|
(単位:千ドル)
|
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
|
98
|
1,110
|
1,045
|
967
|
871
|
132
|
2
|
1
|
1
|
1
|
1
|
40,027
|
54,490
|
35,487
|
23,922
|
25,206
|
32,699
|
50,300
|
42,200
|
38,388
|
58,000
|
73,000
|
83,700
|
87,909
|
153,500
|
110,700
|
103,400
|
119,990
|
158,500
|
160,600
|
119,000
|
109,434
|
116,600
|
124,000
|
108,700
|
115,852
|
129,400
|
134,600
|
119,900
|
89,222
|
123,800
|
102,500
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,100
|
20,115
|
18,800
|
17,130
|
19,914
|
9,826
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
98
|
1,110
|
1,045
|
967
|
871
|
132
|
2
|
1
|
1
|
1
|
1
|
40,027
|
54,490
|
35,487
|
23,922
|
25,206
|
32,699
|
50,300
|
42,200
|
38,388
|
58,000
|
73,000
|
83,700
|
87,909
|
153,500
|
110,700
|
103,400
|
119,990
|
158,500
|
160,600
|
130,100
|
129,549
|
135,400
|
141,130
|
128,614
|
125,678
|
129,400
|
134,600
|
119,900
|
89,222
|
123,800
|
102,500
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63,525
|
71,024
|
63,416
|
42,546
|
80,599
|
63,642
|
71,423
|
61,829
|
111,574
|
75,242
|
63,475
|
67,335
|
117,937
|
83,928
|
85,665
|
76,258
|
135,447
|
91,288
|
87,601
|
59,223
|
116,093
|
89,317
|
85,065
|
61,191
|
119,430
|
78,785
|
86,961
|
66,996
|
130,784
|
74,362
|
101,640
|
|
流動資産合計
|
371
|
1,131
|
1,060
|
975
|
955
|
396
|
236
|
219
|
257
|
242
|
15
|
112,112
|
133,778
|
107,609
|
75,592
|
112,904
|
118,170
|
133,176
|
115,188
|
176,921
|
160,082
|
161,058
|
175,722
|
233,220
|
267,160
|
226,701
|
211,747
|
286,762
|
282,554
|
281,291
|
226,988
|
281,706
|
261,791
|
264,994
|
232,084
|
288,689
|
248,381
|
262,917
|
228,746
|
256,276
|
235,157
|
282,126
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,255
|
4,130
|
3,899
|
3,632
|
3,634
|
3,673
|
3,793
|
3,605
|
3,667
|
3,566
|
3,339
|
4,988
|
4,820
|
4,743
|
4,465
|
4,547
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
-
|
172,535
|
172,564
|
172,578
|
172,842
|
172,916
|
172,972
|
173,051
|
173,227
|
157,897
|
158,208
|
10,059
|
11,383
|
11,891
|
5,891
|
5,981
|
6,013
|
6,549
|
6,144
|
24,299
|
41,255
|
40,783
|
44,590
|
46,715
|
44,408
|
45,423
|
44,982
|
104,500
|
105,242
|
104,922
|
106,361
|
109,335
|
106,313
|
105,863
|
102,891
|
105,107
|
102,814
|
104,452
|
115,096
|
112,787
|
107,873
|
115,371
|
|
総資産
|
-
|
173,667
|
173,625
|
173,553
|
173,798
|
173,312
|
173,208
|
173,271
|
173,485
|
158,140
|
158,223
|
122,171
|
145,161
|
119,500
|
81,483
|
118,885
|
124,183
|
139,725
|
121,332
|
201,220
|
201,337
|
201,841
|
220,312
|
279,935
|
311,568
|
272,124
|
256,729
|
391,262
|
387,796
|
386,213
|
333,349
|
391,041
|
368,104
|
370,857
|
334,975
|
393,796
|
351,195
|
367,369
|
343,842
|
369,063
|
343,030
|
397,497
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,137
|
7,788
|
12,416
|
9,574
|
12,851
|
2,921
|
3,509
|
2,580
|
2,303
|
6,194
|
4,646
|
3,969
|
3,241
|
2,372
|
4,427
|
9,051
|
5,708
|
3,620
|
5,809
|
8,301
|
8,040
|
5,956
|
4,632
|
6,139
|
5,997
|
3,612
|
4,523
|
4,559
|
5,275
|
4,815
|
6,085
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,500
|
36,448
|
3,677
|
2,735
|
2,372
|
1,222
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,670
|
3,664
|
3,664
|
3,664
|
4,227
|
4,789
|
5,349
|
5,912
|
5,912
|
5,912
|
5,914
|
3,093
|
3,093
|
3,093
|
3,093
|
3,093
|
|
流動負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
698
|
133
|
125
|
245
|
228,734
|
251,068
|
238,701
|
199,804
|
238,508
|
228,739
|
237,983
|
214,447
|
259,339
|
249,082
|
252,534
|
240,398
|
295,328
|
278,534
|
292,826
|
275,986
|
329,502
|
320,047
|
331,085
|
288,600
|
353,027
|
329,624
|
329,228
|
288,799
|
336,434
|
292,835
|
303,236
|
322,468
|
324,592
|
295,230
|
306,795
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
66,613
|
56,391
|
72,364
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
80,556
|
79,655
|
78,770
|
72,888
|
71,445
|
70,003
|
68,558
|
67,113
|
65,671
|
64,228
|
62,781
|
68,731
|
67,959
|
82,187
|
81,412
|
75,638
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,937
|
8,720
|
9,018
|
9,018
|
103,738
|
99,904
|
110,695
|
33,843
|
31,965
|
31,245
|
31,933
|
36,964
|
33,158
|
43,899
|
39,068
|
41,457
|
47,691
|
55,922
|
56,392
|
140,907
|
142,146
|
145,048
|
131,615
|
120,124
|
115,184
|
108,599
|
103,690
|
99,226
|
96,858
|
94,672
|
100,252
|
98,148
|
113,916
|
111,496
|
119,737
|
|
総負債
|
356
|
6,047
|
6,057
|
6,057
|
7,104
|
7,366
|
7,609
|
8,636
|
8,854
|
9,143
|
9,264
|
332,472
|
350,972
|
349,396
|
233,647
|
270,473
|
259,984
|
269,916
|
251,411
|
292,497
|
292,981
|
291,602
|
281,855
|
343,019
|
334,456
|
349,218
|
416,893
|
471,648
|
465,095
|
462,700
|
408,724
|
468,211
|
438,223
|
432,918
|
388,025
|
433,292
|
387,507
|
403,488
|
420,616
|
438,508
|
406,726
|
426,532
|
|
資本金及び資本剰余金
|
25
|
5,007
|
5,059
|
5,130
|
5,933
|
6,680
|
7,027
|
19,104
|
7,996
|
8,021
|
8,058
|
94,973
|
95,993
|
97,669
|
110,901
|
108,353
|
105,462
|
101,894
|
97,903
|
93,491
|
88,675
|
83,966
|
105,595
|
98,266
|
152,771
|
143,810
|
139,514
|
149,243
|
149,429
|
152,156
|
154,120
|
156,410
|
158,458
|
161,400
|
164,531
|
167,997
|
170,555
|
172,960
|
175,134
|
177,542
|
180,250
|
183,126
|
|
利益剰余金
|
-10
|
-8
|
-60
|
-131
|
-934
|
-1,681
|
-2,028
|
-2,992
|
-2,997
|
-3,022
|
-3,059
|
-304,407
|
-300,900
|
-326,346
|
-374,714
|
-372,372
|
-360,548
|
-356,461
|
-354,722
|
-314,655
|
-312,110
|
-308,640
|
-305,334
|
-301,675
|
-304,584
|
-297,777
|
-295,846
|
-225,789
|
-222,702
|
-222,592
|
-222,997
|
-228,269
|
-222,630
|
-218,362
|
-211,561
|
-202,210
|
-200,893
|
-202,041
|
-245,141
|
-238,482
|
-235,132
|
-204,874
|
|
株主資本
|
15
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
-210,301
|
-205,811
|
-229,896
|
-265,409
|
-265,586
|
-256,652
|
-256,203
|
-258,717
|
-222,593
|
-225,677
|
-226,514
|
-201,059
|
-200,938
|
-154,495
|
-156,229
|
-160,164
|
-80,386
|
-77,299
|
-76,487
|
-75,375
|
-77,170
|
-70,119
|
-62,061
|
-53,050
|
-39,496
|
-36,312
|
-36,119
|
-76,774
|
-69,445
|
-63,696
|
-29,035
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82,113
|
92,839
|
76,041
|
2,735
|
2,372
|
1,222
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
84,226
|
83,319
|
82,434
|
76,552
|
75,672
|
74,792
|
73,907
|
73,025
|
71,583
|
70,140
|
68,695
|
71,824
|
71,052
|
85,280
|
84,505
|
78,731
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,086
|
38,349
|
40,554
|
-21,187
|
-22,834
|
-31,477
|
-50,300
|
-42,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-19,174
|
-36,671
|
-76,066
|
-84,048
|
-54,428
|
-54,757
|
-61,493
|
-68,105
|
-57,031
|
-55,538
|
-60,705
|
-62,776
|
-48,848
|
-3,942
|
-39,295
|
-23,769
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-39.05
|
-45.11
|
-33.08
|
-1.03
|
-0.89
|
-0.48
|
-0.0
|
-0.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-52.59
|
-103.65
|
-106.64
|
-100.08
|
-100.39
|
-96.92
|
-105.4
|
-117.67
|
-134.93
|
-177.59
|
-189.18
|
-198.85
|
-92.55
|
-122.8
|
-132.67
|
-271.16
|