|
(単位:千ドル)
|
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
|
2Q20
|
3Q20
|
4Q20
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
42
|
67
|
57
|
32
|
44
|
194
|
459
|
406
|
577
|
409
|
165
|
23
|
168
|
263
|
19
|
65
|
50
|
163
|
152
|
641
|
781
|
598
|
559
|
842
|
601
|
625
|
504
|
577
|
486
|
571
|
820
|
788
|
621
|
920
|
204
|
499
|
1,396
|
443
|
-
|
-
|
-
|
-
|
-
|
35,205
|
19,646
|
22,657
|
23,815
|
4,640
|
1,517
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,533
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
42
|
67
|
57
|
32
|
44
|
194
|
459
|
406
|
577
|
409
|
165
|
23
|
168
|
263
|
19
|
65
|
50
|
163
|
152
|
641
|
781
|
598
|
559
|
842
|
601
|
625
|
504
|
577
|
486
|
571
|
820
|
788
|
621
|
920
|
204
|
499
|
1,396
|
443
|
-
|
-
|
-
|
-
|
-
|
35,205
|
35,179
|
22,657
|
23,815
|
4,640
|
1,517
|
|
売掛金
|
11,983
|
11,988
|
13,058
|
13,800
|
11,905
|
12,466
|
13,868
|
15,411
|
13,626
|
13,993
|
13,680
|
15,663
|
14,115
|
16,345
|
15,296
|
16,899
|
14,514
|
15,004
|
14,925
|
17,080
|
17,221
|
17,964
|
19,967
|
22,049
|
20,411
|
21,144
|
22,700
|
24,684
|
21,875
|
24,053
|
24,583
|
27,469
|
26,688
|
26,699
|
26,718
|
30,952
|
39,737
|
38,031
|
39,744
|
37,702
|
44,698
|
42,356
|
44,382
|
43,307
|
47,779
|
48,156
|
48,933
|
51,621
|
55,941
|
|
商品及び製品
|
8,567
|
6,647
|
8,814
|
6,396
|
7,224
|
7,082
|
6,753
|
6,803
|
7,025
|
8,267
|
7,572
|
6,181
|
8,217
|
7,513
|
7,222
|
6,750
|
6,583
|
6,269
|
5,798
|
6,520
|
7,589
|
7,511
|
10,772
|
10,278
|
11,786
|
11,536
|
11,144
|
12,651
|
13,310
|
14,161
|
13,632
|
14,304
|
15,937
|
15,325
|
14,452
|
14,180
|
12,712
|
14,936
|
16,764
|
16,884
|
16,929
|
15,177
|
15,685
|
16,178
|
17,418
|
18,128
|
15,549
|
13,793
|
14,483
|
|
流動資産合計
|
23,144
|
22,537
|
25,829
|
23,178
|
22,138
|
23,575
|
24,638
|
25,818
|
24,996
|
27,471
|
26,688
|
25,531
|
25,784
|
27,500
|
25,983
|
27,142
|
24,079
|
25,238
|
24,282
|
26,218
|
27,821
|
28,768
|
34,277
|
35,589
|
35,503
|
36,052
|
36,871
|
40,513
|
38,016
|
41,635
|
41,689
|
45,006
|
46,260
|
46,341
|
44,607
|
48,460
|
59,704
|
58,796
|
62,616
|
60,697
|
67,599
|
63,602
|
65,173
|
98,804
|
105,158
|
94,253
|
95,166
|
76,559
|
78,009
|
|
有形固定資産
|
5,461
|
5,580
|
5,466
|
5,306
|
5,426
|
6,132
|
6,609
|
6,885
|
6,654
|
6,472
|
6,671
|
7,089
|
7,437
|
8,520
|
8,876
|
9,397
|
9,953
|
11,419
|
11,813
|
12,313
|
14,017
|
14,691
|
15,378
|
15,568
|
16,625
|
17,419
|
17,478
|
17,091
|
17,691
|
19,591
|
19,373
|
19,653
|
19,113
|
21,189
|
20,646
|
20,833
|
26,439
|
27,186
|
27,770
|
28,334
|
29,064
|
30,186
|
35,648
|
37,222
|
38,944
|
45,954
|
47,493
|
50,490
|
50,024
|
|
固定資産合計
|
19,821
|
22,424
|
22,107
|
21,799
|
22,239
|
25,305
|
25,703
|
29,229
|
28,693
|
28,377
|
28,241
|
28,343
|
28,784
|
35,654
|
35,377
|
35,007
|
36,605
|
39,202
|
39,174
|
50,489
|
57,400
|
57,271
|
56,991
|
56,508
|
57,199
|
58,019
|
57,364
|
56,309
|
56,494
|
60,778
|
60,328
|
60,224
|
67,403
|
68,664
|
69,404
|
79,662
|
118,058
|
123,243
|
124,105
|
127,772
|
128,150
|
139,727
|
183,037
|
182,270
|
182,394
|
229,399
|
228,387
|
309,450
|
307,233
|
|
総資産
|
42,965
|
44,961
|
47,936
|
44,977
|
44,377
|
48,880
|
50,341
|
55,047
|
53,689
|
55,848
|
54,929
|
53,874
|
54,568
|
63,154
|
61,360
|
62,149
|
60,684
|
64,440
|
63,456
|
76,707
|
85,221
|
86,039
|
91,268
|
92,097
|
92,702
|
94,071
|
94,235
|
96,822
|
94,510
|
102,413
|
102,017
|
105,230
|
113,663
|
115,005
|
114,011
|
128,122
|
177,762
|
182,039
|
186,721
|
188,469
|
195,749
|
203,329
|
248,210
|
281,074
|
287,552
|
323,652
|
323,553
|
386,009
|
385,242
|
|
買掛金
|
8,554
|
7,136
|
9,611
|
7,516
|
6,248
|
7,573
|
8,839
|
8,883
|
6,474
|
7,163
|
8,720
|
7,132
|
7,314
|
8,133
|
7,184
|
7,695
|
6,533
|
8,438
|
8,776
|
8,141
|
7,322
|
10,412
|
11,886
|
11,615
|
8,286
|
9,868
|
11,478
|
13,535
|
12,303
|
12,903
|
11,440
|
14,572
|
13,187
|
11,139
|
10,893
|
11,947
|
14,171
|
-
|
13,599
|
13,845
|
15,869
|
11,564
|
12,523
|
11,355
|
11,495
|
13,076
|
13,043
|
16,184
|
16,755
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,429
|
1,429
|
1,429
|
1,429
|
1,429
|
1,429
|
2,143
|
2,143
|
2,143
|
2,143
|
1,896
|
1,899
|
1,919
|
1,940
|
1,960
|
1,982
|
2,161
|
2,183
|
2,205
|
2,227
|
2,248
|
2,270
|
2,293
|
2,316
|
2,339
|
2,362
|
2,386
|
2,410
|
1,816
|
|
流動負債合計
|
11,646
|
10,936
|
14,066
|
13,053
|
9,340
|
11,481
|
12,589
|
13,327
|
10,363
|
12,102
|
13,774
|
13,857
|
10,321
|
11,688
|
10,813
|
11,933
|
10,378
|
12,756
|
12,199
|
15,829
|
16,159
|
19,606
|
20,928
|
19,756
|
14,122
|
16,076
|
18,613
|
21,150
|
18,614
|
20,830
|
19,308
|
22,149
|
22,015
|
19,368
|
19,741
|
20,922
|
27,710
|
23,734
|
24,890
|
25,084
|
28,318
|
23,725
|
28,111
|
29,354
|
33,499
|
31,802
|
26,521
|
31,679
|
34,037
|
|
長期借入金
|
6,543
|
8,163
|
6,848
|
3,365
|
5,852
|
7,242
|
6,642
|
8,017
|
8,653
|
8,718
|
10,609
|
7,593
|
10,821
|
16,327
|
14,837
|
12,168
|
11,471
|
11,984
|
10,538
|
19,073
|
25,917
|
22,362
|
24,768
|
25,883
|
30,532
|
28,278
|
24,103
|
20,707
|
19,402
|
23,153
|
22,654
|
19,103
|
20,439
|
22,722
|
17,748
|
28,362
|
46,291
|
49,595
|
48,608
|
46,941
|
46,869
|
46,090
|
51,000
|
2,411
|
1,817
|
1,218
|
612
|
39,496
|
30,892
|
|
固定負債合計
|
7,330
|
8,993
|
7,719
|
4,546
|
7,234
|
8,704
|
8,180
|
10,070
|
10,789
|
10,981
|
13,036
|
9,934
|
13,395
|
19,601
|
17,895
|
15,898
|
15,075
|
15,688
|
14,251
|
21,967
|
29,012
|
25,235
|
27,909
|
28,940
|
33,599
|
31,397
|
27,018
|
24,324
|
23,025
|
26,717
|
26,191
|
23,451
|
30,945
|
32,981
|
29,486
|
40,113
|
63,876
|
68,753
|
69,503
|
68,101
|
67,801
|
68,884
|
81,847
|
33,250
|
28,884
|
29,562
|
28,275
|
73,250
|
64,325
|
|
総負債
|
18,976
|
19,929
|
21,785
|
17,599
|
16,574
|
20,185
|
20,769
|
23,397
|
21,152
|
23,083
|
26,810
|
23,791
|
23,716
|
31,289
|
28,708
|
27,831
|
25,453
|
28,444
|
26,450
|
37,796
|
45,171
|
44,841
|
48,837
|
48,696
|
47,721
|
47,473
|
45,631
|
45,474
|
41,639
|
47,547
|
45,499
|
45,600
|
52,960
|
52,349
|
49,227
|
61,035
|
91,586
|
92,487
|
94,393
|
93,185
|
96,119
|
92,609
|
109,958
|
62,604
|
62,383
|
61,364
|
54,796
|
104,929
|
98,362
|
|
資本金及び資本剰余金
|
3,894
|
3,911
|
3,913
|
3,920
|
3,953
|
3,707
|
3,709
|
3,712
|
3,730
|
3,686
|
3,343
|
3,358
|
3,394
|
3,408
|
3,414
|
3,418
|
3,435
|
3,448
|
3,452
|
3,462
|
3,494
|
3,503
|
3,506
|
3,522
|
3,561
|
3,570
|
3,572
|
3,578
|
3,599
|
3,601
|
3,602
|
3,605
|
3,652
|
3,679
|
3,688
|
3,691
|
3,765
|
3,773
|
3,779
|
3,780
|
3,781
|
3,822
|
3,989
|
4,414
|
4,420
|
4,572
|
4,600
|
4,655
|
4,658
|
|
利益剰余金
|
11,417
|
12,163
|
13,187
|
14,394
|
14,755
|
14,074
|
14,781
|
16,841
|
17,562
|
17,620
|
13,111
|
14,771
|
15,175
|
16,032
|
16,845
|
18,754
|
19,298
|
20,171
|
21,237
|
22,814
|
23,609
|
24,505
|
25,785
|
27,297
|
28,028
|
28,809
|
30,640
|
33,086
|
34,451
|
35,940
|
37,509
|
40,169
|
41,129
|
42,507
|
43,984
|
46,477
|
58,744
|
61,546
|
63,903
|
65,504
|
69,163
|
71,899
|
71,017
|
74,365
|
80,074
|
83,521
|
85,889
|
88,106
|
92,524
|
|
株主資本
|
23,989
|
25,032
|
26,151
|
27,378
|
27,803
|
28,695
|
29,572
|
31,650
|
32,537
|
32,765
|
28,119
|
30,083
|
30,852
|
31,865
|
32,652
|
34,318
|
35,231
|
35,996
|
37,006
|
38,911
|
40,050
|
41,198
|
42,431
|
43,401
|
44,981
|
46,598
|
48,604
|
51,348
|
52,871
|
54,866
|
56,518
|
59,630
|
60,703
|
62,656
|
64,784
|
67,087
|
86,176
|
89,552
|
92,328
|
95,284
|
99,630
|
110,720
|
138,252
|
218,470
|
225,169
|
262,288
|
268,757
|
281,080
|
286,880
|
|
有利子負債合計
|
6,543
|
8,163
|
6,848
|
3,365
|
5,852
|
7,242
|
6,642
|
8,017
|
8,653
|
8,718
|
10,609
|
7,593
|
10,821
|
16,327
|
14,837
|
12,168
|
11,471
|
11,984
|
10,538
|
19,073
|
27,346
|
23,791
|
26,197
|
27,312
|
31,961
|
29,707
|
26,246
|
22,850
|
21,545
|
25,296
|
24,550
|
21,002
|
22,358
|
24,662
|
19,708
|
30,344
|
48,452
|
51,778
|
50,813
|
49,168
|
49,117
|
48,360
|
53,293
|
4,727
|
4,156
|
3,580
|
2,998
|
41,906
|
32,708
|
|
純有利子負債
|
6,501
|
8,096
|
6,791
|
3,333
|
5,808
|
7,048
|
6,183
|
7,611
|
8,076
|
8,309
|
10,444
|
7,570
|
10,653
|
16,064
|
14,818
|
12,103
|
11,421
|
11,821
|
10,386
|
18,432
|
26,565
|
23,193
|
25,638
|
26,470
|
31,360
|
29,082
|
25,742
|
22,273
|
21,059
|
24,725
|
23,730
|
20,214
|
21,737
|
23,742
|
19,504
|
29,845
|
47,056
|
51,335
|
-
|
-
|
-
|
-
|
-
|
-30,478
|
-31,023
|
-19,077
|
-20,817
|
37,266
|
31,191
|
|
DEレシオ(%)
|
27.28
|
32.61
|
26.19
|
12.29
|
21.05
|
25.24
|
22.46
|
25.33
|
26.59
|
26.61
|
37.73
|
25.24
|
35.07
|
51.24
|
45.44
|
35.46
|
32.56
|
33.29
|
28.48
|
49.02
|
68.28
|
57.75
|
61.74
|
62.93
|
71.05
|
63.75
|
54.0
|
44.5
|
40.75
|
46.11
|
43.44
|
35.22
|
36.83
|
39.36
|
30.42
|
45.23
|
56.22
|
57.82
|
55.04
|
51.6
|
49.3
|
43.68
|
38.55
|
2.16
|
1.85
|
1.36
|
1.12
|
14.91
|
11.4
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|