|
(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
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
2,305
|
2,305
|
2,804
|
2,929
|
2,939
|
4,031
|
3,554
|
3,493
|
10,953
|
6,419
|
5,316
|
4,414
|
5,039
|
3,023
|
4,586
|
5,019
|
6,402
|
3,074
|
1,036
|
2,289
|
4,735
|
2,800
|
3,649
|
9,372
|
7,583
|
13,309
|
8,130
|
10,442
|
4,164
|
2,296
|
5,362
|
6,824
|
8,267
|
5,452
|
9,038
|
5,773
|
5,102
|
5,651
|
5,172
|
10,911
|
7,530
|
6,408
|
8,935
|
8,315
|
10,305
|
18,908
|
17,722
|
26,600
|
18,749
|
17,729
|
19,896
|
22,040
|
13,374
|
18,373
|
18,766
|
19,757
|
|
現金 + 有価証券
|
2,305
|
2,305
|
2,804
|
2,929
|
2,939
|
4,031
|
3,554
|
3,493
|
10,953
|
6,419
|
5,316
|
4,414
|
5,039
|
3,023
|
4,586
|
5,019
|
6,402
|
3,074
|
1,036
|
2,289
|
4,735
|
2,800
|
3,649
|
9,372
|
7,583
|
13,309
|
8,130
|
10,442
|
4,164
|
2,296
|
5,362
|
6,824
|
8,267
|
5,452
|
9,038
|
5,773
|
5,102
|
5,651
|
5,172
|
10,911
|
7,530
|
6,408
|
8,935
|
8,315
|
10,305
|
18,908
|
17,722
|
26,600
|
18,749
|
17,729
|
19,896
|
22,040
|
13,374
|
18,373
|
18,766
|
19,757
|
|
売掛金
|
-
|
19,301
|
15,942
|
16,036
|
16,944
|
17,532
|
16,655
|
17,318
|
17,210
|
25,375
|
22,735
|
23,467
|
31,234
|
29,685
|
27,956
|
27,093
|
29,824
|
35,059
|
29,914
|
38,554
|
37,091
|
41,335
|
41,823
|
34,522
|
40,620
|
42,765
|
50,569
|
48,275
|
63,269
|
65,023
|
64,017
|
63,610
|
70,927
|
75,597
|
79,746
|
73,551
|
87,064
|
85,297
|
101,902
|
103,066
|
101,591
|
92,500
|
107,053
|
105,848
|
110,375
|
103,273
|
104,813
|
94,859
|
96,732
|
98,289
|
103,494
|
93,737
|
92,628
|
98,822
|
95,092
|
92,539
|
|
商品及び製品
|
34,198
|
39,107
|
41,208
|
40,398
|
40,775
|
40,846
|
39,246
|
39,340
|
39,499
|
48,122
|
49,486
|
54,692
|
57,273
|
55,444
|
58,282
|
59,921
|
60,775
|
62,284
|
63,573
|
62,810
|
63,161
|
65,713
|
69,240
|
70,308
|
67,596
|
65,960
|
64,979
|
36,380
|
67,852
|
65,057
|
67,301
|
65,753
|
63,370
|
66,076
|
73,379
|
73,844
|
72,462
|
80,221
|
89,766
|
87,774
|
98,572
|
103,371
|
120,555
|
129,514
|
127,036
|
135,947
|
124,976
|
122,214
|
114,419
|
105,134
|
98,067
|
92,573
|
93,031
|
93,771
|
96,675
|
98,543
|
|
流動資産合計
|
61,838
|
66,760
|
66,224
|
65,252
|
65,641
|
66,997
|
65,244
|
66,128
|
74,018
|
87,060
|
87,682
|
94,856
|
102,561
|
97,159
|
99,456
|
103,330
|
106,160
|
108,318
|
103,999
|
116,583
|
118,274
|
123,343
|
125,011
|
125,711
|
126,778
|
131,561
|
136,537
|
154,307
|
195,463
|
194,986
|
197,212
|
196,465
|
199,791
|
202,898
|
211,713
|
199,455
|
211,622
|
221,951
|
248,457
|
256,326
|
265,648
|
257,825
|
299,269
|
312,249
|
318,388
|
328,728
|
317,983
|
307,317
|
292,453
|
278,827
|
279,360
|
267,529
|
262,257
|
271,469
|
273,052
|
272,000
|
|
有形固定資産
|
9,199
|
8,787
|
8,412
|
8,461
|
8,389
|
8,224
|
8,723
|
8,962
|
9,050
|
13,084
|
13,160
|
13,521
|
13,366
|
16,164
|
16,285
|
16,743
|
17,515
|
19,106
|
22,524
|
24,874
|
27,090
|
27,496
|
27,533
|
25,886
|
26,173
|
25,845
|
26,844
|
27,033
|
28,564
|
28,961
|
28,769
|
29,388
|
31,448
|
31,725
|
32,825
|
33,971
|
35,656
|
35,421
|
36,644
|
42,077
|
45,070
|
46,928
|
49,690
|
52,034
|
52,970
|
55,103
|
51,392
|
51,460
|
50,849
|
48,666
|
46,890
|
45,319
|
44,267
|
42,859
|
41,879
|
40,730
|
|
固定資産合計
|
14,656
|
13,970
|
14,723
|
14,807
|
14,622
|
13,723
|
13,669
|
14,278
|
13,208
|
40,265
|
37,812
|
37,381
|
36,781
|
39,079
|
40,481
|
40,334
|
41,188
|
43,644
|
47,801
|
68,855
|
70,151
|
71,422
|
71,837
|
71,439
|
71,405
|
73,764
|
82,401
|
80,772
|
139,699
|
140,044
|
137,874
|
143,109
|
147,221
|
146,487
|
147,220
|
145,151
|
146,548
|
145,287
|
145,467
|
158,697
|
163,098
|
164,352
|
170,976
|
173,119
|
155,292
|
138,579
|
138,958
|
143,102
|
142,827
|
143,230
|
143,090
|
140,952
|
138,065
|
135,881
|
142,082
|
138,973
|
|
総資産
|
76,494
|
80,730
|
80,947
|
80,059
|
80,263
|
80,720
|
78,913
|
80,406
|
87,226
|
127,325
|
125,494
|
132,237
|
139,342
|
136,238
|
139,937
|
143,664
|
147,348
|
151,962
|
151,800
|
185,438
|
188,425
|
194,765
|
196,848
|
197,150
|
198,183
|
205,325
|
218,938
|
235,079
|
335,162
|
335,030
|
335,086
|
339,574
|
347,012
|
349,385
|
358,933
|
344,606
|
358,170
|
367,238
|
393,924
|
415,023
|
428,746
|
422,177
|
470,245
|
485,368
|
473,680
|
467,307
|
456,941
|
450,419
|
435,280
|
422,057
|
422,450
|
408,481
|
400,322
|
407,350
|
415,134
|
410,973
|
|
買掛金
|
5,781
|
7,171
|
5,941
|
5,515
|
6,383
|
6,204
|
6,629
|
6,246
|
6,936
|
8,937
|
8,363
|
9,839
|
8,757
|
11,281
|
9,706
|
10,848
|
14,092
|
15,497
|
11,775
|
11,324
|
15,397
|
14,658
|
13,507
|
12,779
|
13,988
|
13,677
|
19,752
|
19,263
|
22,337
|
25,024
|
24,685
|
24,802
|
25,903
|
30,768
|
33,271
|
24,660
|
33,275
|
30,512
|
39,327
|
35,429
|
38,039
|
38,096
|
52,340
|
52,858
|
48,569
|
44,936
|
42,060
|
50,580
|
47,879
|
45,168
|
50,520
|
41,653
|
46,949
|
46,292
|
50,942
|
48,809
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,688
|
1,750
|
2,063
|
2,250
|
2,375
|
2,375
|
2,750
|
2,937
|
3,000
|
2,750
|
6,429
|
6,429
|
5,894
|
5,893
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
15,286
|
15,286
|
15,286
|
15,286
|
11,464
|
15,286
|
15,286
|
15,286
|
15,286
|
15,286
|
15,286
|
15,286
|
15,286
|
15,286
|
4,688
|
3,750
|
3,750
|
3,750
|
4,219
|
4,688
|
5,156
|
5,625
|
5,625
|
5,625
|
5,625
|
|
流動負債合計
|
8,979
|
11,532
|
10,440
|
8,285
|
9,113
|
9,369
|
9,851
|
9,089
|
10,644
|
20,530
|
17,881
|
15,770
|
16,357
|
22,732
|
22,265
|
22,896
|
26,961
|
28,600
|
24,619
|
24,547
|
31,678
|
32,342
|
31,904
|
29,421
|
31,370
|
32,914
|
41,222
|
35,718
|
41,074
|
46,619
|
46,393
|
56,732
|
58,776
|
63,538
|
69,356
|
69,786
|
90,695
|
99,995
|
104,872
|
91,025
|
90,477
|
93,380
|
111,122
|
105,893
|
105,789
|
91,238
|
85,192
|
86,744
|
87,185
|
88,141
|
100,589
|
88,165
|
92,936
|
95,038
|
101,748
|
93,855
|
|
長期借入金
|
-
|
800
|
640
|
1,160
|
520
|
-
|
-
|
120
|
5,000
|
25,062
|
24,500
|
31,867
|
34,775
|
22,750
|
22,660
|
25,250
|
20,500
|
21,130
|
21,200
|
41,634
|
36,898
|
38,611
|
36,227
|
35,962
|
34,454
|
32,956
|
32,933
|
39,949
|
122,801
|
112,224
|
111,522
|
101,931
|
108,035
|
103,812
|
104,003
|
89,662
|
69,730
|
61,511
|
72,372
|
94,920
|
98,205
|
80,882
|
100,845
|
114,740
|
133,407
|
156,461
|
151,567
|
139,673
|
122,479
|
103,134
|
88,789
|
84,445
|
72,100
|
78,755
|
80,410
|
90,065
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
171,020
|
154,856
|
138,805
|
124,223
|
119,495
|
106,476
|
112,803
|
114,530
|
122,689
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
257,764
|
242,041
|
226,946
|
224,812
|
207,660
|
199,412
|
207,841
|
216,278
|
216,544
|
|
資本金及び資本剰余金
|
18,883
|
19,136
|
19,353
|
20,332
|
20,453
|
20,811
|
21,294
|
21,947
|
22,052
|
23,907
|
25,834
|
26,904
|
27,558
|
28,981
|
29,514
|
30,882
|
32,597
|
33,258
|
33,820
|
40,124
|
40,996
|
42,310
|
42,431
|
43,498
|
44,716
|
47,386
|
49,118
|
50,641
|
55,013
|
55,707
|
55,874
|
56,551
|
57,181
|
57,092
|
57,457
|
57,684
|
58,396
|
60,633
|
61,859
|
62,788
|
65,594
|
67,012
|
69,367
|
70,701
|
70,645
|
71,762
|
72,631
|
73,746
|
75,094
|
76,531
|
77,459
|
79,618
|
82,775
|
81,875
|
84,076
|
83,945
|
|
利益剰余金
|
48,040
|
48,750
|
48,590
|
48,075
|
47,967
|
48,300
|
44,451
|
45,680
|
47,118
|
48,514
|
49,315
|
49,700
|
52,666
|
54,974
|
56,843
|
57,830
|
60,357
|
63,181
|
65,392
|
66,520
|
68,287
|
71,166
|
74,283
|
76,637
|
79,239
|
82,817
|
83,129
|
95,296
|
97,664
|
102,062
|
103,032
|
102,945
|
104,165
|
106,426
|
107,581
|
109,086
|
124,243
|
130,968
|
141,972
|
150,734
|
153,412
|
159,711
|
163,836
|
166,914
|
137,986
|
123,058
|
122,979
|
121,572
|
120,490
|
121,308
|
122,464
|
123,946
|
122,106
|
121,052
|
120,139
|
114,825
|
|
株主資本
|
63,027
|
64,075
|
61,046
|
61,671
|
61,845
|
62,697
|
57,788
|
59,862
|
63,748
|
67,166
|
71,935
|
73,428
|
77,055
|
80,925
|
80,412
|
82,873
|
87,466
|
91,078
|
92,690
|
100,564
|
103,601
|
107,809
|
110,550
|
114,069
|
118,114
|
124,700
|
124,968
|
139,066
|
145,584
|
150,709
|
150,921
|
151,725
|
154,120
|
156,420
|
157,554
|
158,390
|
174,475
|
183,581
|
191,630
|
201,383
|
213,515
|
220,935
|
226,990
|
232,578
|
203,145
|
189,095
|
192,599
|
192,655
|
193,239
|
195,111
|
197,638
|
200,821
|
200,910
|
199,509
|
198,856
|
194,429
|
|
有利子負債合計
|
-
|
800
|
640
|
1,160
|
520
|
-
|
-
|
120
|
5,000
|
26,750
|
26,250
|
33,930
|
37,025
|
25,125
|
25,035
|
28,000
|
23,437
|
24,130
|
23,881
|
48,063
|
43,327
|
44,505
|
42,120
|
41,962
|
40,454
|
38,956
|
38,933
|
45,949
|
128,801
|
118,224
|
117,522
|
117,217
|
123,321
|
119,098
|
119,289
|
101,126
|
85,016
|
76,797
|
87,658
|
110,206
|
113,491
|
96,168
|
116,131
|
130,026
|
148,693
|
161,149
|
155,317
|
92,539
|
126,229
|
107,353
|
93,477
|
89,601
|
77,725
|
84,380
|
86,035
|
95,690
|
|
純有利子負債
|
-
|
-1,506
|
-2,164
|
-1,769
|
-2,419
|
-
|
-
|
-3,373
|
-5,953
|
20,331
|
20,934
|
29,516
|
31,986
|
22,102
|
20,449
|
22,981
|
17,035
|
21,056
|
22,845
|
45,774
|
38,592
|
41,705
|
38,471
|
32,590
|
32,871
|
25,647
|
30,803
|
35,507
|
124,637
|
115,928
|
112,160
|
110,393
|
115,054
|
113,646
|
110,251
|
95,353
|
79,914
|
71,146
|
82,486
|
99,295
|
105,961
|
89,760
|
107,196
|
121,711
|
138,388
|
142,241
|
137,595
|
65,939
|
107,480
|
89,624
|
73,581
|
67,561
|
64,351
|
66,007
|
67,269
|
75,933
|
|
DEレシオ(%)
|
-
|
1.25
|
1.05
|
1.88
|
0.84
|
-
|
-
|
0.2
|
7.84
|
39.83
|
36.49
|
46.21
|
48.05
|
31.05
|
31.13
|
33.79
|
26.8
|
26.49
|
25.76
|
47.79
|
41.82
|
41.28
|
38.1
|
36.79
|
34.25
|
31.24
|
31.15
|
33.04
|
88.47
|
78.45
|
77.87
|
77.26
|
80.02
|
76.14
|
75.71
|
63.85
|
48.73
|
41.83
|
45.74
|
54.72
|
53.15
|
43.53
|
51.16
|
55.91
|
73.2
|
85.22
|
80.64
|
48.03
|
65.32
|
55.02
|
47.3
|
44.62
|
38.69
|
42.29
|
43.26
|
49.22
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|