|
(単位:千ドル)
|
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
|
34,067
|
35,119
|
14,776
|
43,188
|
28,193
|
21,077
|
18,078
|
56,134
|
16,553
|
12,125
|
6,414
|
134,698
|
70,238
|
50,842
|
43,224
|
20,478
|
95,894
|
50,480
|
43,930
|
25,433
|
22,937
|
24,775
|
15,703
|
19,721
|
24,601
|
31,917
|
73,770
|
66,071
|
56,631
|
48,348
|
63,512
|
58,877
|
51,017
|
43,752
|
38,658
|
26,847
|
68,458
|
59,761
|
51,829
|
46,122
|
51,989
|
43,159
|
31,598
|
23,293
|
17,972
|
11,506
|
39,673
|
32,769
|
31,567
|
22,911
|
30,711
|
21,954
|
|
有価証券
|
-
|
-
|
16,615
|
16,515
|
26,152
|
28,489
|
26,349
|
33,331
|
64,815
|
60,041
|
53,817
|
34,641
|
85,381
|
90,830
|
83,438
|
89,610
|
51,759
|
80,515
|
70,458
|
73,669
|
63,622
|
50,961
|
51,500
|
38,577
|
29,027
|
14,433
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
34,067
|
35,119
|
31,391
|
59,703
|
54,345
|
49,566
|
44,427
|
89,465
|
81,368
|
72,166
|
60,231
|
169,339
|
155,619
|
141,672
|
126,662
|
110,088
|
147,653
|
130,995
|
114,388
|
99,102
|
86,559
|
75,736
|
67,203
|
58,298
|
53,628
|
46,350
|
73,770
|
66,071
|
56,631
|
48,348
|
63,512
|
58,877
|
51,017
|
43,752
|
38,658
|
26,847
|
68,458
|
59,761
|
51,829
|
46,122
|
51,989
|
43,159
|
31,598
|
23,293
|
17,972
|
11,506
|
39,673
|
32,769
|
31,567
|
22,911
|
30,711
|
21,954
|
|
流動資産合計
|
34,276
|
35,579
|
31,965
|
60,184
|
55,262
|
50,407
|
45,077
|
90,070
|
82,615
|
73,614
|
61,878
|
171,334
|
159,162
|
145,322
|
129,861
|
112,739
|
150,111
|
133,454
|
116,444
|
101,150
|
89,094
|
77,607
|
68,781
|
59,133
|
54,175
|
48,986
|
83,422
|
72,736
|
64,512
|
53,652
|
71,132
|
64,624
|
54,072
|
46,089
|
40,901
|
29,394
|
70,494
|
62,557
|
68,963
|
62,710
|
68,307
|
60,257
|
32,950
|
24,673
|
18,535
|
12,291
|
40,363
|
33,497
|
31,548
|
23,552
|
31,474
|
22,433
|
|
有形固定資産
|
434
|
654
|
756
|
895
|
890
|
730
|
880
|
1,202
|
1,909
|
3,103
|
3,367
|
4,159
|
4,208
|
6,717
|
8,313
|
8,667
|
8,149
|
8,047
|
5,572
|
4,707
|
3,956
|
3,606
|
3,113
|
2,935
|
403
|
108
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,218
|
1,116
|
1,113
|
1,024
|
1,011
|
919
|
1,060
|
1,008
|
1,005
|
921
|
840
|
920
|
1,014
|
932
|
886
|
817
|
|
固定資産合計
|
709
|
747
|
849
|
983
|
978
|
818
|
2,468
|
2,693
|
3,214
|
3,885
|
3,694
|
4,443
|
5,292
|
7,485
|
8,752
|
9,321
|
8,611
|
8,944
|
6,099
|
5,169
|
4,791
|
4,418
|
4,072
|
3,896
|
1,358
|
248
|
652
|
1,569
|
3,812
|
4,827
|
3,838
|
3,421
|
3,060
|
2,749
|
2,508
|
2,313
|
5,003
|
4,585
|
4,275
|
4,243
|
3,044
|
2,914
|
13,139
|
12,656
|
12,207
|
11,696
|
11,240
|
10,881
|
10,621
|
10,284
|
10,014
|
9,731
|
|
総資産
|
34,985
|
36,326
|
32,814
|
61,167
|
56,240
|
51,225
|
47,545
|
92,763
|
85,829
|
77,499
|
65,572
|
175,777
|
164,454
|
152,807
|
138,613
|
122,060
|
158,722
|
142,398
|
122,543
|
106,319
|
93,885
|
82,025
|
72,853
|
63,029
|
55,533
|
49,234
|
84,074
|
74,305
|
68,324
|
58,479
|
74,970
|
68,045
|
57,132
|
48,838
|
43,409
|
31,707
|
75,497
|
67,142
|
73,238
|
66,953
|
71,351
|
63,171
|
46,089
|
37,329
|
30,742
|
23,987
|
51,603
|
44,378
|
42,169
|
33,836
|
41,488
|
32,164
|
|
買掛金
|
605
|
1,069
|
875
|
948
|
216
|
791
|
1,654
|
1,943
|
1,408
|
2,983
|
2,520
|
2,493
|
2,987
|
4,156
|
3,352
|
4,218
|
2,466
|
2,770
|
2,183
|
2,384
|
3,275
|
2,691
|
2,242
|
1,024
|
757
|
604
|
1,998
|
2,344
|
3,091
|
2,691
|
1,495
|
2,773
|
1,340
|
1,733
|
1,486
|
811
|
6,695
|
2,380
|
991
|
684
|
1,448
|
925
|
1,108
|
1,157
|
868
|
1,139
|
845
|
1,051
|
1,357
|
1,697
|
2,450
|
2,187
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
197
|
208
|
258
|
207
|
222
|
239
|
235
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,481
|
2,974
|
2,134
|
4,285
|
6,458
|
8,645
|
8,504
|
6,354
|
4,190
|
|
流動負債合計
|
1,810
|
1,914
|
2,086
|
2,094
|
1,812
|
2,156
|
5,774
|
6,287
|
7,054
|
8,803
|
10,174
|
6,609
|
7,598
|
9,863
|
11,243
|
11,807
|
10,740
|
11,266
|
13,209
|
10,591
|
11,819
|
8,903
|
7,804
|
5,032
|
4,747
|
3,881
|
9,817
|
9,285
|
10,929
|
10,513
|
12,520
|
11,211
|
10,086
|
7,121
|
7,987
|
4,597
|
9,794
|
6,203
|
20,026
|
20,815
|
22,423
|
24,059
|
7,277
|
7,511
|
8,638
|
7,422
|
9,411
|
10,691
|
14,559
|
13,973
|
14,220
|
13,177
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
383
|
325
|
278
|
218
|
168
|
110
|
168
|
117
|
61
|
-
|
14,915
|
15,005
|
15,069
|
15,133
|
13,301
|
11,836
|
10,371
|
8,935
|
7,484
|
8,371
|
6,264
|
4,140
|
2,008
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
7
|
11
|
15
|
65
|
70
|
74
|
78
|
71
|
73
|
74
|
149
|
358
|
520
|
1,409
|
1,425
|
1,255
|
1,116
|
1,006
|
925
|
834
|
751
|
664
|
576
|
442
|
1,135
|
1,334
|
2,370
|
3,137
|
2,579
|
2,195
|
2,102
|
1,903
|
1,696
|
1,482
|
17,589
|
17,403
|
17,095
|
16,781
|
13,996
|
12,339
|
20,701
|
18,853
|
17,092
|
17,755
|
15,424
|
13,055
|
10,671
|
8,406
|
8,142
|
7,854
|
|
総負債
|
1,810
|
1,914
|
2,093
|
2,105
|
1,827
|
2,221
|
5,844
|
6,361
|
7,132
|
8,874
|
10,247
|
6,683
|
7,747
|
10,221
|
11,763
|
13,216
|
12,165
|
12,521
|
14,325
|
11,597
|
12,744
|
9,737
|
8,555
|
5,696
|
5,323
|
4,323
|
10,952
|
10,619
|
13,299
|
13,650
|
15,099
|
13,406
|
12,188
|
9,024
|
9,683
|
6,079
|
27,383
|
23,606
|
37,121
|
37,596
|
36,419
|
36,398
|
27,978
|
26,364
|
25,730
|
25,177
|
24,835
|
23,746
|
25,230
|
22,379
|
22,362
|
21,031
|
|
資本金及び資本剰余金
|
807
|
46,354
|
46,861
|
80,352
|
81,726
|
83,179
|
86,869
|
139,397
|
141,590
|
144,457
|
150,049
|
280,999
|
286,195
|
289,974
|
294,937
|
298,526
|
354,791
|
357,433
|
358,455
|
360,181
|
364,775
|
365,262
|
6,228
|
366,214
|
366,771
|
367,146
|
234,889
|
235,828
|
237,149
|
238,906
|
267,036
|
274,359
|
275,482
|
2,968
|
2,968
|
136,180
|
132,288
|
135,909
|
136,180
|
137,911
|
152,654
|
153,442
|
153,883
|
154,373
|
156,001
|
156,585
|
192,031
|
193,799
|
199,676
|
204,750
|
226,232
|
229,099
|
|
利益剰余金
|
-8,824
|
-11,942
|
-16,134
|
-21,291
|
-27,287
|
-34,178
|
-45,178
|
-52,992
|
-62,885
|
-75,808
|
-94,698
|
-111,904
|
-129,394
|
-147,316
|
-167,917
|
-189,675
|
-208,243
|
-227,534
|
-250,177
|
-265,400
|
-283,600
|
-292,953
|
-301,480
|
-308,850
|
-316,552
|
-322,232
|
-164,086
|
-174,452
|
-184,323
|
-195,955
|
-208,700
|
-220,700
|
-231,300
|
-237,700
|
-245,100
|
-253,400
|
-84,174
|
-92,284
|
-100,063
|
-108,554
|
-117,722
|
-126,669
|
-135,772
|
-143,408
|
-150,989
|
-157,775
|
-165,263
|
-173,167
|
-182,737
|
-193,293
|
-207,106
|
-217,966
|
|
株主資本
|
-8,017
|
34,412
|
30,721
|
59,062
|
54,413
|
49,004
|
41,701
|
86,402
|
78,697
|
68,625
|
55,325
|
169,094
|
156,707
|
142,586
|
126,850
|
108,844
|
146,557
|
129,877
|
108,218
|
94,722
|
81,141
|
72,288
|
64,298
|
57,333
|
50,210
|
44,911
|
73,122
|
63,686
|
55,025
|
44,829
|
59,871
|
54,639
|
44,944
|
39,814
|
33,726
|
25,628
|
48,114
|
43,536
|
36,117
|
29,357
|
34,932
|
26,773
|
18,111
|
10,965
|
5,012
|
-1,190
|
26,768
|
20,632
|
16,939
|
11,457
|
19,126
|
11,133
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
572
|
325
|
278
|
415
|
376
|
368
|
375
|
339
|
300
|
15,304
|
14,915
|
15,005
|
15,069
|
15,133
|
13,301
|
11,836
|
10,371
|
10,416
|
10,458
|
10,505
|
10,549
|
10,598
|
10,653
|
8,504
|
6,354
|
4,190
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-73,198
|
-65,746
|
-56,353
|
-47,933
|
-63,136
|
-58,509
|
-50,642
|
-43,413
|
-38,358
|
-11,543
|
-53,543
|
-44,756
|
-36,760
|
-30,989
|
-38,688
|
-31,323
|
-21,227
|
-12,877
|
-7,514
|
-1,001
|
-29,124
|
-22,171
|
-20,914
|
-14,407
|
-24,357
|
-17,764
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.78
|
0.51
|
0.51
|
0.93
|
0.63
|
0.67
|
0.83
|
0.85
|
0.89
|
59.72
|
31.0
|
34.47
|
41.72
|
51.55
|
38.08
|
44.21
|
57.26
|
94.99
|
208.66
|
-882.77
|
39.41
|
51.37
|
62.89
|
74.23
|
33.22
|
37.64
|