|
(単位:千ドル)
|
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
|
|
現金同等物
|
19,816
|
96,729
|
93,586
|
89,659
|
148,939
|
112,801
|
93,493
|
86,159
|
79,282
|
67,212
|
58,757
|
55,495
|
37,641
|
26,588
|
16,059
|
112,619
|
103,008
|
86,899
|
61,955
|
146,088
|
120,915
|
87,608
|
112,062
|
71,799
|
63,483
|
55,000
|
80,372
|
82,417
|
66,127
|
51,800
|
38,900
|
24,990
|
18,975
|
26,071
|
19,356
|
18,637
|
15,026
|
|
現金 + 有価証券
|
19,816
|
96,729
|
93,586
|
89,659
|
148,939
|
112,801
|
93,493
|
86,159
|
79,282
|
67,212
|
58,757
|
55,495
|
37,641
|
26,588
|
16,059
|
112,619
|
103,008
|
86,899
|
61,955
|
146,088
|
120,915
|
87,608
|
112,062
|
71,799
|
63,483
|
55,000
|
80,372
|
82,417
|
66,127
|
51,800
|
38,900
|
24,990
|
18,975
|
26,071
|
19,356
|
18,637
|
15,026
|
|
売掛金
|
4,317
|
5,198
|
5,647
|
6,936
|
3,647
|
4,249
|
2,713
|
2,403
|
2,812
|
3,082
|
2,734
|
3,007
|
4,678
|
6,569
|
12,072
|
16,330
|
18,956
|
22,527
|
24,767
|
23,887
|
24,791
|
27,548
|
25,425
|
24,435
|
23,637
|
23,503
|
25,438
|
21,319
|
26,453
|
33,105
|
39,265
|
36,298
|
34,360
|
36,892
|
35,546
|
31,819
|
29,610
|
|
商品及び製品
|
19,247
|
20,174
|
19,568
|
19,814
|
20,670
|
20,602
|
20,160
|
18,906
|
19,048
|
18,484
|
17,199
|
16,401
|
23,069
|
20,896
|
21,829
|
22,487
|
22,909
|
24,085
|
27,242
|
29,864
|
30,374
|
39,612
|
42,118
|
45,831
|
48,467
|
48,648
|
50,556
|
45,306
|
51,529
|
52,914
|
54,224
|
52,801
|
51,640
|
42,692
|
40,641
|
39,408
|
39,268
|
|
流動資産合計
|
47,162
|
123,883
|
120,693
|
118,836
|
174,852
|
139,125
|
118,146
|
109,426
|
111,853
|
100,005
|
81,119
|
78,401
|
69,537
|
55,565
|
52,334
|
157,952
|
148,355
|
136,123
|
117,375
|
203,856
|
179,224
|
157,257
|
181,869
|
144,563
|
137,700
|
129,272
|
159,169
|
151,538
|
146,776
|
140,774
|
134,937
|
117,967
|
108,536
|
107,749
|
96,932
|
91,908
|
86,508
|
|
有形固定資産
|
449
|
555
|
786
|
985
|
1,205
|
1,404
|
1,796
|
1,995
|
2,076
|
2,986
|
3,071
|
3,788
|
4,360
|
4,763
|
4,934
|
2,247
|
2,440
|
2,536
|
3,146
|
3,686
|
3,980
|
12,314
|
12,344
|
12,617
|
12,742
|
13,106
|
13,388
|
13,846
|
14,886
|
13,998
|
13,085
|
12,839
|
14,059
|
14,941
|
14,658
|
13,984
|
13,289
|
|
固定資産合計
|
15,113
|
15,195
|
15,411
|
15,577
|
15,776
|
1,680
|
9,298
|
9,283
|
9,166
|
14,278
|
14,934
|
15,224
|
37,107
|
36,648
|
36,383
|
33,108
|
32,725
|
32,236
|
54,250
|
42,089
|
40,658
|
47,147
|
40,977
|
40,613
|
40,104
|
39,706
|
39,244
|
38,994
|
39,882
|
59,130
|
56,929
|
57,213
|
57,397
|
57,672
|
56,112
|
54,091
|
53,425
|
|
総資産
|
62,275
|
139,078
|
136,104
|
134,413
|
190,628
|
140,805
|
127,444
|
118,709
|
121,019
|
114,283
|
96,053
|
93,625
|
106,644
|
92,213
|
88,717
|
191,060
|
181,080
|
168,359
|
171,625
|
245,945
|
219,882
|
204,404
|
222,846
|
185,176
|
177,804
|
168,978
|
198,413
|
190,532
|
186,658
|
199,904
|
191,866
|
175,180
|
165,933
|
165,421
|
153,044
|
145,999
|
139,933
|
|
買掛金
|
2,589
|
2,589
|
1,795
|
2,067
|
2,905
|
4,069
|
3,424
|
3,412
|
3,201
|
3,555
|
2,684
|
2,256
|
3,990
|
5,811
|
10,487
|
11,637
|
11,510
|
13,184
|
15,109
|
14,600
|
8,738
|
9,352
|
5,835
|
3,808
|
4,071
|
6,504
|
3,845
|
6,369
|
6,300
|
7,402
|
9,112
|
7,297
|
7,352
|
6,818
|
5,480
|
4,795
|
5,284
|
|
一年内返済予定の長期借入金
|
1,487
|
3,757
|
6,074
|
8,441
|
25,138
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
24,639
|
5,256
|
6,663
|
3,356
|
6,866
|
12,998
|
18,144
|
7,352
|
6,508
|
25,000
|
-
|
928
|
4,670
|
5,820
|
6,652
|
-
|
2,237
|
5,189
|
8,607
|
-
|
-
|
-
|
-
|
58,810
|
|
流動負債合計
|
15,927
|
20,732
|
22,610
|
25,397
|
42,653
|
20,516
|
17,343
|
17,786
|
27,808
|
27,521
|
17,940
|
33,472
|
24,231
|
50,347
|
43,109
|
51,544
|
53,535
|
64,141
|
77,431
|
87,623
|
64,080
|
70,470
|
81,171
|
50,727
|
57,247
|
70,660
|
69,576
|
72,085
|
71,677
|
80,018
|
84,650
|
84,386
|
81,201
|
90,351
|
88,494
|
88,478
|
152,092
|
|
長期借入金
|
23,817
|
21,671
|
19,481
|
17,245
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,747
|
-
|
22,735
|
28,032
|
31,361
|
27,883
|
24,416
|
20,938
|
38,117
|
38,248
|
55,918
|
63,339
|
63,330
|
60,500
|
60,540
|
60,577
|
61,483
|
62,434
|
65,565
|
63,072
|
70,064
|
55,406
|
56,583
|
57,796
|
-
|
|
固定負債合計
|
24,802
|
22,707
|
20,658
|
18,579
|
1,483
|
1,418
|
1,974
|
2,031
|
2,141
|
3,145
|
3,847
|
4,315
|
38,806
|
14,243
|
35,765
|
36,602
|
39,568
|
37,340
|
51,964
|
43,149
|
59,535
|
52,052
|
86,808
|
112,360
|
102,473
|
98,875
|
141,778
|
149,323
|
74,219
|
79,029
|
82,130
|
82,125
|
89,063
|
75,479
|
75,033
|
76,153
|
19,886
|
|
総負債
|
40,729
|
43,439
|
43,268
|
43,976
|
44,136
|
21,934
|
19,317
|
19,817
|
29,949
|
30,666
|
21,787
|
37,787
|
63,037
|
64,590
|
78,874
|
88,146
|
93,103
|
101,481
|
129,395
|
130,772
|
123,615
|
122,522
|
167,979
|
163,087
|
159,720
|
169,535
|
211,354
|
221,408
|
145,896
|
159,047
|
166,780
|
166,511
|
170,264
|
165,830
|
163,527
|
164,631
|
171,978
|
|
資本金及び資本剰余金
|
3
|
150
|
150
|
150
|
180
|
180
|
181
|
181
|
186
|
186
|
190
|
193
|
193
|
194
|
197
|
284
|
286
|
286
|
292
|
493
|
495
|
495
|
500
|
503
|
504
|
506
|
574
|
579
|
581
|
62
|
625
|
627
|
630
|
107
|
112
|
113
|
114
|
|
利益剰余金
|
-130,849
|
-134,046
|
-137,430
|
-140,422
|
-147,026
|
-175,276
|
-187,213
|
-197,406
|
-207,370
|
-215,442
|
-226,864
|
-247,254
|
-261,634
|
-279,470
|
-298,893
|
-316,921
|
-337,466
|
-362,097
|
-388,581
|
-426,235
|
-448,668
|
-468,915
|
-497,527
|
-531,804
|
-537,625
|
-558,862
|
-613,552
|
-633,686
|
-605,276
|
-621,344
|
-639,385
|
-657,689
|
-672,670
|
-694,651
|
-707,543
|
-717,020
|
-731,793
|
|
株主資本
|
-128,910
|
95,639
|
92,836
|
90,437
|
146,492
|
118,871
|
108,127
|
98,892
|
91,070
|
83,617
|
74,266
|
55,838
|
43,607
|
27,623
|
9,843
|
102,914
|
87,977
|
66,878
|
42,230
|
115,173
|
96,267
|
81,882
|
54,867
|
22,089
|
18,084
|
-557
|
-12,941
|
-30,876
|
40,762
|
40,857
|
25,086
|
8,669
|
-4,331
|
-409
|
-10,483
|
-18,632
|
-32,045
|
|
有利子負債合計
|
25,304
|
25,428
|
25,555
|
25,686
|
25,138
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
24,747
|
24,639
|
27,991
|
34,695
|
34,717
|
34,749
|
37,414
|
39,082
|
45,469
|
44,756
|
80,918
|
63,339
|
64,258
|
65,170
|
66,360
|
67,229
|
61,483
|
64,671
|
70,754
|
71,679
|
70,064
|
55,406
|
56,583
|
57,796
|
58,810
|
|
純有利子負債
|
5,488
|
-71,301
|
-68,031
|
-63,973
|
-123,801
|
-
|
-
|
-
|
-
|
-
|
-
|
-50,495
|
-12,894
|
-1,949
|
11,932
|
-77,924
|
-68,291
|
-52,150
|
-24,541
|
-107,006
|
-75,446
|
-42,852
|
-31,144
|
-8,460
|
775
|
10,170
|
-14,012
|
-15,188
|
-4,644
|
12,871
|
31,854
|
46,689
|
51,089
|
29,335
|
37,227
|
39,159
|
43,784
|
|
DEレシオ(%)
|
-19.63
|
26.59
|
27.53
|
28.4
|
17.16
|
-
|
-
|
-
|
-
|
-
|
-
|
8.95
|
56.75
|
89.2
|
284.37
|
33.71
|
39.46
|
51.96
|
88.6
|
33.93
|
47.23
|
54.66
|
147.48
|
286.74
|
355.33
|
-11700.18
|
-512.79
|
-217.74
|
150.83
|
158.29
|
282.05
|
826.84
|
-1617.73
|
-13546.7
|
-539.76
|
-310.2
|
-183.52
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|