|
(単位:千ドル)
|
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
|
2,400
|
20,700
|
5,300
|
1,100
|
10,500
|
2,000
|
2,600
|
5,700
|
1,700
|
8,000
|
6,900
|
11,400
|
6,000
|
3,400
|
2,800
|
1,500
|
3,400
|
44,800
|
600
|
3,800
|
5,100
|
5,200
|
3,700
|
14,400
|
6,400
|
8,200
|
15,700
|
11,100
|
8,700
|
14,800
|
40,900
|
40,300
|
|
現金 + 有価証券
|
2,400
|
20,700
|
5,300
|
1,100
|
10,500
|
2,000
|
2,600
|
5,700
|
1,700
|
8,000
|
6,900
|
11,400
|
6,000
|
3,400
|
2,800
|
1,500
|
3,400
|
44,800
|
600
|
3,800
|
5,100
|
5,200
|
3,700
|
14,400
|
6,400
|
8,200
|
15,700
|
11,100
|
8,700
|
14,800
|
40,900
|
40,300
|
|
売掛金
|
19,100
|
24,900
|
32,100
|
38,500
|
43,300
|
49,700
|
45,400
|
51,800
|
54,000
|
48,900
|
41,500
|
42,200
|
16,000
|
21,000
|
25,900
|
27,300
|
35,500
|
57,600
|
80,800
|
88,600
|
84,500
|
95,000
|
91,200
|
78,500
|
74,900
|
89,900
|
85,400
|
70,600
|
70,200
|
81,900
|
68,400
|
67,100
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
4,900
|
5,900
|
7,700
|
2,500
|
3,800
|
4,100
|
2,000
|
1,700
|
2,300
|
2,300
|
2,700
|
2,800
|
2,500
|
3,900
|
4,200
|
5,400
|
5,900
|
6,500
|
7,500
|
7,700
|
6,400
|
6,400
|
6,500
|
5,700
|
5,700
|
5,800
|
|
流動資産合計
|
31,600
|
56,000
|
49,700
|
51,900
|
64,500
|
63,600
|
61,100
|
74,700
|
73,100
|
68,500
|
58,700
|
64,700
|
26,900
|
28,900
|
35,700
|
37,400
|
50,700
|
125,500
|
105,200
|
126,400
|
129,800
|
162,000
|
140,100
|
140,300
|
128,100
|
151,000
|
135,400
|
116,500
|
114,400
|
132,700
|
143,900
|
143,500
|
|
有形固定資産
|
120,900
|
180,700
|
189,200
|
199,900
|
214,900
|
230,700
|
229,800
|
230,700
|
227,700
|
222,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
133,700
|
201,000
|
210,000
|
210,600
|
225,400
|
241,400
|
241,400
|
248,900
|
244,800
|
239,900
|
234,800
|
231,600
|
221,200
|
212,500
|
204,900
|
197,900
|
199,800
|
213,400
|
287,900
|
268,100
|
255,800
|
246,200
|
241,500
|
235,200
|
236,700
|
242,500
|
242,600
|
239,000
|
245,200
|
241,200
|
237,700
|
233,000
|
|
総資産
|
165,300
|
257,000
|
259,700
|
262,500
|
289,900
|
305,000
|
302,500
|
323,600
|
317,900
|
308,400
|
293,500
|
296,300
|
248,100
|
241,400
|
240,600
|
235,300
|
250,500
|
338,900
|
393,100
|
394,500
|
385,600
|
408,200
|
381,600
|
375,500
|
364,800
|
393,500
|
378,000
|
355,500
|
359,600
|
373,900
|
381,600
|
376,500
|
|
買掛金
|
11,700
|
22,300
|
32,000
|
34,500
|
33,600
|
30,200
|
17,200
|
18,700
|
15,000
|
9,500
|
13,800
|
13,200
|
5,100
|
8,200
|
10,500
|
9,300
|
13,500
|
8,700
|
20,700
|
23,100
|
26,900
|
36,700
|
24,300
|
27,600
|
22,000
|
32,600
|
31,300
|
21,700
|
23,800
|
29,300
|
27,200
|
26,800
|
|
一年内返済予定の長期借入金
|
10,500
|
1,200
|
1,300
|
7,000
|
12,500
|
11,300
|
15,800
|
15,800
|
15,800
|
15,800
|
15,800
|
31,600
|
10,000
|
10,000
|
10,000
|
10,300
|
10,400
|
35,000
|
44,100
|
61,100
|
42,300
|
30,400
|
6,800
|
8,500
|
300
|
10,300
|
100
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
58,400
|
44,600
|
52,900
|
56,700
|
69,700
|
75,500
|
58,900
|
66,400
|
57,900
|
58,900
|
55,100
|
71,000
|
28,300
|
30,700
|
33,000
|
35,300
|
40,300
|
124,800
|
102,700
|
114,700
|
105,500
|
108,000
|
74,500
|
67,200
|
60,300
|
79,600
|
69,000
|
58,000
|
61,500
|
66,500
|
65,200
|
62,300
|
|
長期借入金
|
-
|
5,800
|
5,800
|
14,900
|
30,100
|
32,800
|
44,700
|
49,400
|
47,800
|
37,000
|
26,600
|
13,900
|
16,800
|
12,400
|
14,500
|
13,700
|
12,500
|
16,300
|
18,400
|
15,600
|
14,200
|
12,900
|
11,600
|
7,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
1,700
|
8,100
|
11,100
|
20,400
|
35,100
|
39,800
|
51,600
|
61,000
|
57,900
|
47,000
|
35,400
|
21,900
|
24,600
|
20,100
|
22,800
|
23,100
|
34,000
|
38,200
|
41,700
|
37,100
|
37,000
|
42,500
|
40,900
|
36,100
|
30,500
|
33,400
|
37,200
|
35,800
|
37,600
|
39,800
|
42,600
|
41,600
|
|
総負債
|
60,100
|
52,700
|
64,000
|
77,100
|
104,800
|
115,300
|
110,500
|
127,400
|
115,800
|
105,900
|
90,500
|
92,900
|
52,900
|
50,800
|
55,800
|
58,400
|
74,300
|
163,000
|
144,400
|
151,800
|
142,500
|
150,500
|
115,400
|
103,300
|
90,800
|
113,000
|
106,200
|
93,800
|
99,100
|
106,300
|
107,800
|
103,900
|
|
資本金及び資本剰余金
|
-
|
113,200
|
110,100
|
110,100
|
110,100
|
111,200
|
111,600
|
112,200
|
119,900
|
121,500
|
121,800
|
120,200
|
121,000
|
122,000
|
123,900
|
125,000
|
139,500
|
152,200
|
260,200
|
259,900
|
260,700
|
261,700
|
262,600
|
262,700
|
263,900
|
265,000
|
266,200
|
266,500
|
267,100
|
268,400
|
269,900
|
269,500
|
|
利益剰余金
|
-
|
-3,500
|
-6,600
|
-12,500
|
-12,600
|
-11,000
|
-9,900
|
-7,900
|
-6,900
|
-7,400
|
-8,100
|
-6,600
|
-11,500
|
-14,700
|
-18,400
|
-23,000
|
-28,600
|
-34,200
|
-8,000
|
-13,700
|
-14,100
|
-500
|
7,100
|
13,400
|
19,500
|
27,600
|
28,400
|
26,500
|
30,000
|
37,500
|
42,200
|
41,400
|
|
株主資本
|
-
|
109,900
|
103,700
|
97,800
|
97,700
|
100,400
|
101,900
|
104,500
|
113,200
|
114,000
|
203,000
|
110,000
|
105,900
|
103,700
|
101,900
|
98,400
|
107,300
|
175,900
|
248,700
|
242,700
|
243,100
|
257,700
|
266,200
|
272,200
|
274,000
|
280,500
|
271,800
|
261,700
|
260,500
|
267,600
|
273,800
|
272,600
|
|
有利子負債合計
|
10,500
|
7,000
|
7,100
|
21,900
|
42,600
|
44,100
|
60,500
|
65,200
|
63,600
|
52,800
|
42,400
|
45,500
|
26,800
|
22,400
|
24,500
|
24,000
|
22,900
|
51,300
|
62,500
|
76,700
|
56,500
|
43,300
|
18,400
|
15,600
|
300
|
10,300
|
100
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
8,100
|
-13,700
|
1,800
|
20,800
|
32,100
|
42,100
|
57,900
|
59,500
|
61,900
|
44,800
|
35,500
|
34,100
|
20,800
|
19,000
|
21,700
|
22,500
|
19,500
|
6,500
|
61,900
|
72,900
|
51,400
|
38,100
|
14,700
|
1,200
|
-6,100
|
2,100
|
-15,600
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
6.37
|
6.85
|
22.39
|
43.6
|
43.92
|
59.37
|
62.39
|
56.18
|
46.32
|
20.89
|
41.36
|
25.31
|
21.6
|
24.04
|
24.39
|
21.34
|
29.16
|
25.13
|
31.6
|
23.24
|
16.8
|
6.91
|
5.73
|
0.11
|
3.67
|
0.04
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|