|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
36,448
|
43,235
|
78,731
|
42,934
|
37,023
|
46,057
|
62,825
|
48,427
|
45,757
|
40,950
|
43,021
|
23,869
|
22,860
|
29,289
|
54,361
|
48,373
|
55,284
|
50,560
|
50,389
|
44,909
|
44,220
|
50,791
|
66,003
|
57,404
|
58,965
|
60,655
|
81,092
|
53,086
|
51,503
|
55,263
|
69,403
|
81,305
|
72,412
|
68,288
|
73,919
|
60,508
|
55,587
|
50,001
|
85,547
|
41,388
|
40,692
|
32,337
|
54,798
|
35,165
|
34,705
|
36,758
|
40,841
|
48,440
|
42,112
|
54,138
|
71,832
|
79,109
|
|
現金 + 有価証券
|
36,448
|
43,235
|
78,731
|
42,934
|
37,023
|
46,057
|
62,825
|
48,427
|
45,757
|
40,950
|
43,021
|
23,869
|
22,860
|
29,289
|
54,361
|
48,373
|
55,284
|
50,560
|
50,389
|
44,909
|
44,220
|
50,791
|
66,003
|
57,404
|
58,965
|
60,655
|
81,092
|
53,086
|
51,503
|
55,263
|
69,403
|
81,305
|
72,412
|
68,288
|
73,919
|
60,508
|
55,587
|
50,001
|
85,547
|
41,388
|
40,692
|
32,337
|
54,798
|
35,165
|
34,705
|
36,758
|
40,841
|
48,440
|
42,112
|
54,138
|
71,832
|
79,109
|
|
売掛金
|
126,039
|
129,972
|
162,354
|
182,622
|
158,371
|
150,988
|
133,736
|
150,599
|
102,892
|
111,984
|
105,102
|
113,655
|
114,456
|
112,595
|
94,937
|
112,649
|
125,638
|
122,286
|
113,225
|
140,994
|
137,577
|
144,475
|
142,438
|
156,513
|
147,729
|
150,393
|
139,076
|
155,734
|
151,687
|
143,628
|
138,564
|
138,438
|
97,404
|
129,518
|
136,745
|
149,709
|
153,204
|
137,129
|
150,388
|
155,994
|
159,733
|
166,861
|
158,155
|
175,666
|
185,296
|
177,202
|
166,545
|
170,296
|
168,215
|
158,529
|
137,766
|
156,683
|
|
商品及び製品
|
73,322
|
72,229
|
120,645
|
120,351
|
109,812
|
118,976
|
114,058
|
129,644
|
97,126
|
86,187
|
71,253
|
71,942
|
82,117
|
71,381
|
61,009
|
69,367
|
68,294
|
65,200
|
60,117
|
72,728
|
76,997
|
78,643
|
73,471
|
78,628
|
80,232
|
86,755
|
79,278
|
92,162
|
100,751
|
103,597
|
93,449
|
95,777
|
96,933
|
88,144
|
90,548
|
95,439
|
114,810
|
124,741
|
138,115
|
148,352
|
144,108
|
150,704
|
152,580
|
168,701
|
175,305
|
183,177
|
187,758
|
179,891
|
178,749
|
176,445
|
151,337
|
151,794
|
|
流動資産合計
|
259,659
|
268,160
|
390,123
|
378,109
|
335,499
|
345,730
|
340,236
|
362,398
|
384,694
|
321,842
|
245,511
|
236,368
|
246,357
|
235,538
|
231,909
|
255,307
|
275,782
|
269,723
|
240,893
|
283,113
|
286,182
|
297,173
|
303,369
|
318,693
|
315,982
|
319,910
|
320,177
|
323,416
|
336,089
|
331,242
|
331,266
|
349,259
|
296,643
|
319,815
|
334,664
|
343,106
|
362,409
|
357,125
|
410,824
|
396,303
|
395,780
|
398,531
|
409,551
|
423,136
|
438,583
|
436,418
|
429,390
|
431,343
|
421,958
|
414,413
|
387,514
|
418,021
|
|
有形固定資産
|
81,516
|
81,902
|
124,802
|
126,473
|
112,236
|
112,953
|
110,872
|
109,602
|
89,060
|
85,020
|
85,311
|
83,405
|
86,930
|
83,258
|
85,264
|
88,563
|
89,991
|
90,746
|
91,500
|
101,454
|
102,690
|
108,919
|
110,402
|
114,940
|
111,245
|
111,012
|
112,213
|
114,322
|
116,954
|
118,062
|
122,483
|
116,149
|
117,219
|
117,151
|
119,324
|
114,258
|
112,055
|
109,696
|
107,901
|
109,105
|
105,137
|
101,897
|
104,643
|
107,591
|
106,227
|
106,788
|
110,126
|
106,170
|
103,061
|
103,450
|
97,667
|
99,289
|
|
固定資産合計
|
149,147
|
145,202
|
307,534
|
313,789
|
258,907
|
257,874
|
248,086
|
250,558
|
198,914
|
189,894
|
153,240
|
140,953
|
145,141
|
130,328
|
132,343
|
138,419
|
143,417
|
143,879
|
153,636
|
236,433
|
234,811
|
243,096
|
255,668
|
261,509
|
244,664
|
239,342
|
239,342
|
258,847
|
259,958
|
262,762
|
270,943
|
251,231
|
260,576
|
262,135
|
286,744
|
278,371
|
273,523
|
269,553
|
254,575
|
254,545
|
242,634
|
234,525
|
242,554
|
247,602
|
246,914
|
242,356
|
250,510
|
244,069
|
244,693
|
248,110
|
234,042
|
239,338
|
|
総資産
|
408,806
|
413,362
|
697,657
|
691,898
|
594,406
|
603,604
|
588,322
|
612,956
|
583,608
|
511,736
|
398,751
|
377,321
|
391,498
|
365,866
|
364,252
|
393,726
|
419,199
|
413,602
|
394,529
|
519,546
|
520,993
|
540,269
|
559,037
|
580,202
|
560,646
|
559,252
|
559,519
|
582,263
|
596,047
|
594,004
|
602,209
|
600,490
|
557,219
|
581,950
|
621,408
|
621,477
|
635,932
|
626,678
|
665,399
|
650,848
|
638,414
|
633,056
|
652,105
|
670,738
|
685,497
|
678,774
|
679,900
|
675,412
|
666,651
|
662,523
|
621,556
|
657,359
|
|
買掛金
|
78,435
|
77,157
|
83,859
|
92,921
|
85,759
|
86,368
|
84,884
|
91,245
|
63,834
|
61,991
|
58,593
|
66,458
|
66,682
|
59,012
|
55,225
|
69,261
|
73,493
|
66,596
|
62,594
|
82,390
|
78,914
|
80,069
|
79,386
|
87,095
|
84,461
|
91,272
|
87,894
|
102,564
|
100,659
|
95,804
|
80,701
|
79,222
|
52,037
|
76,716
|
86,103
|
88,907
|
97,088
|
102,584
|
97,679
|
102,643
|
109,179
|
106,297
|
110,202
|
131,996
|
136,457
|
131,094
|
111,925
|
109,222
|
108,085
|
98,130
|
83,478
|
97,037
|
|
一年内返済予定の長期借入金
|
-
|
12,884
|
44,246
|
38,089
|
10,858
|
9,210
|
12,187
|
21,559
|
22,213
|
73,887
|
19,655
|
15,917
|
20,618
|
17,913
|
13,905
|
16,827
|
13,882
|
9,901
|
8,626
|
6,885
|
6,524
|
4,421
|
4,192
|
4,160
|
3,184
|
1,808
|
1,533
|
1,013
|
869
|
2,752
|
2,672
|
2,516
|
4,831
|
7,515
|
7,673
|
5,182
|
4,455
|
1,650
|
5,248
|
5,183
|
4,178
|
2,826
|
1,450
|
1,456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
120,254
|
142,608
|
258,703
|
222,118
|
156,962
|
161,434
|
153,722
|
171,709
|
167,694
|
186,780
|
120,314
|
120,103
|
127,132
|
116,297
|
108,050
|
124,887
|
130,692
|
126,529
|
112,709
|
133,218
|
126,934
|
132,748
|
136,124
|
145,478
|
148,003
|
145,743
|
147,307
|
156,749
|
163,515
|
160,648
|
138,596
|
130,469
|
103,969
|
133,261
|
146,048
|
144,671
|
163,480
|
166,617
|
173,066
|
179,040
|
180,468
|
177,950
|
177,692
|
201,999
|
383,633
|
381,914
|
178,241
|
180,246
|
186,247
|
169,891
|
149,972
|
175,164
|
|
長期借入金
|
169,238
|
170,081
|
183,711
|
183,155
|
188,429
|
187,452
|
185,045
|
184,077
|
182,889
|
109,352
|
10,651
|
7,471
|
7,014
|
4,982
|
4,458
|
4,206
|
6,914
|
8,264
|
8,060
|
7,341
|
5,906
|
5,102
|
3,852
|
2,706
|
1,790
|
1,218
|
983
|
846
|
732
|
559
|
454
|
255
|
152
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
184,033
|
182,664
|
258,315
|
257,248
|
249,352
|
246,982
|
246,066
|
246,350
|
245,564
|
168,416
|
164,631
|
157,413
|
155,912
|
149,647
|
149,773
|
151,081
|
154,610
|
142,452
|
89,743
|
178,689
|
185,719
|
182,992
|
178,841
|
175,107
|
154,597
|
144,110
|
128,946
|
137,756
|
151,033
|
156,776
|
173,709
|
202,728
|
203,988
|
184,317
|
178,726
|
192,134
|
158,822
|
162,410
|
196,383
|
177,884
|
185,418
|
190,942
|
193,471
|
192,496
|
24,226
|
23,518
|
213,942
|
217,910
|
209,953
|
221,282
|
226,324
|
229,099
|
|
資本金及び資本剰余金
|
164,311
|
165,205
|
170,775
|
181,107
|
185,498
|
186,857
|
187,742
|
188,909
|
190,049
|
191,437
|
192,892
|
196,029
|
197,042
|
198,090
|
199,254
|
200,350
|
202,283
|
203,976
|
206,504
|
208,331
|
225,364
|
227,143
|
228,486
|
227,561
|
228,856
|
230,229
|
231,647
|
232,127
|
223,831
|
224,251
|
225,607
|
230,506
|
230,818
|
232,060
|
234,409
|
228,832
|
230,430
|
231,567
|
232,490
|
228,837
|
230,455
|
231,675
|
232,758
|
225,956
|
226,713
|
226,382
|
227,340
|
223,856
|
224,599
|
224,944
|
225,712
|
221,130
|
|
利益剰余金
|
-71,367
|
-66,838
|
-28,263
|
-22,384
|
-13,022
|
-7,975
|
-7,771
|
-6,303
|
-28,195
|
-28,325
|
-54,879
|
-52,535
|
-45,556
|
-38,189
|
-32,105
|
-24,866
|
-13,295
|
-3,011
|
45,356
|
56,288
|
65,307
|
73,356
|
92,264
|
105,432
|
120,552
|
133,803
|
146,251
|
155,908
|
195,672
|
202,333
|
206,542
|
210,032
|
188,298
|
195,012
|
212,342
|
212,472
|
232,270
|
221,912
|
215,748
|
208,073
|
200,734
|
201,465
|
201,692
|
194,306
|
191,314
|
193,485
|
196,509
|
190,383
|
193,169
|
186,099
|
179,985
|
172,789
|
|
株主資本
|
104,519
|
88,090
|
180,639
|
212,532
|
188,092
|
195,188
|
188,534
|
194,897
|
170,350
|
156,540
|
113,806
|
99,805
|
108,454
|
99,922
|
106,429
|
117,758
|
133,897
|
144,621
|
192,077
|
207,639
|
208,340
|
224,529
|
244,072
|
259,617
|
258,046
|
269,399
|
283,266
|
287,758
|
281,499
|
276,580
|
289,904
|
267,293
|
249,262
|
264,372
|
296,634
|
284,672
|
313,630
|
297,651
|
295,950
|
293,924
|
272,528
|
264,164
|
280,942
|
276,243
|
277,638
|
273,342
|
287,717
|
277,256
|
270,451
|
271,350
|
245,260
|
253,096
|
|
有利子負債合計
|
169,238
|
182,965
|
227,957
|
221,244
|
199,287
|
196,662
|
197,232
|
205,636
|
205,102
|
183,239
|
30,306
|
23,388
|
27,632
|
22,895
|
18,363
|
21,033
|
20,796
|
18,165
|
16,686
|
14,226
|
12,430
|
9,523
|
8,044
|
6,866
|
4,974
|
3,026
|
2,516
|
1,859
|
1,601
|
3,311
|
3,126
|
2,771
|
4,983
|
7,574
|
7,673
|
5,182
|
4,455
|
1,650
|
5,248
|
5,183
|
4,178
|
2,826
|
1,450
|
1,456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
132,790
|
139,730
|
149,226
|
178,310
|
162,264
|
150,605
|
134,407
|
157,209
|
159,345
|
142,289
|
-12,715
|
-481
|
4,772
|
-6,394
|
-35,998
|
-27,340
|
-34,488
|
-32,395
|
-33,703
|
-30,683
|
-31,790
|
-41,268
|
-57,959
|
-50,538
|
-53,991
|
-57,629
|
-78,576
|
-51,227
|
-49,902
|
-51,952
|
-66,277
|
-78,534
|
-67,429
|
-60,714
|
-66,246
|
-55,326
|
-51,132
|
-48,351
|
-80,299
|
-36,205
|
-36,514
|
-29,511
|
-53,348
|
-33,709
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
161.92
|
207.7
|
126.19
|
104.1
|
105.95
|
100.76
|
104.61
|
105.51
|
120.4
|
117.06
|
26.63
|
23.43
|
25.48
|
22.91
|
17.25
|
17.86
|
15.53
|
12.56
|
8.69
|
6.85
|
5.97
|
4.24
|
3.3
|
2.64
|
1.93
|
1.12
|
0.89
|
0.65
|
0.57
|
1.2
|
1.08
|
1.04
|
2.0
|
2.86
|
2.59
|
1.82
|
1.42
|
0.55
|
1.77
|
1.76
|
1.53
|
1.07
|
0.52
|
0.53
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|