|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
1Q20
|
3Q20
|
1Q21
|
1Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
3Q22
|
3Q22
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
93,784
|
109,403
|
68,939
|
70,816
|
52,559
|
44,167
|
48,822
|
37,685
|
44,427
|
42,604
|
52,617
|
45,227
|
44,008
|
51,930
|
50,056
|
55,155
|
47,405
|
46,609
|
44,156
|
40,022
|
27,497
|
28,356
|
29,511
|
28,864
|
24,026
|
31,850
|
36,491
|
36,135
|
62,321
|
36,776
|
34,397
|
36,302
|
39,769
|
44,652
|
31,422
|
35,059
|
39,930
|
35,022
|
21,859
|
18,298
|
30,253
|
25,648
|
27,462
|
19,250
|
19,232
|
15,025
|
21,193
|
48,604
|
13,455
|
4,792
|
8,669
|
6,588
|
7,062
|
3,657
|
|
現金 + 有価証券
|
93,784
|
109,403
|
68,939
|
70,816
|
52,559
|
44,167
|
48,822
|
37,685
|
44,427
|
42,604
|
52,617
|
45,227
|
44,008
|
51,930
|
50,056
|
55,155
|
47,405
|
46,609
|
44,156
|
40,022
|
27,497
|
28,356
|
29,511
|
28,864
|
24,026
|
31,850
|
36,491
|
36,135
|
62,321
|
36,776
|
34,397
|
36,302
|
39,769
|
44,652
|
31,422
|
35,059
|
39,930
|
35,022
|
21,859
|
18,298
|
30,253
|
25,648
|
27,462
|
19,250
|
19,232
|
15,025
|
21,193
|
48,604
|
13,455
|
4,792
|
8,669
|
6,588
|
7,062
|
3,657
|
|
商品及び製品
|
35,747
|
34,662
|
61,290
|
63,836
|
69,688
|
66,272
|
74,670
|
78,867
|
78,294
|
76,749
|
70,663
|
70,530
|
70,155
|
69,779
|
74,308
|
73,102
|
73,400
|
65,511
|
65,325
|
65,517
|
66,680
|
73,273
|
66,069
|
76,473
|
84,359
|
82,426
|
86,907
|
85,358
|
84,890
|
92,800
|
93,810
|
100,394
|
93,359
|
85,315
|
81,380
|
84,215
|
85,218
|
63,543
|
70,623
|
81,161
|
85,686
|
104,560
|
121,369
|
114,103
|
127,771
|
113,633
|
86,692
|
79,301
|
82,037
|
86,822
|
89,242
|
88,058
|
51,381
|
68,895
|
|
流動資産合計
|
247,377
|
264,386
|
245,534
|
254,857
|
238,050
|
219,720
|
239,009
|
244,748
|
255,904
|
244,067
|
234,507
|
245,171
|
241,157
|
258,706
|
255,742
|
268,028
|
253,403
|
235,901
|
211,004
|
211,538
|
204,556
|
216,996
|
208,224
|
239,353
|
258,416
|
257,854
|
283,837
|
285,492
|
289,860
|
268,584
|
269,281
|
290,816
|
260,922
|
260,329
|
233,156
|
234,822
|
236,843
|
240,088
|
200,107
|
214,622
|
228,790
|
279,613
|
285,798
|
255,016
|
242,584
|
228,740
|
198,454
|
211,632
|
176,677
|
174,877
|
190,765
|
188,262
|
139,827
|
161,727
|
|
有形固定資産
|
197,837
|
184,271
|
257,274
|
254,647
|
235,011
|
236,394
|
253,417
|
254,316
|
260,130
|
271,483
|
282,560
|
287,421
|
294,490
|
279,014
|
269,957
|
248,523
|
250,459
|
228,135
|
231,315
|
240,140
|
252,306
|
256,779
|
260,725
|
302,658
|
304,530
|
310,077
|
223,091
|
221,763
|
217,296
|
218,283
|
228,369
|
232,341
|
235,715
|
236,336
|
242,890
|
233,631
|
229,920
|
164,940
|
165,618
|
168,557
|
167,953
|
172,567
|
173,775
|
179,503
|
186,411
|
186,966
|
189,892
|
185,798
|
183,455
|
177,972
|
171,845
|
168,688
|
137,032
|
134,535
|
|
固定資産合計
|
353,477
|
338,543
|
533,055
|
537,520
|
516,364
|
518,161
|
544,156
|
544,381
|
543,416
|
549,227
|
558,501
|
563,359
|
565,328
|
547,948
|
532,884
|
502,327
|
504,586
|
428,453
|
412,256
|
424,225
|
437,041
|
438,774
|
442,938
|
528,314
|
549,545
|
554,094
|
471,906
|
470,118
|
464,629
|
422,352
|
438,092
|
458,561
|
469,178
|
470,605
|
479,512
|
428,364
|
421,964
|
327,552
|
322,397
|
320,893
|
317,044
|
285,058
|
286,016
|
291,642
|
299,509
|
297,434
|
286,415
|
267,885
|
269,784
|
267,654
|
259,647
|
254,279
|
216,530
|
212,490
|
|
総資産
|
600,854
|
602,929
|
778,589
|
792,377
|
754,414
|
737,881
|
783,165
|
789,129
|
799,320
|
793,294
|
793,008
|
808,530
|
806,485
|
806,654
|
788,626
|
770,355
|
757,989
|
664,354
|
623,260
|
635,763
|
641,597
|
655,770
|
651,162
|
767,667
|
807,961
|
811,948
|
755,743
|
755,610
|
754,489
|
690,936
|
707,373
|
749,377
|
730,100
|
730,934
|
712,668
|
663,186
|
658,807
|
567,640
|
522,504
|
535,515
|
545,834
|
564,671
|
571,814
|
546,658
|
542,093
|
526,174
|
484,869
|
479,517
|
446,461
|
442,531
|
450,412
|
442,541
|
356,357
|
374,217
|
|
買掛金
|
64,726
|
63,649
|
73,742
|
78,343
|
80,006
|
68,379
|
82,067
|
89,274
|
91,888
|
87,866
|
82,795
|
91,461
|
83,920
|
97,595
|
94,131
|
97,656
|
84,817
|
77,464
|
84,148
|
73,603
|
82,337
|
88,073
|
81,342
|
94,123
|
95,706
|
95,684
|
108,391
|
106,524
|
121,266
|
128,034
|
112,758
|
111,202
|
106,871
|
103,926
|
103,657
|
105,066
|
92,882
|
76,049
|
94,477
|
113,202
|
115,879
|
144,585
|
174,646
|
126,848
|
114,938
|
92,275
|
82,290
|
94,712
|
95,023
|
84,925
|
93,006
|
89,070
|
64,704
|
83,190
|
|
一年内返済予定の長期借入金
|
122
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
91,937
|
90,573
|
113,624
|
119,871
|
119,199
|
113,762
|
124,581
|
133,718
|
136,667
|
132,855
|
125,067
|
132,622
|
121,172
|
132,364
|
126,180
|
133,930
|
121,028
|
112,557
|
117,801
|
108,093
|
114,575
|
124,944
|
119,989
|
131,406
|
134,029
|
137,460
|
150,824
|
146,345
|
161,458
|
173,172
|
155,253
|
154,585
|
156,000
|
154,445
|
152,468
|
154,901
|
148,498
|
146,965
|
137,598
|
150,352
|
150,063
|
174,537
|
210,964
|
167,207
|
149,713
|
116,591
|
108,533
|
119,189
|
249,104
|
239,434
|
245,155
|
239,258
|
91,708
|
103,803
|
|
長期借入金
|
248
|
-
|
125,000
|
122,000
|
98,000
|
80,000
|
128,000
|
118,000
|
139,000
|
134,000
|
139,000
|
134,000
|
136,750
|
138,750
|
137,250
|
141,000
|
135,000
|
134,000
|
104,000
|
107,000
|
94,000
|
91,750
|
95,000
|
193,000
|
187,250
|
177,000
|
152,000
|
141,000
|
123,000
|
91,000
|
101,500
|
110,000
|
73,000
|
68,000
|
42,000
|
43,000
|
34,000
|
7,000
|
143,000
|
117,000
|
127,000
|
131,250
|
101,500
|
124,000
|
137,000
|
155,000
|
141,000
|
155,000
|
20,000
|
20,000
|
20,000
|
20,000
|
60,600
|
56,000
|
|
固定負債合計
|
72,709
|
71,013
|
267,964
|
266,461
|
238,039
|
217,221
|
286,332
|
276,188
|
294,534
|
283,734
|
265,277
|
259,738
|
261,410
|
259,251
|
290,417
|
287,558
|
281,106
|
270,047
|
232,711
|
236,201
|
221,332
|
212,908
|
220,390
|
317,458
|
314,504
|
300,574
|
261,139
|
246,366
|
225,622
|
188,993
|
197,263
|
222,171
|
185,824
|
178,654
|
183,451
|
169,695
|
159,435
|
131,366
|
268,919
|
241,823
|
249,492
|
178,266
|
149,065
|
172,393
|
190,618
|
207,974
|
193,187
|
206,137
|
41,704
|
46,282
|
45,293
|
44,835
|
83,681
|
79,044
|
|
総負債
|
164,646
|
161,586
|
381,588
|
386,332
|
357,238
|
330,983
|
410,913
|
409,906
|
431,201
|
416,589
|
390,344
|
392,360
|
382,582
|
391,615
|
416,597
|
421,488
|
402,134
|
382,604
|
350,512
|
344,294
|
335,907
|
337,852
|
340,379
|
448,864
|
448,533
|
438,034
|
411,963
|
392,711
|
387,080
|
362,165
|
352,516
|
376,756
|
341,824
|
333,099
|
335,919
|
324,596
|
307,933
|
278,331
|
406,517
|
392,175
|
399,555
|
352,803
|
360,029
|
339,600
|
340,331
|
324,565
|
301,720
|
325,326
|
290,808
|
285,716
|
290,448
|
284,093
|
175,389
|
182,847
|
|
資本金及び資本剰余金
|
12,781
|
13,134
|
14,357
|
14,867
|
15,445
|
16,168
|
15,195
|
17,492
|
18,811
|
19,664
|
20,641
|
21,225
|
22,155
|
23,077
|
24,364
|
27,064
|
29,954
|
29,297
|
29,467
|
29,190
|
29,660
|
32,268
|
32,007
|
33,030
|
33,505
|
34,027
|
34,747
|
35,112
|
37,654
|
38,531
|
38,892
|
39,587
|
41,227
|
42,708
|
45,514
|
46,054
|
47,448
|
49,048
|
51,557
|
52,940
|
53,906
|
55,953
|
56,911
|
57,902
|
58,824
|
59,423
|
60,078
|
60,827
|
61,606
|
61,959
|
62,493
|
63,031
|
63,590
|
64,151
|
|
利益剰余金
|
453,671
|
464,969
|
463,278
|
464,834
|
470,744
|
476,247
|
460,805
|
462,822
|
461,860
|
466,583
|
473,729
|
479,629
|
480,471
|
489,158
|
499,300
|
506,237
|
503,240
|
462,930
|
453,467
|
457,149
|
456,959
|
465,394
|
463,507
|
463,556
|
504,133
|
508,782
|
487,230
|
501,759
|
512,840
|
474,997
|
497,511
|
513,653
|
524,469
|
537,608
|
530,478
|
504,161
|
511,345
|
442,118
|
244,496
|
261,699
|
263,873
|
293,563
|
304,370
|
300,996
|
292,721
|
287,308
|
263,933
|
213,568
|
177,977
|
181,265
|
190,057
|
186,111
|
113,412
|
123,513
|
|
株主資本
|
436,208
|
441,343
|
397,001
|
406,045
|
397,176
|
406,898
|
372,252
|
379,223
|
368,119
|
376,705
|
402,664
|
416,170
|
423,903
|
415,039
|
372,029
|
348,867
|
355,855
|
281,750
|
272,748
|
291,469
|
305,690
|
317,918
|
310,783
|
318,803
|
359,428
|
373,914
|
343,780
|
362,899
|
367,409
|
328,771
|
354,857
|
372,621
|
388,276
|
397,835
|
376,749
|
338,590
|
350,874
|
289,309
|
115,987
|
143,340
|
146,279
|
211,868
|
211,785
|
207,058
|
201,762
|
201,609
|
183,149
|
154,191
|
155,653
|
156,815
|
159,964
|
158,448
|
180,968
|
191,370
|
|
有利子負債合計
|
370
|
-
|
125,000
|
122,000
|
98,000
|
80,000
|
128,000
|
118,000
|
139,000
|
134,000
|
139,000
|
134,000
|
136,750
|
138,750
|
137,250
|
141,000
|
135,000
|
134,000
|
104,000
|
107,000
|
94,000
|
91,750
|
95,000
|
193,000
|
187,250
|
177,000
|
152,000
|
141,000
|
123,000
|
91,000
|
101,500
|
110,000
|
73,000
|
68,000
|
42,000
|
43,000
|
34,000
|
7,000
|
143,000
|
117,000
|
127,000
|
131,250
|
101,500
|
124,000
|
137,000
|
155,000
|
141,000
|
155,000
|
20,000
|
20,000
|
20,000
|
20,000
|
60,600
|
56,000
|
|
純有利子負債
|
-93,414
|
-
|
56,061
|
51,184
|
45,441
|
35,833
|
79,178
|
80,315
|
94,573
|
91,396
|
86,383
|
88,773
|
92,742
|
86,820
|
87,194
|
85,845
|
87,595
|
87,391
|
59,844
|
66,978
|
66,503
|
63,394
|
65,489
|
164,136
|
163,224
|
145,150
|
115,509
|
104,865
|
60,679
|
54,224
|
67,103
|
73,698
|
33,231
|
23,348
|
10,578
|
7,941
|
-5,930
|
-28,022
|
121,141
|
98,702
|
96,747
|
105,602
|
74,038
|
104,750
|
117,768
|
139,975
|
119,807
|
106,396
|
6,545
|
15,208
|
11,331
|
13,412
|
53,538
|
52,343
|
|
DEレシオ(%)
|
0.08
|
-
|
31.49
|
30.05
|
24.67
|
19.66
|
34.39
|
31.12
|
37.76
|
35.57
|
34.52
|
32.2
|
32.26
|
33.43
|
36.89
|
40.42
|
37.94
|
47.56
|
38.13
|
36.71
|
30.75
|
28.86
|
30.57
|
60.54
|
52.1
|
47.34
|
44.21
|
38.85
|
33.48
|
27.68
|
28.6
|
29.52
|
18.8
|
17.09
|
11.15
|
12.7
|
9.69
|
2.42
|
123.29
|
81.62
|
86.82
|
61.95
|
47.93
|
59.89
|
67.9
|
76.88
|
76.99
|
100.52
|
12.85
|
12.75
|
12.5
|
12.62
|
33.49
|
29.26
|