|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
|
現金同等物
|
17
|
15
|
0
|
262
|
230
|
248
|
844
|
1,324
|
787
|
1,286
|
560
|
19
|
814
|
1,040
|
770
|
1,969
|
2,110
|
1,235
|
489
|
526
|
5,380
|
3,100
|
3,458
|
2,886
|
2,824
|
3,181
|
2,523
|
1,411
|
1,797
|
1,196
|
931
|
13,831
|
10,670
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
17
|
15
|
0
|
262
|
230
|
248
|
844
|
1,324
|
787
|
1,286
|
560
|
19
|
814
|
1,040
|
770
|
1,969
|
2,110
|
1,235
|
489
|
526
|
5,380
|
3,100
|
3,458
|
2,886
|
2,824
|
3,181
|
2,523
|
1,411
|
1,797
|
1,196
|
931
|
13,831
|
10,670
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
-
|
-
|
-
|
528
|
605
|
1,935
|
13,226
|
17,036
|
18,877
|
18,815
|
17,331
|
18,759
|
18,704
|
22,944
|
20,936
|
20,378
|
23,203
|
23,844
|
19,616
|
19,993
|
33,797
|
33,392
|
25,097
|
28,985
|
34,724
|
32,746
|
34,286
|
31,694
|
31,506
|
26,604
|
27,393
|
22,640
|
23,535
|
24,568
|
23,915
|
23,996
|
24,230
|
20,718
|
24,243
|
33,224
|
29,864
|
23,628
|
24,427
|
26,776
|
25,222
|
17,783
|
18,906
|
20,067
|
19,527
|
|
流動資産合計
|
-
|
-
|
0
|
844
|
893
|
2,339
|
14,996
|
19,585
|
20,587
|
20,923
|
18,824
|
20,953
|
22,132
|
26,818
|
24,760
|
24,003
|
26,236
|
25,759
|
20,963
|
21,401
|
40,351
|
37,935
|
30,045
|
33,292
|
38,843
|
37,124
|
38,219
|
34,668
|
34,687
|
28,642
|
29,695
|
37,957
|
35,439
|
36,155
|
29,948
|
28,223
|
27,996
|
26,264
|
27,100
|
38,056
|
34,844
|
27,382
|
28,024
|
28,997
|
27,677
|
28,700
|
21,001
|
23,163
|
22,760
|
|
有形固定資産
|
-
|
-
|
-
|
29
|
26
|
114
|
400
|
454
|
470
|
495
|
415
|
506
|
530
|
613
|
574
|
880
|
961
|
938
|
861
|
891
|
1,241
|
1,618
|
1,499
|
1,469
|
1,732
|
1,639
|
1,549
|
1,686
|
1,570
|
1,528
|
1,442
|
1,399
|
1,218
|
1,066
|
942
|
845
|
827
|
865
|
823
|
1,089
|
1,262
|
1,230
|
1,172
|
1,450
|
1,296
|
536
|
478
|
445
|
411
|
|
固定資産合計
|
-
|
-
|
0
|
2,476
|
2,411
|
4,755
|
20,392
|
24,100
|
23,534
|
22,278
|
21,741
|
21,378
|
27,075
|
29,670
|
30,416
|
31,093
|
30,755
|
30,506
|
29,319
|
28,734
|
53,774
|
48,813
|
48,052
|
49,678
|
60,042
|
59,313
|
63,094
|
63,785
|
62,753
|
60,199
|
55,115
|
53,860
|
49,862
|
50,729
|
50,008
|
49,427
|
51,088
|
47,426
|
45,650
|
63,107
|
60,730
|
54,277
|
53,834
|
53,839
|
52,878
|
42,025
|
41,161
|
40,281
|
39,462
|
|
総資産
|
17
|
15
|
0
|
3,320
|
3,304
|
7,095
|
35,389
|
43,685
|
44,121
|
43,202
|
40,566
|
42,332
|
49,207
|
56,489
|
55,176
|
55,096
|
56,991
|
56,265
|
50,282
|
50,135
|
94,125
|
86,748
|
78,097
|
82,970
|
98,885
|
96,437
|
101,313
|
98,453
|
97,440
|
88,841
|
84,810
|
91,817
|
85,301
|
86,884
|
79,956
|
77,650
|
79,084
|
73,690
|
72,750
|
101,163
|
95,574
|
81,659
|
81,858
|
82,836
|
80,555
|
70,725
|
62,162
|
63,444
|
62,222
|
|
買掛金
|
-
|
-
|
-
|
596
|
659
|
841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,741
|
5,830
|
3,716
|
3,139
|
3,361
|
367
|
245
|
0
|
683
|
675
|
657
|
674
|
657
|
38,068
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,453
|
18,604
|
19,032
|
19,629
|
|
流動負債合計
|
-
|
-
|
-
|
1,648
|
1,845
|
4,900
|
20,100
|
26,743
|
30,689
|
30,780
|
26,700
|
27,548
|
29,699
|
37,703
|
38,768
|
40,562
|
42,261
|
40,226
|
33,861
|
34,071
|
46,841
|
49,309
|
42,564
|
46,416
|
53,405
|
52,018
|
51,640
|
49,319
|
85,692
|
83,995
|
87,367
|
84,357
|
51,879
|
56,948
|
56,949
|
48,732
|
48,247
|
44,733
|
46,549
|
64,852
|
48,605
|
47,432
|
45,853
|
49,273
|
46,706
|
74,119
|
67,966
|
71,053
|
71,578
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,422
|
5,122
|
3,860
|
3,947
|
6,019
|
6,805
|
36,574
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,751
|
9,740
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
894
|
889
|
2,362
|
5,918
|
6,322
|
5,799
|
3,013
|
1,810
|
5,281
|
7,923
|
8,651
|
8,066
|
7,022
|
5,730
|
7,018
|
8,390
|
9,144
|
43,189
|
44,224
|
43,774
|
44,376
|
52,567
|
40,224
|
42,407
|
43,239
|
6,282
|
5,213
|
4,535
|
19,398
|
48,767
|
45,956
|
27,954
|
22,026
|
8,970
|
5,632
|
5,358
|
18,009
|
26,662
|
25,874
|
25,651
|
25,752
|
25,315
|
4,416
|
4,376
|
4,365
|
5,279
|
|
総負債
|
10
|
10
|
0
|
2,542
|
2,735
|
7,262
|
26,018
|
33,065
|
36,489
|
33,794
|
28,511
|
32,830
|
37,622
|
46,355
|
46,834
|
47,584
|
47,991
|
47,244
|
42,251
|
43,215
|
90,030
|
93,533
|
86,338
|
90,792
|
105,972
|
92,242
|
94,047
|
92,558
|
91,974
|
89,208
|
91,902
|
103,755
|
100,646
|
102,904
|
84,903
|
70,758
|
57,217
|
50,365
|
51,907
|
82,861
|
75,267
|
73,306
|
71,504
|
75,025
|
72,021
|
78,535
|
72,342
|
75,418
|
76,857
|
|
資本金及び資本剰余金
|
37
|
39
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50,143
|
0
|
0
|
55,939
|
55,673
|
57,741
|
57,574
|
58,305
|
59,314
|
61,673
|
73,772
|
77,232
|
76,712
|
76,674
|
76,215
|
76,029
|
74,891
|
74,294
|
73,845
|
82,533
|
86,466
|
98,833
|
107,184
|
107,226
|
107,267
|
110,969
|
111,587
|
116,420
|
116,640
|
120,897
|
119,215
|
119,401
|
119,577
|
119,760
|
|
利益剰余金
|
-
|
-
|
-
|
-3,670
|
-
|
-5,522
|
-7,285
|
-16,338
|
-21,106
|
-29,955
|
-30,036
|
-34,408
|
-36,135
|
-39,600
|
-41,277
|
-44,121
|
-45,465
|
-46,941
|
-51,351
|
-51,939
|
-57,351
|
-65,142
|
-66,413
|
-68,257
|
-70,237
|
-71,643
|
-71,414
|
-72,885
|
-73,993
|
-76,537
|
-83,534
|
-87,297
|
-89,938
|
-92,179
|
-93,867
|
-86,019
|
-77,306
|
-84,021
|
-86,345
|
-88,609
|
-87,577
|
-101,015
|
-103,870
|
-106,749
|
-111,004
|
-127,056
|
-129,612
|
-131,582
|
-134,426
|
|
株主資本
|
6
|
4
|
-1
|
778
|
568
|
-168
|
9,370
|
10,619
|
7,631
|
9,408
|
12,055
|
9,502
|
11,585
|
10,133
|
8,342
|
7,512
|
8,226
|
8,409
|
7,624
|
6,920
|
4,095
|
-6,785
|
-8,241
|
-7,822
|
-7,087
|
4,195
|
7,266
|
5,895
|
5,466
|
-367
|
-7,092
|
-11,938
|
-15,345
|
-18,100
|
-11,119
|
720
|
21,867
|
23,325
|
20,843
|
18,302
|
20,307
|
8,353
|
10,354
|
7,811
|
8,534
|
-7,810
|
-10,180
|
-11,974
|
-14,635
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,422
|
9,283
|
9,690
|
7,663
|
9,158
|
10,166
|
36,941
|
245
|
0
|
683
|
675
|
657
|
674
|
657
|
38,068
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,751
|
9,740
|
18,453
|
18,604
|
19,032
|
19,629
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,652
|
7,314
|
7,580
|
6,428
|
8,669
|
9,640
|
31,561
|
-2,855
|
-3,458
|
-2,203
|
-2,149
|
-2,524
|
-1,849
|
-754
|
36,271
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76.98
|
123.58
|
117.8
|
91.13
|
120.12
|
146.91
|
902.1
|
-3.61
|
-0.0
|
-8.73
|
-9.52
|
15.66
|
9.28
|
11.15
|
696.45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112.03
|
114.13
|
-236.27
|
-182.75
|
-158.94
|
-134.12
|