|
(単位:千ドル)
|
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
|
2Q21
|
3Q22
|
4Q22
|
1Q23
|
2Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
|
現金同等物
|
16,448
|
11,204
|
14,358
|
17,502
|
17,261
|
14,577
|
12,835
|
19,755
|
21,148
|
16,557
|
16,101
|
16,233
|
18,323
|
16,139
|
13,646
|
11,108
|
12,939
|
18,380
|
22,231
|
19,794
|
21,307
|
16,727
|
-
|
14,607
|
-
|
-
|
-
|
14,827
|
-
|
-
|
-
|
15,582
|
-
|
-
|
-
|
-
|
11,561
|
14,559
|
11,247
|
-
|
6,627
|
9,437
|
8,020
|
-
|
11,902
|
8,957
|
8,595
|
10,454
|
12,529
|
5,684
|
7,527
|
|
有価証券
|
-
|
-
|
-
|
6,282
|
6,465
|
8,124
|
7,627
|
7,657
|
8,174
|
8,389
|
8,470
|
8,723
|
8,295
|
7,790
|
7,410
|
7,855
|
7,565
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
16,448
|
11,204
|
14,358
|
23,784
|
23,726
|
22,701
|
20,462
|
27,412
|
29,322
|
24,946
|
24,571
|
24,956
|
26,618
|
23,929
|
21,056
|
18,963
|
20,504
|
18,380
|
22,231
|
19,794
|
21,307
|
16,727
|
-
|
14,607
|
-
|
-
|
-
|
14,827
|
-
|
-
|
-
|
15,582
|
-
|
-
|
-
|
-
|
11,561
|
14,559
|
11,247
|
-
|
6,627
|
9,437
|
8,020
|
-
|
11,902
|
8,957
|
8,595
|
10,454
|
12,529
|
5,684
|
7,527
|
|
売掛金
|
40,769
|
41,590
|
40,097
|
42,167
|
34,153
|
33,674
|
35,296
|
37,875
|
33,980
|
34,900
|
34,372
|
43,712
|
35,298
|
33,531
|
31,016
|
40,311
|
29,172
|
31,204
|
31,738
|
34,367
|
27,360
|
31,388
|
28,006
|
30,425
|
28,924
|
29,349
|
31,684
|
33,089
|
31,017
|
31,585
|
32,567
|
35,980
|
31,340
|
33,992
|
29,054
|
29,012
|
30,629
|
34,378
|
34,467
|
35,076
|
39,087
|
34,535
|
41,415
|
42,961
|
38,062
|
38,151
|
36,267
|
36,611
|
34,506
|
34,826
|
35,873
|
|
商品及び製品
|
60,447
|
70,075
|
74,530
|
69,895
|
74,413
|
72,205
|
66,783
|
56,501
|
58,191
|
60,407
|
65,942
|
65,582
|
65,968
|
66,418
|
66,219
|
63,003
|
60,090
|
58,262
|
57,663
|
56,321
|
59,018
|
58,204
|
58,225
|
58,097
|
62,112
|
61,789
|
63,799
|
58,039
|
58,029
|
60,702
|
63,156
|
61,790
|
64,525
|
65,110
|
58,304
|
52,987
|
50,100
|
51,000
|
52,500
|
60,600
|
61,200
|
63,900
|
73,100
|
66,900
|
70,100
|
70,100
|
67,700
|
65,400
|
65,100
|
61,300
|
58,500
|
|
流動資産合計
|
135,743
|
142,124
|
148,927
|
151,230
|
146,985
|
144,239
|
134,694
|
133,948
|
134,548
|
132,465
|
137,020
|
147,006
|
140,791
|
136,770
|
131,289
|
133,413
|
120,796
|
118,189
|
121,803
|
120,911
|
115,493
|
113,635
|
110,673
|
110,123
|
111,727
|
115,129
|
118,473
|
113,228
|
110,874
|
114,304
|
116,252
|
119,975
|
113,114
|
114,904
|
104,199
|
104,098
|
101,160
|
109,351
|
108,605
|
119,220
|
122,417
|
122,319
|
137,528
|
133,053
|
130,191
|
126,923
|
122,620
|
122,202
|
122,020
|
112,744
|
112,110
|
|
有形固定資産
|
52,565
|
54,091
|
55,081
|
53,597
|
53,493
|
53,167
|
52,829
|
51,200
|
50,642
|
50,822
|
51,147
|
51,537
|
48,876
|
47,097
|
44,669
|
44,413
|
42,867
|
42,940
|
42,555
|
41,010
|
39,983
|
39,870
|
39,963
|
39,345
|
39,987
|
39,265
|
38,659
|
36,514
|
35,345
|
35,390
|
36,903
|
36,679
|
37,078
|
38,364
|
37,309
|
37,090
|
37,156
|
36,112
|
35,001
|
35,992
|
36,115
|
35,851
|
38,927
|
37,116
|
36,178
|
38,121
|
38,160
|
39,375
|
42,600
|
44,852
|
45,252
|
|
固定資産合計
|
79,278
|
93,061
|
93,264
|
100,936
|
100,846
|
100,709
|
100,773
|
96,846
|
95,980
|
96,319
|
95,854
|
92,242
|
81,518
|
79,546
|
76,203
|
78,859
|
76,928
|
76,812
|
75,724
|
80,687
|
83,419
|
78,874
|
80,732
|
82,542
|
83,492
|
75,068
|
73,192
|
69,058
|
67,553
|
66,765
|
67,704
|
70,112
|
75,804
|
76,500
|
74,532
|
68,585
|
71,246
|
70,685
|
68,650
|
65,266
|
67,180
|
66,000
|
68,338
|
66,501
|
64,238
|
66,188
|
71,245
|
70,600
|
73,749
|
74,318
|
74,519
|
|
総資産
|
215,021
|
235,185
|
242,191
|
252,166
|
247,831
|
244,948
|
235,467
|
230,794
|
230,528
|
228,784
|
232,874
|
239,248
|
222,309
|
216,316
|
207,492
|
212,272
|
197,724
|
195,001
|
197,527
|
201,598
|
198,912
|
192,509
|
191,405
|
192,665
|
195,219
|
190,197
|
191,665
|
182,286
|
178,427
|
181,069
|
183,956
|
190,087
|
188,918
|
191,404
|
178,731
|
172,683
|
172,406
|
180,036
|
177,255
|
184,486
|
189,597
|
188,319
|
205,866
|
199,554
|
194,429
|
193,111
|
193,865
|
192,802
|
195,769
|
187,062
|
186,629
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,980
|
11,298
|
9,210
|
10,183
|
9,471
|
8,853
|
8,148
|
10,415
|
8,981
|
8,538
|
8,056
|
8,278
|
8,366
|
9,877
|
9,084
|
10,464
|
9,836
|
10,392
|
11,996
|
13,734
|
12,881
|
11,799
|
11,730
|
9,249
|
7,579
|
9,409
|
10,356
|
12,089
|
17,229
|
17,310
|
15,108
|
17,908
|
14,624
|
15,748
|
13,017
|
15,006
|
15,047
|
16,587
|
13,487
|
14,750
|
|
一年内返済予定の長期借入金
|
-
|
-
|
2,390
|
-
|
1,642
|
1,619
|
1,595
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,596
|
11,514
|
11,532
|
17,051
|
4,681
|
3,655
|
3,481
|
2,994
|
3,045
|
4,065
|
3,979
|
4,154
|
2,886
|
4,532
|
5,605
|
7,130
|
6,895
|
15,959
|
21,997
|
21,969
|
22,832
|
6,547
|
-
|
5,259
|
5,264
|
4,961
|
-
|
4,403
|
2,326
|
|
流動負債合計
|
34,707
|
39,585
|
28,723
|
30,011
|
25,791
|
21,826
|
20,507
|
23,945
|
23,555
|
22,923
|
24,284
|
35,686
|
34,327
|
31,253
|
23,071
|
23,599
|
19,939
|
19,019
|
21,315
|
21,818
|
20,169
|
19,316
|
19,331
|
30,739
|
32,130
|
36,843
|
26,070
|
26,187
|
24,727
|
26,210
|
27,869
|
32,680
|
30,347
|
30,609
|
24,633
|
27,834
|
29,635
|
30,748
|
33,639
|
51,689
|
56,297
|
51,814
|
58,956
|
41,180
|
38,514
|
35,333
|
37,647
|
39,563
|
41,507
|
36,269
|
35,861
|
|
長期借入金
|
614
|
14,745
|
29,453
|
29,387
|
28,995
|
29,913
|
25,431
|
24,252
|
22,372
|
21,087
|
20,596
|
10,804
|
10,408
|
10,005
|
19,543
|
18,552
|
18,773
|
17,889
|
17,500
|
17,109
|
16,713
|
16,311
|
15,904
|
6,095
|
5,680
|
5,261
|
17,736
|
17,307
|
16,873
|
17,434
|
17,990
|
17,541
|
19,088
|
18,628
|
25,611
|
26,341
|
21,227
|
20,329
|
18,530
|
6,010
|
5,540
|
9,158
|
9,405
|
24,905
|
24,007
|
20,313
|
9,991
|
5,273
|
7,944
|
3,103
|
5,768
|
|
固定負債合計
|
36,188
|
50,564
|
64,977
|
94,317
|
94,366
|
95,769
|
90,518
|
80,107
|
78,590
|
78,283
|
78,054
|
67,248
|
58,232
|
58,131
|
64,589
|
74,243
|
73,916
|
72,210
|
69,637
|
88,267
|
87,819
|
76,228
|
75,050
|
69,900
|
69,419
|
68,322
|
78,533
|
68,228
|
66,710
|
66,073
|
64,916
|
74,028
|
77,969
|
76,176
|
78,580
|
98,866
|
92,569
|
91,204
|
86,266
|
49,262
|
50,052
|
51,320
|
50,637
|
55,945
|
54,082
|
49,868
|
39,162
|
23,772
|
25,272
|
19,667
|
20,664
|
|
総負債
|
70,895
|
90,149
|
93,700
|
124,328
|
120,157
|
117,595
|
111,025
|
104,052
|
102,145
|
101,206
|
102,338
|
102,934
|
92,559
|
89,384
|
87,660
|
97,842
|
93,855
|
91,229
|
90,952
|
110,085
|
107,988
|
95,544
|
94,381
|
100,639
|
101,549
|
105,165
|
104,603
|
94,415
|
91,437
|
92,283
|
92,785
|
106,708
|
108,316
|
106,785
|
103,213
|
126,700
|
122,204
|
121,952
|
119,905
|
100,951
|
106,349
|
103,134
|
109,593
|
97,125
|
92,596
|
85,201
|
76,809
|
63,335
|
66,779
|
55,936
|
56,525
|
|
資本金及び資本剰余金
|
51,545
|
51,723
|
51,827
|
51,941
|
52,160
|
52,222
|
52,386
|
52,613
|
53,481
|
53,702
|
-
|
54,063
|
54,235
|
54,468
|
54,581
|
54,869
|
54,964
|
55,010
|
55,020
|
55,227
|
55,376
|
55,567
|
55,702
|
55,579
|
55,294
|
55,467
|
55,562
|
55,641
|
55,730
|
55,051
|
55,134
|
55,276
|
55,425
|
55,522
|
55,633
|
55,762
|
56,117
|
56,184
|
56,329
|
56,507
|
56,548
|
56,869
|
56,948
|
57,143
|
57,247
|
57,454
|
57,627
|
57,825
|
57,813
|
58,050
|
58,241
|
|
利益剰余金
|
-
|
99,768
|
100,661
|
94,661
|
93,631
|
93,427
|
91,261
|
91,778
|
91,303
|
92,393
|
-
|
95,715
|
95,941
|
97,689
|
99,427
|
98,164
|
97,282
|
97,037
|
96,933
|
81,228
|
81,286
|
81,643
|
80,151
|
79,402
|
79,129
|
71,906
|
73,543
|
74,368
|
74,992
|
76,918
|
79,006
|
80,487
|
81,265
|
82,525
|
83,138
|
58,648
|
62,764
|
66,621
|
69,638
|
74,181
|
77,413
|
79,941
|
84,225
|
89,059
|
91,115
|
94,246
|
101,719
|
112,147
|
114,067
|
113,672
|
114,310
|
|
株主資本
|
144,126
|
145,036
|
148,491
|
127,838
|
127,674
|
127,353
|
124,442
|
126,742
|
128,383
|
127,578
|
130,536
|
136,314
|
129,750
|
126,932
|
119,832
|
114,430
|
103,869
|
103,772
|
106,575
|
91,513
|
90,924
|
96,965
|
97,024
|
92,026
|
93,670
|
85,032
|
87,062
|
87,871
|
86,990
|
88,786
|
91,171
|
83,379
|
80,602
|
84,619
|
75,518
|
45,983
|
50,202
|
58,084
|
57,350
|
83,535
|
83,248
|
85,185
|
96,273
|
102,429
|
101,833
|
107,910
|
117,056
|
129,467
|
128,990
|
131,126
|
130,104
|
|
有利子負債合計
|
614
|
14,745
|
31,843
|
31,187
|
30,637
|
31,532
|
27,026
|
24,252
|
22,372
|
21,087
|
20,596
|
10,804
|
10,408
|
10,005
|
19,543
|
18,552
|
18,773
|
17,889
|
17,500
|
18,652
|
16,713
|
16,311
|
17,500
|
17,609
|
17,212
|
22,312
|
22,417
|
20,962
|
20,354
|
20,428
|
21,035
|
21,606
|
23,067
|
22,782
|
28,497
|
30,873
|
26,832
|
27,459
|
25,425
|
21,969
|
27,537
|
31,127
|
32,237
|
31,452
|
24,007
|
25,572
|
15,255
|
10,234
|
7,944
|
7,506
|
8,094
|
|
純有利子負債
|
-15,834
|
3,541
|
17,485
|
7,403
|
6,911
|
8,831
|
6,564
|
-3,160
|
-6,950
|
-3,859
|
-3,975
|
-14,152
|
-16,210
|
-13,924
|
-1,513
|
-411
|
-1,731
|
-491
|
-4,731
|
-1,142
|
-4,594
|
-416
|
-
|
3,002
|
-
|
-
|
-
|
6,135
|
-
|
-
|
-
|
6,024
|
-
|
-
|
-
|
-
|
15,271
|
12,900
|
14,178
|
-
|
20,910
|
21,690
|
24,217
|
-
|
12,105
|
16,615
|
6,660
|
-220
|
-4,585
|
1,822
|
567
|
|
DEレシオ(%)
|
0.43
|
10.17
|
21.44
|
24.4
|
24.0
|
24.76
|
21.72
|
19.13
|
17.43
|
16.53
|
15.78
|
7.93
|
8.02
|
7.88
|
16.31
|
16.21
|
18.07
|
17.24
|
16.42
|
20.38
|
18.38
|
16.82
|
18.04
|
19.13
|
18.38
|
26.24
|
25.75
|
23.86
|
23.4
|
23.01
|
23.07
|
25.91
|
28.62
|
26.92
|
37.74
|
67.14
|
53.45
|
47.27
|
44.33
|
26.3
|
33.08
|
36.54
|
33.48
|
30.71
|
23.57
|
23.7
|
13.03
|
7.9
|
6.16
|
5.72
|
6.22
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|