|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
3,286
|
3,457
|
4,991
|
4,668
|
7,591
|
4,267
|
4,607
|
2,797
|
5,076
|
3,879
|
5,440
|
2,454
|
2,273
|
2,267
|
2,868
|
2,921
|
4,577
|
3,506
|
4,325
|
4,140
|
3,320
|
3,097
|
3,493
|
1,957
|
2,443
|
2,543
|
1,721
|
1,805
|
1,729
|
2,026
|
1,005
|
1,487
|
3,470
|
945
|
6,779
|
2,846
|
4,956
|
2,744
|
3,509
|
3,186
|
2,420
|
3,146
|
3,054
|
4,446
|
2,388
|
1,472
|
819
|
1,654
|
3,250
|
3,716
|
2,417
|
5,303
|
3,983
|
2,100
|
|
現金 + 有価証券
|
3,286
|
3,457
|
4,991
|
4,668
|
7,591
|
4,267
|
4,607
|
2,797
|
5,076
|
3,879
|
5,440
|
2,454
|
2,273
|
2,267
|
2,868
|
2,921
|
4,577
|
3,506
|
4,325
|
4,140
|
3,320
|
3,097
|
3,493
|
1,957
|
2,443
|
2,543
|
1,721
|
1,805
|
1,729
|
2,026
|
1,005
|
1,487
|
3,470
|
945
|
6,779
|
2,846
|
4,956
|
2,744
|
3,509
|
3,186
|
2,420
|
3,146
|
3,054
|
4,446
|
2,388
|
1,472
|
819
|
1,654
|
3,250
|
3,716
|
2,417
|
5,303
|
3,983
|
2,100
|
|
売掛金
|
25,135
|
27,696
|
28,011
|
27,916
|
18,739
|
16,960
|
19,421
|
19,520
|
18,880
|
19,675
|
19,293
|
19,793
|
20,476
|
18,604
|
20,170
|
20,687
|
22,382
|
20,621
|
17,844
|
19,362
|
21,241
|
20,715
|
26,656
|
26,039
|
26,614
|
26,685
|
26,638
|
31,161
|
33,948
|
29,557
|
31,441
|
31,929
|
29,924
|
25,606
|
30,804
|
28,017
|
24,633
|
26,289
|
28,783
|
33,753
|
45,124
|
36,854
|
41,153
|
52,106
|
47,591
|
41,487
|
46,284
|
44,226
|
40,969
|
42,428
|
32,043
|
35,724
|
30,476
|
28,611
|
|
商品及び製品
|
47,855
|
40,643
|
36,163
|
37,838
|
48,541
|
47,645
|
50,644
|
52,442
|
50,487
|
56,192
|
53,728
|
57,545
|
59,087
|
68,646
|
68,669
|
67,420
|
67,356
|
69,550
|
67,649
|
72,412
|
69,954
|
68,371
|
73,571
|
81,294
|
80,955
|
86,257
|
86,929
|
88,012
|
89,402
|
95,417
|
85,579
|
74,255
|
71,415
|
73,881
|
87,179
|
85,206
|
83,940
|
86,050
|
98,078
|
113,143
|
133,157
|
156,317
|
164,965
|
176,306
|
176,116
|
176,792
|
165,555
|
158,462
|
146,340
|
135,482
|
128,850
|
115,687
|
116,052
|
106,976
|
|
流動資産合計
|
79,260
|
74,221
|
72,259
|
74,139
|
78,793
|
73,941
|
78,939
|
78,450
|
78,324
|
83,481
|
83,170
|
85,066
|
86,449
|
95,302
|
96,477
|
96,013
|
99,433
|
97,798
|
94,090
|
99,885
|
98,932
|
96,581
|
109,031
|
113,945
|
114,820
|
121,930
|
120,029
|
125,708
|
130,029
|
132,640
|
123,545
|
113,118
|
108,708
|
104,962
|
130,616
|
123,189
|
121,312
|
125,864
|
141,553
|
164,721
|
198,265
|
205,315
|
218,944
|
242,762
|
233,887
|
229,588
|
220,466
|
212,583
|
199,833
|
194,481
|
175,902
|
167,894
|
160,920
|
150,288
|
|
有形固定資産
|
26,310
|
25,633
|
24,899
|
24,373
|
25,595
|
27,302
|
28,567
|
32,293
|
32,523
|
32,792
|
32,692
|
33,629
|
33,868
|
33,712
|
33,864
|
33,413
|
33,022
|
33,181
|
33,080
|
33,850
|
33,597
|
33,648
|
33,008
|
36,210
|
35,765
|
35,734
|
35,288
|
34,705
|
34,407
|
33,723
|
33,232
|
32,681
|
32,018
|
32,333
|
33,935
|
33,632
|
33,735
|
33,312
|
34,186
|
35,328
|
34,964
|
36,403
|
35,973
|
35,684
|
34,911
|
34,555
|
35,788
|
35,903
|
35,716
|
35,498
|
33,755
|
32,497
|
31,626
|
28,799
|
|
固定資産合計
|
27,133
|
26,334
|
25,555
|
25,007
|
36,186
|
37,784
|
38,649
|
42,175
|
42,280
|
42,487
|
42,308
|
43,357
|
43,550
|
43,443
|
43,581
|
42,851
|
42,288
|
42,721
|
42,771
|
42,896
|
42,392
|
42,429
|
42,153
|
44,864
|
44,638
|
44,202
|
41,200
|
40,673
|
39,500
|
38,453
|
37,919
|
42,670
|
42,950
|
43,494
|
45,462
|
45,658
|
45,127
|
44,069
|
52,619
|
52,866
|
51,938
|
74,322
|
74,687
|
73,290
|
71,316
|
47,614
|
48,160
|
47,251
|
46,740
|
49,059
|
47,891
|
50,947
|
43,741
|
42,698
|
|
総資産
|
106,394
|
100,555
|
97,815
|
99,146
|
114,979
|
111,725
|
117,588
|
120,626
|
120,604
|
125,968
|
125,479
|
128,423
|
130,000
|
138,745
|
140,058
|
138,864
|
141,721
|
140,519
|
136,862
|
142,781
|
141,325
|
139,010
|
151,185
|
158,809
|
159,459
|
166,132
|
161,229
|
166,382
|
169,529
|
171,094
|
161,464
|
155,788
|
151,658
|
148,456
|
176,079
|
168,847
|
166,440
|
169,934
|
194,173
|
217,587
|
250,203
|
279,638
|
293,631
|
316,053
|
305,203
|
277,203
|
268,627
|
259,835
|
246,574
|
243,541
|
223,793
|
218,841
|
204,661
|
192,987
|
|
一年内返済予定の長期借入金
|
247
|
207
|
167
|
126
|
99
|
99
|
99
|
99
|
150
|
150
|
2,126
|
2,101
|
2,076
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
284
|
351
|
478
|
1,560
|
655
|
655
|
691
|
1,237
|
691
|
691
|
691
|
691
|
691
|
2,878
|
4,114
|
5,380
|
6,596
|
7,862
|
2,144
|
2,420
|
2,857
|
6,991
|
2,874
|
2,186
|
101,162
|
52,761
|
46,980
|
2,610
|
3,133
|
66,244
|
67,785
|
59,867
|
50,058
|
|
流動負債合計
|
25,113
|
17,142
|
19,889
|
24,930
|
33,047
|
29,582
|
38,129
|
39,569
|
35,074
|
36,783
|
36,998
|
40,113
|
40,408
|
42,160
|
43,408
|
46,326
|
49,052
|
47,841
|
45,986
|
48,384
|
47,116
|
46,514
|
55,611
|
60,450
|
56,971
|
56,614
|
59,378
|
60,855
|
63,677
|
63,139
|
55,606
|
48,760
|
47,933
|
49,232
|
70,048
|
60,797
|
63,043
|
67,481
|
85,315
|
97,583
|
113,245
|
127,526
|
132,501
|
129,579
|
114,507
|
198,409
|
152,308
|
143,460
|
91,467
|
85,186
|
145,888
|
145,416
|
138,582
|
122,446
|
|
長期借入金
|
26,777
|
28,811
|
23,200
|
18,175
|
22,125
|
22,550
|
20,575
|
21,313
|
23,249
|
26,864
|
24,198
|
24,107
|
23,673
|
30,388
|
31,252
|
25,754
|
24,753
|
25,544
|
23,685
|
26,985
|
26,752
|
25,993
|
27,192
|
29,428
|
32,350
|
39,115
|
36,783
|
41,697
|
42,970
|
45,541
|
42,710
|
40,503
|
35,646
|
31,898
|
38,537
|
41,211
|
36,882
|
35,169
|
34,783
|
37,515
|
51,092
|
52,849
|
60,099
|
84,536
|
89,281
|
1,370
|
40,539
|
40,572
|
79,055
|
79,821
|
3,339
|
2,957
|
2,607
|
2,326
|
|
固定負債合計
|
31,293
|
33,258
|
27,595
|
23,195
|
30,178
|
30,562
|
27,476
|
28,071
|
31,731
|
34,535
|
33,074
|
32,801
|
33,841
|
40,205
|
39,964
|
34,642
|
33,185
|
32,816
|
30,800
|
34,081
|
33,760
|
31,982
|
33,702
|
35,995
|
39,369
|
46,316
|
43,041
|
47,243
|
48,176
|
50,671
|
47,570
|
48,379
|
44,416
|
40,020
|
47,155
|
50,059
|
44,779
|
43,568
|
48,309
|
50,624
|
63,860
|
65,012
|
72,796
|
96,618
|
99,874
|
10,914
|
48,227
|
47,836
|
86,452
|
88,986
|
11,832
|
10,571
|
12,628
|
12,986
|
|
総負債
|
56,407
|
50,401
|
47,485
|
48,125
|
63,225
|
60,145
|
65,605
|
67,640
|
66,806
|
71,318
|
70,073
|
72,915
|
74,249
|
82,366
|
83,373
|
80,969
|
82,238
|
80,657
|
76,786
|
82,466
|
80,876
|
78,496
|
89,313
|
96,445
|
96,341
|
102,930
|
102,420
|
108,099
|
111,854
|
113,811
|
103,177
|
97,140
|
92,349
|
89,253
|
117,203
|
110,857
|
107,823
|
111,050
|
133,624
|
148,208
|
177,106
|
192,539
|
205,297
|
226,197
|
214,381
|
209,323
|
200,536
|
191,297
|
177,920
|
174,173
|
157,721
|
155,987
|
151,210
|
135,433
|
|
資本金及び資本剰余金
|
38
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
40
|
40
|
40
|
40
|
40
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
43
|
59
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
61
|
61
|
61
|
61
|
|
利益剰余金
|
30,196
|
30,354
|
30,440
|
31,089
|
31,479
|
31,262
|
31,582
|
32,550
|
33,335
|
34,078
|
34,501
|
34,518
|
34,664
|
35,228
|
35,405
|
36,063
|
37,220
|
37,438
|
37,487
|
37,634
|
37,667
|
37,619
|
38,877
|
39,260
|
39,996
|
40,028
|
35,636
|
35,109
|
34,385
|
33,789
|
34,770
|
35,131
|
35,793
|
35,576
|
35,214
|
34,313
|
34,940
|
35,189
|
36,755
|
45,551
|
48,701
|
45,977
|
46,619
|
47,995
|
48,867
|
25,790
|
26,043
|
26,305
|
26,334
|
26,933
|
23,557
|
20,268
|
10,801
|
14,685
|
|
株主資本
|
49,986
|
50,154
|
50,330
|
51,021
|
51,754
|
51,580
|
51,983
|
52,985
|
53,798
|
54,649
|
55,406
|
55,508
|
55,750
|
56,379
|
56,685
|
57,895
|
59,483
|
59,861
|
60,075
|
60,314
|
60,448
|
60,514
|
61,872
|
62,364
|
63,117
|
63,202
|
58,809
|
58,283
|
57,675
|
57,282
|
58,287
|
58,648
|
59,309
|
59,203
|
58,875
|
57,990
|
58,617
|
58,884
|
60,549
|
69,379
|
73,097
|
87,099
|
88,333
|
89,855
|
90,821
|
67,879
|
68,091
|
68,537
|
68,653
|
69,367
|
66,072
|
62,854
|
53,451
|
57,553
|
|
有利子負債合計
|
27,024
|
29,018
|
23,367
|
18,301
|
22,225
|
22,650
|
20,675
|
21,413
|
23,400
|
27,015
|
26,324
|
26,208
|
25,749
|
30,553
|
31,417
|
25,919
|
24,918
|
25,709
|
23,737
|
27,150
|
26,917
|
26,277
|
27,543
|
29,907
|
33,911
|
39,771
|
37,439
|
42,389
|
44,207
|
46,233
|
43,402
|
41,194
|
36,338
|
32,589
|
41,415
|
45,325
|
42,263
|
41,766
|
42,645
|
39,659
|
53,513
|
55,706
|
67,090
|
87,411
|
91,468
|
102,533
|
93,300
|
87,553
|
81,666
|
82,955
|
69,583
|
70,743
|
62,475
|
52,385
|
|
純有利子負債
|
23,738
|
25,561
|
18,375
|
13,632
|
14,633
|
18,383
|
16,067
|
18,615
|
18,323
|
23,136
|
20,884
|
23,753
|
23,475
|
28,285
|
28,549
|
22,998
|
20,341
|
22,202
|
19,411
|
23,009
|
23,596
|
23,180
|
24,050
|
27,949
|
31,467
|
37,227
|
35,717
|
40,584
|
42,478
|
44,207
|
42,396
|
39,707
|
32,867
|
31,644
|
34,635
|
42,479
|
37,306
|
39,021
|
39,136
|
36,473
|
51,093
|
52,560
|
64,036
|
82,965
|
89,079
|
101,060
|
92,481
|
85,898
|
78,416
|
79,238
|
67,166
|
65,439
|
58,491
|
50,285
|
|
DEレシオ(%)
|
54.06
|
57.86
|
46.43
|
35.87
|
42.94
|
43.91
|
39.77
|
40.41
|
43.5
|
49.43
|
47.51
|
47.21
|
46.19
|
54.19
|
55.42
|
44.77
|
41.89
|
42.95
|
39.51
|
45.01
|
44.53
|
43.42
|
44.52
|
47.96
|
53.73
|
62.93
|
63.66
|
72.73
|
76.65
|
80.71
|
74.46
|
70.24
|
61.27
|
55.05
|
70.34
|
78.16
|
72.1
|
70.93
|
70.43
|
57.16
|
73.21
|
63.96
|
75.95
|
97.28
|
100.71
|
151.05
|
137.02
|
127.74
|
118.95
|
119.59
|
105.31
|
112.55
|
116.88
|
91.02
|