502
|
2,598
|
2,739
|
2,735
|
2,627
|
2,372
|
2,394
|
2,403
|
2,479
|
2,659
|
3,530
|
3,361
|
3,749
|
3,893
|
4,051
|
4,571
|
4,571
|
4,412
|
4,630
|
4,554
|
4,624
|
4,676
|
4,640
|
4,645
|
|
流動資産合計
|
20,219
|
20,681
|
22,274
|
29,122
|
27,124
|
23,351
|
27,187
|
30,476
|
27,049
|
20,608
|
18,123
|
17,646
|
17,628
|
29,387
|
28,992
|
26,452
|
27,639
|
26,242
|
27,605
|
29,640
|
31,272
|
36,802
|
25,067
|
21,859
|
22,597
|
34,771
|
30,899
|
26,767
|
28,350
|
31,433
|
30,254
|
38,805
|
43,171
|
52,950
|
39,079
|
60,988
|
56,894
|
51,161
|
53,021
|
41,219
|
40,860
|
37,473
|
45,640
|
42,032
|
52,085
|
47,285
|
47,103
|
45,553
|
|
有形固定資産
|
95,359
|
98,611
|
112,965
|
110,395
|
112,697
|
113,962
|
113,879
|
117,558
|
121,150
|
134,150
|
133,423
|
144,454
|
146,783
|
142,003
|
143,439
|
144,571
|
145,581
|
148,410
|
154,259
|
158,650
|
165,715
|
172,403
|
187,502
|
191,966
|
191,493
|
183,956
|
183,657
|
182,234
|
181,960
|
181,383
|
180,548
|
175,153
|
178,087
|
175,952
|
203,878
|
203,434
|
208,710
|
224,615
|
246,536
|
295,861
|
277,530
|
282,705
|
284,398
|
288,224
|
283,834
|
280,075
|
282,621
|
283,442
|
|
固定資産合計
|
200,182
|
202,419
|
216,610
|
214,063
|
216,585
|
215,791
|
223,023
|
229,996
|
237,936
|
250,204
|
248,986
|
258,824
|
261,003
|
247,101
|
248,458
|
249,607
|
275,027
|
273,642
|
278,974
|
281,698
|
288,991
|
293,764
|
324,455
|
329,014
|
328,281
|
318,866
|
345,274
|
335,129
|
332,024
|
329,500
|
328,355
|
322,305
|
324,768
|
311,669
|
426,599
|
426,564
|
445,285
|
479,577
|
503,137
|
579,912
|
579,247
|
573,411
|
573,575
|
567,861
|
548,904
|
537,079
|
539,115
|
544,203
|
|
総資産
|
220,401
|
223,100
|
238,884
|
243,185
|
243,709
|
239,142
|
250,210
|
260,472
|
264,985
|
270,812
|
267,109
|
276,470
|
278,631
|
276,488
|
277,450
|
276,059
|
302,666
|
299,884
|
306,579
|
311,338
|
320,263
|
330,566
|
349,522
|
350,873
|
350,878
|
353,637
|
376,173
|
361,896
|
360,374
|
360,933
|
358,609
|
361,110
|
367,939
|
364,619
|
465,678
|
487,552
|
502,179
|
530,738
|
556,158
|
621,131
|
620,107
|
610,884
|
619,215
|
609,893
|
600,989
|
584,364
|
586,218
|
589,756
|
|
買掛金
|
-
|
-
|
-
|
1,784
|
1,485
|
2,198
|
2,045
|
3,189
|
2,848
|
2,164
|
1,641
|
2,109
|
1,909
|
1,701
|
2,042
|
2,194
|
1,825
|
2,147
|
2,601
|
1,551
|
2,589
|
2,825
|
2,357
|
3,632
|
2,544
|
3,810
|
3,202
|
2,805
|
3,955
|
4,799
|
3,601
|
4,021
|
4,909
|
4,408
|
5,807
|
6,255
|
5,767
|
5,482
|
5,182
|
7,743
|
7,762
|
6,111
|
5,254
|
5,632
|
5,519
|
5,637
|
5,010
|
5,652
|
|
一年内返済予定の長期借入金
|
7,770
|
8,830
|
12,472
|
13,148
|
13,079
|
12,315
|
9,385
|
8,590
|
11,390
|
9,700
|
9,195
|
8,755
|
13,992
|
9,950
|
9,957
|
12,197
|
16,237
|
17,440
|
14,048
|
12,328
|
12,285
|
19,047
|
14,898
|
10,447
|
16,374
|
15,754
|
14,898
|
14,771
|
17,249
|
16,304
|
15,685
|
16,380
|
13,695
|
6,434
|
-
|
-
|
-
|
11,896
|
-
|
-
|
-
|
22,843
|
-
|
-
|
-
|
18,871
|
-
|
-
|
|
流動負債合計
|
29,394
|
28,946
|
35,212
|
38,406
|
37,327
|
39,194
|
35,303
|
46,172
|
28,798
|
22,854
|
22,282
|
20,419
|
26,611
|
24,457
|
24,192
|
24,793
|
28,897
|
31,111
|
28,233
|
25,593
|
25,317
|
33,845
|
29,195
|
23,990
|
28,035
|
34,208
|
33,380
|
27,799
|
33,076
|
37,304
|
34,044
|
34,414
|
32,062
|
23,025
|
35,511
|
35,314
|
33,680
|
31,501
|
40,187
|
52,668
|
52,241
|
47,982
|
54,644
|
56,399
|
57,724
|
48,078
|
46,320
|
46,623
|
|
長期借入金
|
68,774
|
69,762
|
75,173
|
71,525
|
69,304
|
58,037
|
60,410
|
62,952
|
72,971
|
85,220
|
85,161
|
92,958
|
86,957
|
95,936
|
95,663
|
90,103
|
109,031
|
106,912
|
111,944
|
114,885
|
118,970
|
121,580
|
138,197
|
139,371
|
130,205
|
127,774
|
126,928
|
125,669
|
125,487
|
125,131
|
119,136
|
116,032
|
113,908
|
118,734
|
152,847
|
166,903
|
175,670
|
190,567
|
197,943
|
224,751
|
219,999
|
216,908
|
214,324
|
206,853
|
216,511
|
219,326
|
217,741
|
221,725
|
|
固定負債合計
|
95,474
|
97,072
|
103,573
|
99,481
|
97,222
|
86,649
|
90,653
|
93,454
|
107,195
|
119,472
|
116,624
|
124,134
|
118,550
|
121,889
|
121,656
|
116,166
|
135,166
|
133,548
|
129,112
|
132,162
|
136,303
|
142,555
|
161,237
|
162,947
|
153,937
|
151,128
|
175,588
|
172,821
|
171,863
|
171,322
|
164,903
|
161,362
|
158,582
|
162,371
|
210,398
|
224,815
|
236,814
|
257,479
|
264,161
|
292,499
|
286,441
|
281,578
|
278,187
|
267,995
|
272,332
|
273,176
|
271,127
|
274,594
|
|
総負債
|
124,868
|
126,018
|
138,785
|
137,887
|
134,549
|
125,843
|
125,956
|
139,626
|
135,993
|
142,326
|
138,906
|
144,553
|
145,161
|
146,346
|
145,848
|
140,959
|
164,063
|
164,659
|
157,345
|
157,755
|
161,620
|
176,400
|
190,432
|
186,937
|
181,972
|
185,336
|
208,968
|
200,620
|
204,939
|
208,626
|
198,947
|
195,776
|
190,644
|
185,396
|
245,909
|
260,129
|
270,494
|
288,980
|
304,348
|
345,167
|
338,682
|
329,560
|
332,831
|
324,394
|
330,056
|
321,254
|
317,447
|
321,217
|
|
資本金及び資本剰余金
|
95
|
95
|
96
|
97
|
101
|
101
|
103
|
103
|
103
|
103
|
100
|
99
|
98
|
97
|
97
|
97
|
97
|
63,550
|
97
|
97
|
63,550
|
64,309
|
63,954
|
62,348
|
61,945
|
61,408
|
54,967
|
52,920
|
52,920
|
51,924
|
50,130
|
50,130
|
50,130
|
50,130
|
80,492
|
77,647
|
68,435
|
67,319
|
68,162
|
85,176
|
82,185
|
80,531
|
78,909
|
77,835
|
69,041
|
61,601
|
58,820
|
56,013
|
|
利益剰余金
|
30,536
|
32,130
|
34,535
|
38,255
|
38,946
|
43,370
|
46,730
|
43,888
|
52,156
|
52,682
|
55,234
|
60,443
|
62,799
|
62,909
|
65,517
|
68,982
|
72,530
|
69,195
|
83,214
|
87,608
|
92,704
|
89,740
|
95,179
|
101,623
|
106,976
|
107,049
|
112,404
|
108,584
|
102,837
|
100,797
|
110,080
|
115,811
|
127,753
|
129,693
|
139,888
|
150,366
|
163,800
|
173,950
|
183,726
|
190,905
|
199,425
|
201,050
|
207,714
|
207,928
|
202,143
|
201,759
|
210,160
|
212,772
|
|
株主資本
|
95,533
|
97,082
|
100,099
|
105,298
|
109,160
|
113,299
|
124,254
|
120,846
|
128,992
|
128,486
|
128,203
|
131,917
|
133,470
|
130,142
|
131,602
|
135,100
|
138,603
|
135,225
|
149,234
|
153,583
|
158,643
|
154,269
|
159,133
|
163,971
|
168,921
|
168,457
|
167,371
|
161,504
|
155,757
|
152,721
|
160,210
|
165,941
|
177,883
|
179,823
|
220,380
|
228,013
|
232,235
|
241,758
|
251,888
|
276,081
|
281,610
|
281,581
|
286,623
|
285,763
|
271,184
|
263,360
|
268,980
|
268,785
|
|
有利子負債合計
|
76,544
|
78,592
|
87,645
|
84,673
|
82,383
|
70,352
|
69,795
|
71,542
|
84,361
|
94,349
|
94,356
|
101,713
|
100,949
|
105,886
|
105,620
|
102,300
|
125,268
|
124,352
|
125,992
|
127,213
|
131,255
|
140,627
|
153,095
|
149,818
|
146,579
|
143,528
|
141,826
|
140,440
|
142,736
|
141,435
|
134,821
|
132,412
|
127,603
|
125,168
|
152,847
|
166,903
|
175,670
|
202,463
|
197,943
|
224,751
|
219,999
|
239,751
|
214,324
|
206,853
|
216,511
|
238,197
|
217,741
|
221,725
|
|
純有利子負債
|
66,948
|
67,381
|
76,838
|
72,462
|
70,695
|
59,792
|
56,020
|
57,272
|
69,027
|
85,715
|
85,351
|
92,658
|
90,487
|
94,559
|
93,556
|
89,101
|
114,451
|
114,430
|
114,038
|
114,713
|
118,084
|
122,901
|
143,708
|
141,563
|
135,623
|
129,431
|
128,667
|
130,615
|
127,941
|
125,830
|
117,854
|
112,256
|
98,535
|
89,482
|
134,893
|
128,836
|
138,170
|
166,483
|
163,835
|
201,967
|
196,415
|
218,728
|
193,169
|
186,880
|
181,564
|
205,847
|
183,023
|
189,062
|
|
DEレシオ(%)
|
80.12
|
80.95
|
87.56
|
80.41
|
75.47
|
62.09
|
56.17
|
59.2
|
65.4
|
73.43
|
73.6
|
77.1
|
75.63
|
81.36
|
80.26
|
75.72
|
90.38
|
91.96
|
84.43
|
82.83
|
82.74
|
91.16
|
96.21
|
91.37
|
86.77
|
85.2
|
84.74
|
86.96
|
91.64
|
92.61
|
84.15
|
79.79
|
71.73
|
69.61
|
69.36
|
73.2
|
75.64
|
83.75
|
78.58
|
81.41
|
78.12
|
85.14
|
74.78
|
72.39
|
79.84
|
90.45
|
80.95
|
82.49
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|