|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
4,897
|
5,991
|
10,765
|
6,431
|
3,816
|
3,520
|
7,705
|
7,164
|
7,572
|
6,289
|
11,082
|
8,949
|
7,402
|
4,866
|
9,928
|
10,867
|
7,243
|
10,962
|
11,444
|
9,839
|
11,448
|
16,862
|
16,407
|
14,841
|
12,179
|
18,337
|
19,252
|
18,955
|
16,814
|
24,070
|
12,679
|
11,273
|
13,345
|
15,905
|
11,423
|
9,414
|
10,156
|
10,329
|
10,761
|
5,704
|
6,086
|
10,155
|
10,335
|
5,588
|
3,050
|
7,975
|
8,646
|
10,033
|
8,623
|
12,159
|
12,315
|
11,531
|
10,055
|
13,271
|
23,594
|
|
有価証券
|
976
|
336
|
423
|
87
|
85
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,999
|
9,049
|
9,103
|
-
|
9,183
|
4,614
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
5,873
|
6,327
|
11,189
|
6,519
|
3,902
|
3,520
|
7,705
|
7,164
|
7,572
|
6,289
|
11,082
|
8,949
|
7,402
|
4,866
|
9,928
|
10,867
|
7,243
|
10,962
|
11,444
|
9,839
|
11,448
|
16,862
|
16,407
|
14,841
|
12,179
|
18,337
|
19,252
|
18,955
|
16,814
|
24,070
|
17,679
|
20,323
|
22,448
|
15,905
|
20,606
|
14,028
|
10,156
|
10,329
|
10,761
|
5,704
|
6,086
|
10,155
|
10,335
|
5,588
|
3,050
|
7,975
|
8,646
|
10,033
|
8,623
|
12,159
|
12,315
|
11,531
|
10,055
|
13,271
|
23,594
|
|
売掛金
|
1,353
|
1,539
|
1,328
|
1,449
|
1,118
|
1,074
|
822
|
934
|
1,138
|
945
|
762
|
886
|
796
|
702
|
664
|
758
|
585
|
553
|
682
|
551
|
513
|
560
|
524
|
497
|
529
|
461
|
503
|
496
|
418
|
408
|
456
|
428
|
497
|
408
|
339
|
357
|
394
|
350
|
408
|
440
|
464
|
614
|
719
|
463
|
368
|
400
|
474
|
421
|
295
|
300
|
420
|
394
|
351
|
300
|
301
|
|
商品及び製品
|
20,260
|
20,551
|
19,940
|
24,092
|
29,749
|
29,694
|
25,862
|
25,358
|
27,498
|
29,492
|
26,300
|
30,532
|
36,001
|
39,365
|
30,407
|
32,810
|
35,058
|
33,584
|
33,632
|
36,304
|
37,122
|
33,177
|
34,382
|
37,327
|
41,148
|
37,311
|
36,771
|
38,020
|
40,720
|
33,867
|
30,564
|
26,189
|
23,761
|
24,041
|
29,224
|
30,931
|
34,814
|
36,779
|
38,891
|
43,675
|
43,725
|
38,084
|
37,751
|
40,112
|
42,307
|
38,227
|
35,873
|
37,513
|
38,585
|
37,993
|
36,675
|
37,191
|
38,149
|
35,556
|
34,350
|
|
流動資産合計
|
29,185
|
30,167
|
33,688
|
33,777
|
36,727
|
36,352
|
35,670
|
35,570
|
38,458
|
39,349
|
40,543
|
42,497
|
46,666
|
47,536
|
42,889
|
46,841
|
46,005
|
47,561
|
48,049
|
49,568
|
52,550
|
53,314
|
53,763
|
54,740
|
56,809
|
57,813
|
58,182
|
59,155
|
60,044
|
60,135
|
50,683
|
50,255
|
49,474
|
52,515
|
53,444
|
49,382
|
48,957
|
51,012
|
52,725
|
52,345
|
52,627
|
50,449
|
50,296
|
49,230
|
48,310
|
47,252
|
45,812
|
48,802
|
48,172
|
51,252
|
50,160
|
50,792
|
50,392
|
50,536
|
59,429
|
|
有形固定資産
|
10,207
|
10,480
|
10,299
|
10,197
|
10,192
|
10,816
|
11,944
|
12,643
|
13,252
|
13,397
|
14,427
|
14,730
|
14,672
|
15,045
|
15,411
|
15,401
|
15,271
|
15,695
|
15,897
|
15,738
|
15,933
|
15,651
|
15,805
|
15,754
|
15,763
|
15,467
|
15,241
|
14,999
|
14,974
|
14,399
|
13,942
|
13,498
|
13,164
|
12,918
|
12,255
|
12,015
|
12,737
|
12,390
|
12,255
|
12,127
|
12,111
|
11,761
|
11,627
|
11,606
|
11,673
|
11,162
|
10,935
|
10,749
|
10,609
|
10,547
|
11,449
|
11,339
|
11,932
|
12,335
|
6,251
|
|
固定資産合計
|
11,729
|
12,005
|
11,814
|
11,697
|
11,683
|
12,300
|
13,417
|
14,107
|
14,697
|
14,835
|
15,854
|
16,132
|
16,071
|
16,425
|
16,748
|
16,728
|
16,594
|
17,005
|
17,210
|
17,049
|
17,248
|
17,338
|
17,505
|
17,502
|
17,562
|
17,101
|
16,865
|
16,629
|
16,621
|
16,004
|
21,684
|
30,973
|
30,880
|
27,595
|
25,920
|
26,248
|
26,189
|
24,681
|
24,007
|
23,569
|
23,200
|
22,636
|
22,380
|
21,888
|
21,915
|
21,327
|
22,374
|
22,125
|
20,503
|
20,883
|
22,272
|
22,002
|
22,645
|
24,388
|
18,487
|
|
総資産
|
40,914
|
42,172
|
45,502
|
45,475
|
48,410
|
48,653
|
49,087
|
49,678
|
53,155
|
54,185
|
56,398
|
58,629
|
62,738
|
63,961
|
59,637
|
63,569
|
62,600
|
64,566
|
65,259
|
66,618
|
69,798
|
70,652
|
71,268
|
72,243
|
74,371
|
74,914
|
75,047
|
75,785
|
76,665
|
76,140
|
72,367
|
81,229
|
80,354
|
80,111
|
79,364
|
75,630
|
75,146
|
75,693
|
76,732
|
75,914
|
75,827
|
73,085
|
72,676
|
71,118
|
70,225
|
68,579
|
68,186
|
70,927
|
68,675
|
72,135
|
72,432
|
72,794
|
73,037
|
74,924
|
77,916
|
|
買掛金
|
1,498
|
1,844
|
1,622
|
2,347
|
3,018
|
2,552
|
1,612
|
1,775
|
2,882
|
2,299
|
1,884
|
2,728
|
2,055
|
1,942
|
1,742
|
1,679
|
2,498
|
1,983
|
1,920
|
1,393
|
1,981
|
1,621
|
2,424
|
1,484
|
2,569
|
1,413
|
1,419
|
1,223
|
1,441
|
1,215
|
897
|
1,544
|
2,739
|
5,752
|
7,898
|
5,002
|
4,881
|
5,737
|
7,822
|
6,593
|
7,034
|
4,786
|
3,977
|
6,190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
202
|
2,452
|
6,202
|
202
|
202
|
-
|
231
|
822
|
1,382
|
153
|
614
|
1,075
|
1,535
|
153
|
614
|
1,153
|
1,740
|
174
|
747
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
12
|
46
|
79
|
122
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
4,726
|
5,473
|
7,105
|
8,016
|
9,633
|
9,493
|
7,857
|
7,093
|
9,315
|
8,415
|
8,168
|
8,765
|
13,755
|
14,084
|
6,328
|
8,543
|
8,894
|
8,333
|
7,389
|
7,827
|
8,736
|
8,246
|
7,791
|
7,564
|
7,408
|
6,981
|
6,553
|
6,827
|
6,128
|
6,902
|
7,990
|
8,428
|
10,093
|
12,232
|
13,944
|
10,720
|
11,548
|
12,923
|
14,883
|
13,667
|
13,902
|
12,207
|
10,857
|
12,421
|
11,184
|
8,870
|
6,750
|
9,043
|
7,640
|
8,933
|
7,844
|
7,917
|
7,882
|
9,886
|
13,188
|
|
長期借入金
|
3,206
|
3,155
|
3,105
|
3,054
|
3,003
|
2,953
|
2,902
|
2,851
|
2,497
|
2,446
|
2,396
|
2,345
|
2,041
|
1,991
|
1,890
|
1,631
|
3,711
|
3,479
|
5,758
|
5,989
|
7,218
|
6,757
|
6,296
|
5,835
|
7,218
|
6,757
|
6,758
|
6,614
|
8,180
|
8,220
|
-
|
0
|
0
|
0
|
-
|
410
|
428
|
446
|
429
|
421
|
377
|
336
|
283
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
5,756
|
5,763
|
5,763
|
5,768
|
5,773
|
5,778
|
5,794
|
5,800
|
5,805
|
5,919
|
5,919
|
5,919
|
5,948
|
6,020
|
6,079
|
6,118
|
6,156
|
6,195
|
6,239
|
6,308
|
6,352
|
6,395
|
6,440
|
6,789
|
6,824
|
3,964
|
3,993
|
4,017
|
4,040
|
4,291
|
4,477
|
4,669
|
4,861
|
5,062
|
5,290
|
5,473
|
5,691
|
5,949
|
4,457
|
4,646
|
4,852
|
3,983
|
4,323
|
2,750
|
2,995
|
3,245
|
3,473
|
3,692
|
3,890
|
4,004
|
4,201
|
4,358
|
4,538
|
4,552
|
4,645
|
|
利益剰余金
|
28,656
|
29,485
|
31,181
|
30,219
|
31,759
|
32,040
|
34,241
|
35,828
|
37,457
|
39,019
|
41,507
|
43,362
|
42,577
|
44,206
|
48,109
|
49,617
|
50,728
|
53,067
|
54,588
|
56,409
|
57,409
|
59,469
|
60,700
|
61,728
|
62,249
|
63,921
|
65,026
|
66,466
|
66,345
|
65,716
|
66,188
|
64,758
|
63,040
|
62,210
|
60,473
|
58,698
|
57,716
|
57,310
|
58,055
|
58,595
|
58,579
|
58,664
|
59,309
|
58,720
|
59,443
|
59,891
|
60,555
|
61,086
|
61,722
|
63,659
|
64,184
|
64,285
|
64,153
|
64,486
|
64,417
|
|
株主資本
|
32,141
|
32,651
|
34,433
|
33,568
|
34,921
|
35,381
|
37,521
|
38,924
|
40,386
|
42,335
|
44,621
|
46,346
|
45,811
|
46,790
|
49,961
|
51,986
|
48,632
|
50,972
|
50,303
|
51,006
|
52,017
|
53,693
|
55,325
|
57,005
|
57,930
|
59,538
|
60,154
|
60,869
|
60,889
|
59,460
|
59,690
|
-
|
56,889
|
56,419
|
-
|
-
|
52,470
|
52,194
|
51,414
|
52,212
|
52,312
|
51,501
|
52,551
|
50,136
|
50,663
|
51,463
|
52,316
|
52,996
|
53,645
|
56,346
|
57,238
|
57,536
|
57,618
|
57,153
|
56,889
|
|
有利子負債合計
|
3,408
|
3,358
|
3,307
|
3,256
|
3,206
|
3,155
|
3,105
|
3,054
|
2,700
|
2,649
|
2,598
|
2,548
|
4,494
|
8,193
|
2,092
|
1,834
|
3,711
|
3,711
|
6,581
|
7,371
|
7,371
|
7,371
|
7,371
|
7,371
|
7,371
|
7,371
|
7,912
|
8,354
|
8,354
|
8,968
|
-
|
0
|
0
|
0
|
-
|
410
|
428
|
446
|
429
|
433
|
423
|
415
|
405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-2,465
|
-2,970
|
-7,882
|
-3,263
|
-696
|
-366
|
-4,601
|
-4,110
|
-4,873
|
-3,641
|
-8,484
|
-6,402
|
-2,909
|
3,327
|
-7,837
|
-9,034
|
-3,533
|
-7,252
|
-4,864
|
-2,468
|
-4,077
|
-9,491
|
-9,036
|
-7,470
|
-4,808
|
-10,966
|
-11,341
|
-10,601
|
-8,461
|
-15,103
|
-
|
-20,324
|
-22,449
|
-15,906
|
-
|
-13,618
|
-9,728
|
-9,883
|
-10,332
|
-5,271
|
-5,663
|
-9,740
|
-9,930
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
10.61
|
10.28
|
9.61
|
9.7
|
9.18
|
8.92
|
8.28
|
7.85
|
6.69
|
6.26
|
5.82
|
5.5
|
9.81
|
17.51
|
4.19
|
3.53
|
7.63
|
7.28
|
13.08
|
14.45
|
14.17
|
13.73
|
13.32
|
12.93
|
12.73
|
12.38
|
13.15
|
13.73
|
13.72
|
15.08
|
-
|
-
|
0
|
0
|
-
|
-
|
0.82
|
0.85
|
0.83
|
0.83
|
0.81
|
0.81
|
0.77
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|