|
(単位:千ドル)
|
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
|
49,256
|
42,588
|
34,932
|
22,671
|
32,017
|
24,690
|
32,962
|
105,190
|
91,309
|
107,067
|
99,029
|
104,682
|
99,713
|
95,545
|
115,656
|
129,289
|
112,711
|
104,061
|
78,022
|
20,492
|
28,701
|
30,103
|
30,865
|
25,798
|
19,857
|
28,539
|
23,311
|
108,080
|
180,396
|
180,340
|
175,992
|
176,228
|
160,986
|
77,377
|
53,065
|
78,663
|
117,890
|
106,527
|
98,486
|
92,819
|
103,138
|
153,259
|
114,530
|
109,749
|
98,790
|
115,680
|
76,213
|
71,114
|
150,145
|
143,868
|
106,949
|
99,269
|
155,400
|
162,271
|
|
有価証券
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
49,256
|
42,588
|
34,932
|
22,671
|
32,017
|
24,690
|
32,962
|
105,190
|
91,309
|
107,067
|
99,029
|
104,682
|
99,713
|
95,545
|
115,656
|
129,289
|
112,711
|
104,061
|
78,022
|
20,492
|
28,701
|
30,103
|
30,865
|
25,798
|
19,857
|
28,539
|
23,311
|
108,080
|
180,396
|
180,340
|
175,992
|
176,228
|
160,986
|
77,377
|
53,065
|
78,663
|
117,890
|
106,527
|
98,486
|
92,819
|
103,138
|
153,259
|
114,530
|
109,749
|
98,790
|
115,680
|
76,213
|
71,114
|
150,145
|
143,868
|
106,949
|
99,269
|
155,400
|
162,271
|
|
売掛金
|
2,637
|
1,932
|
1,517
|
1,095
|
970
|
-
|
-
|
-
|
982
|
-
|
-
|
-
|
491
|
14,272
|
769
|
979
|
3,676
|
1,003
|
34,488
|
38,747
|
3,154
|
4,878
|
1,768
|
612
|
1,802
|
1,263
|
2,128
|
1,539
|
1,959
|
4,099
|
4,128
|
3,217
|
4,167
|
1,685
|
36,611
|
40,398
|
3,340
|
4,001
|
7,206
|
3,822
|
83,650
|
5,338
|
19,598
|
54,925
|
45,406
|
12,316
|
6,026
|
8,050
|
21,130
|
18,127
|
8,954
|
12,089
|
21,166
|
7,185
|
|
商品及び製品
|
-
|
-
|
8,859
|
17,357
|
17,641
|
-
|
-
|
-
|
20,515
|
-
|
-
|
-
|
19,044
|
14,815
|
8,770
|
1,091
|
12,447
|
22,841
|
28,931
|
17,751
|
26,209
|
19,119
|
15,416
|
2,983
|
2,983
|
2,983
|
2,908
|
2,908
|
2,908
|
2,017
|
2,390
|
3,931
|
9,652
|
16,342
|
14,006
|
10,747
|
20,265
|
20,410
|
19,599
|
29,673
|
19,510
|
16,277
|
16,431
|
31,261
|
39,273
|
42,577
|
50,497
|
64,950
|
64,218
|
63,721
|
55,664
|
62,024
|
49,563
|
59,060
|
|
流動資産合計
|
52,978
|
46,636
|
46,578
|
42,540
|
84,946
|
-
|
-
|
-
|
123,941
|
-
|
-
|
-
|
129,804
|
131,307
|
133,168
|
139,510
|
129,458
|
128,458
|
143,567
|
86,577
|
69,159
|
65,172
|
58,945
|
40,894
|
37,364
|
30,932
|
122,376
|
113,663
|
121,289
|
123,538
|
121,534
|
98,621
|
180,041
|
98,022
|
105,066
|
131,100
|
143,608
|
132,889
|
127,066
|
128,937
|
208,753
|
177,109
|
153,643
|
196,900
|
185,786
|
172,533
|
134,298
|
145,970
|
238,991
|
227,892
|
176,475
|
180,686
|
231,044
|
233,621
|
|
有形固定資産
|
818
|
899
|
855
|
774
|
987
|
-
|
-
|
-
|
1,382
|
-
|
-
|
-
|
831
|
753
|
446
|
457
|
449
|
413
|
372
|
330
|
299
|
263
|
262
|
119
|
138
|
108
|
132
|
117
|
171
|
2,987
|
2,859
|
2,749
|
2,618
|
2,500
|
2,366
|
2,236
|
2,103
|
1,986
|
2,597
|
2,468
|
2,365
|
2,238
|
2,109
|
1,979
|
1,848
|
1,717
|
1,605
|
1,469
|
1,331
|
1,193
|
1,517
|
1,411
|
1,298
|
1,188
|
|
固定資産合計
|
37,401
|
42,391
|
46,062
|
49,511
|
20,889
|
-
|
-
|
-
|
69,882
|
-
|
-
|
-
|
36,580
|
41,931
|
49,294
|
57,654
|
56,274
|
56,337
|
58,101
|
76,259
|
91,822
|
95,647
|
97,084
|
107,831
|
107,305
|
102,202
|
5,964
|
30,063
|
82,153
|
82,900
|
81,557
|
104,389
|
18,524
|
20,551
|
15,349
|
10,321
|
6,223
|
5,877
|
6,619
|
6,625
|
5,973
|
7,437
|
6,297
|
7,323
|
9,249
|
11,390
|
12,212
|
12,410
|
15,361
|
15,252
|
16,183
|
14,668
|
13,292
|
13,445
|
|
総資産
|
90,380
|
89,027
|
92,640
|
92,051
|
105,836
|
-
|
-
|
-
|
193,824
|
-
|
-
|
-
|
166,385
|
173,238
|
182,462
|
197,165
|
185,732
|
184,796
|
201,668
|
162,837
|
160,981
|
160,820
|
156,030
|
148,726
|
144,670
|
133,135
|
128,340
|
143,727
|
203,443
|
206,439
|
203,092
|
203,011
|
198,566
|
118,574
|
120,416
|
141,422
|
149,831
|
138,766
|
133,686
|
135,563
|
214,726
|
184,546
|
159,940
|
204,224
|
195,035
|
183,924
|
146,510
|
158,380
|
254,352
|
243,145
|
192,658
|
195,354
|
244,337
|
247,067
|
|
買掛金
|
2,278
|
3,903
|
10,045
|
10,613
|
10,189
|
-
|
-
|
-
|
5,064
|
-
|
-
|
-
|
3,384
|
3,553
|
4,780
|
3,174
|
3,944
|
8,493
|
9,916
|
2,925
|
2,517
|
2,259
|
3,475
|
1,362
|
1,328
|
432
|
1,412
|
894
|
1,688
|
2,149
|
1,070
|
2,251
|
3,054
|
4,765
|
630
|
1,118
|
1,278
|
446
|
675
|
9,962
|
2,028
|
1,778
|
1,214
|
2,445
|
3,355
|
1,139
|
1,081
|
564
|
1,456
|
2,523
|
1,033
|
1,260
|
1,340
|
1,230
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
954
|
-
|
-
|
-
|
1,968
|
-
|
-
|
-
|
1,989
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,922
|
7,138
|
14,511
|
15,796
|
15,715
|
-
|
-
|
-
|
12,189
|
-
|
-
|
-
|
7,460
|
6,976
|
8,023
|
6,238
|
7,333
|
13,538
|
216,882
|
108,327
|
13,829
|
12,561
|
13,632
|
13,038
|
6,810
|
4,018
|
381,264
|
5,205
|
11,337
|
12,107
|
11,123
|
11,795
|
91,735
|
21,424
|
15,561
|
16,300
|
10,483
|
7,511
|
7,970
|
18,942
|
30,487
|
7,240
|
16,694
|
27,455
|
21,517
|
18,476
|
18,988
|
30,744
|
54,117
|
74,812
|
21,378
|
22,302
|
25,331
|
27,800
|
|
長期借入金
|
-
|
-
|
-
|
-
|
3,955
|
-
|
-
|
-
|
1,989
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
68,783
|
69,916
|
-
|
72,159
|
73,280
|
74,414
|
-
|
76,656
|
77,777
|
78,911
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
41,771
|
43,939
|
43,884
|
44,515
|
61,173
|
-
|
-
|
-
|
164,659
|
-
|
-
|
-
|
405,427
|
419,460
|
433,828
|
455,594
|
462,828
|
465,938
|
288,860
|
367,674
|
434,571
|
444,398
|
445,808
|
448,514
|
460,998
|
463,733
|
88,394
|
86,047
|
89,191
|
88,262
|
88,514
|
88,349
|
9,046
|
9,007
|
10,722
|
12,160
|
9,554
|
8,570
|
8,994
|
10,065
|
9,924
|
9,569
|
3,477
|
3,630
|
3,358
|
3,354
|
3,448
|
3,495
|
3,376
|
3,342
|
3,721
|
3,609
|
3,200
|
3,134
|
|
総負債
|
48,694
|
51,077
|
58,395
|
60,312
|
76,889
|
-
|
-
|
-
|
176,848
|
-
|
-
|
-
|
412,887
|
426,437
|
441,852
|
461,832
|
470,161
|
479,477
|
505,743
|
476,002
|
448,400
|
456,959
|
459,441
|
461,553
|
467,808
|
467,751
|
469,658
|
91,253
|
100,529
|
100,369
|
99,637
|
100,144
|
100,782
|
30,432
|
26,283
|
28,461
|
20,038
|
16,081
|
16,965
|
29,007
|
40,412
|
16,809
|
20,171
|
31,085
|
24,875
|
21,830
|
22,436
|
34,240
|
57,493
|
78,155
|
25,100
|
25,912
|
28,532
|
30,934
|
|
資本金及び資本剰余金
|
5
|
5
|
5
|
5
|
5
|
-
|
-
|
-
|
5
|
-
|
-
|
-
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
利益剰余金
|
-108,871
|
-112,924
|
-117,270
|
-120,211
|
-123,399
|
-
|
-
|
-
|
-156,528
|
-
|
-
|
-
|
-421,992
|
-429,145
|
-435,718
|
-441,349
|
-461,443
|
-471,891
|
-481,457
|
-490,701
|
-501,141
|
-509,756
|
-517,257
|
-527,074
|
-537,376
|
-549,182
|
-556,233
|
-168,183
|
-115,792
|
-114,162
|
-117,324
|
-118,530
|
-123,033
|
-132,924
|
-127,256
|
-108,635
|
-95,193
|
-102,535
|
-108,966
|
-119,214
|
-51,764
|
-58,697
|
-93,182
|
-60,141
|
-63,805
|
-72,281
|
-110,807
|
-111,200
|
-38,944
|
-71,784
|
-69,951
|
-68,599
|
-22,839
|
-23,247
|
|
株主資本
|
41,686
|
37,949
|
34,245
|
31,739
|
28,947
|
-
|
-
|
-
|
16,975
|
-
|
-
|
-
|
-246,503
|
-253,199
|
-259,390
|
-264,668
|
-284,429
|
-294,682
|
-304,075
|
-313,165
|
-287,419
|
-296,139
|
-303,411
|
-312,827
|
-323,139
|
-334,617
|
-341,318
|
52,473
|
102,914
|
106,069
|
103,454
|
102,866
|
97,783
|
88,142
|
94,133
|
112,960
|
129,793
|
122,684
|
116,720
|
106,555
|
174,314
|
167,736
|
139,768
|
173,138
|
170,160
|
162,093
|
124,074
|
124,140
|
196,858
|
164,990
|
167,558
|
169,442
|
215,804
|
216,132
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
4,910
|
-
|
-
|
-
|
3,958
|
-
|
-
|
-
|
1,989
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
68,783
|
69,916
|
-
|
72,159
|
73,280
|
74,414
|
-
|
76,656
|
77,777
|
78,911
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-27,108
|
-
|
-
|
-
|
-87,351
|
-
|
-
|
-
|
-97,724
|
-95,546
|
-115,657
|
-129,290
|
-112,712
|
-
|
-
|
-
|
-
|
-
|
37,917
|
44,118
|
-
|
43,619
|
49,968
|
-33,667
|
-
|
-103,685
|
-98,216
|
-97,317
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
16.96
|
-
|
-
|
-
|
23.32
|
-
|
-
|
-
|
-0.81
|
-0.0
|
-0.0
|
-0.0
|
-0.0
|
-
|
-
|
-
|
-
|
-
|
-22.67
|
-22.35
|
-
|
-21.56
|
-21.47
|
141.81
|
-
|
72.27
|
75.18
|
76.71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|