|
(単位:千ドル)
|
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
|
|
現金同等物
|
81,619
|
72,224
|
36,205
|
29,135
|
43,665
|
39,034
|
46,773
|
34,452
|
36,802
|
25,228
|
24,266
|
18,700
|
15,449
|
19,481
|
17,970
|
19,559
|
25,450
|
25,640
|
34,195
|
21,566
|
25,132
|
30,563
|
33,614
|
29,400
|
56,105
|
113,992
|
110,713
|
99,030
|
92,262
|
79,957
|
68,234
|
49,975
|
22,500
|
24,988
|
40,280
|
29,404
|
28,637
|
35,492
|
33,515
|
24,092
|
16,907
|
14,084
|
|
現金 + 有価証券
|
81,619
|
72,224
|
36,205
|
29,135
|
43,665
|
39,034
|
46,773
|
34,452
|
36,802
|
25,228
|
24,266
|
18,700
|
15,449
|
19,481
|
17,970
|
19,559
|
25,450
|
25,640
|
34,195
|
21,566
|
25,132
|
30,563
|
33,614
|
29,400
|
56,105
|
113,992
|
110,713
|
99,030
|
92,262
|
79,957
|
68,234
|
49,975
|
22,500
|
24,988
|
40,280
|
29,404
|
28,637
|
35,492
|
33,515
|
24,092
|
16,907
|
14,084
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71
|
296
|
137
|
103
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
179
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,045
|
1,310
|
2,352
|
2,745
|
2,990
|
785
|
906
|
906
|
901
|
900
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
84,150
|
73,148
|
107,573
|
102,495
|
107,265
|
169,958
|
174,530
|
165,955
|
147,640
|
121,258
|
112,389
|
100,838
|
87,662
|
78,684
|
67,493
|
63,438
|
67,291
|
71,235
|
62,089
|
61,644
|
55,267
|
47,045
|
37,488
|
29,756
|
57,246
|
113,690
|
119,044
|
109,591
|
103,132
|
82,404
|
70,723
|
54,249
|
55,783
|
42,540
|
41,008
|
30,767
|
32,970
|
39,478
|
35,205
|
25,978
|
18,031
|
14,735
|
|
有形固定資産
|
392
|
593
|
553
|
590
|
609
|
601
|
696
|
823
|
807
|
745
|
1,059
|
1,096
|
2,921
|
4,132
|
3,805
|
3,779
|
3,613
|
3,565
|
3,387
|
3,238
|
2,982
|
2,848
|
2,705
|
2,577
|
2,448
|
2,337
|
2,253
|
2,145
|
2,039
|
1,947
|
1,841
|
1,736
|
1,631
|
1,570
|
1,488
|
1,406
|
1,343
|
1,259
|
1,195
|
1,107
|
1,018
|
923
|
|
固定資産合計
|
537
|
807
|
764
|
702
|
721
|
713
|
823
|
950
|
933
|
871
|
2,265
|
2,302
|
4,346
|
5,557
|
5,229
|
5,203
|
5,037
|
4,876
|
4,690
|
10,245
|
9,917
|
9,726
|
9,506
|
9,294
|
9,078
|
8,875
|
8,695
|
8,905
|
9,069
|
9,244
|
9,401
|
10,168
|
9,019
|
8,479
|
7,672
|
7,525
|
5,889
|
5,655
|
5,400
|
5,159
|
4,912
|
4,453
|
|
総資産
|
84,688
|
73,956
|
108,337
|
103,198
|
107,986
|
170,672
|
175,353
|
166,905
|
148,574
|
122,130
|
114,654
|
103,140
|
92,008
|
84,241
|
72,722
|
68,641
|
72,328
|
76,111
|
66,779
|
71,889
|
65,184
|
56,771
|
46,994
|
39,050
|
66,324
|
122,565
|
127,739
|
118,496
|
112,201
|
91,648
|
80,124
|
64,417
|
64,802
|
51,019
|
48,680
|
38,292
|
38,859
|
45,133
|
40,605
|
31,137
|
22,943
|
19,188
|
|
買掛金
|
3,471
|
3,890
|
4,342
|
3,152
|
4,061
|
2,360
|
6,749
|
3,980
|
4,925
|
6,903
|
8,749
|
4,712
|
2,290
|
1,783
|
1,424
|
1,387
|
592
|
836
|
1,416
|
358
|
403
|
3,075
|
1,047
|
698
|
1,243
|
714
|
1,693
|
2,220
|
2,374
|
2,969
|
4,547
|
2,408
|
2,719
|
1,416
|
2,372
|
1,664
|
2,527
|
1,545
|
2,303
|
2,327
|
1,132
|
918
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,635
|
5,039
|
3,912
|
7,093
|
10,283
|
12,425
|
12,460
|
12,494
|
12,528
|
12,562
|
14,330
|
11,258
|
8,158
|
5,037
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
174
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
902
|
|
流動負債合計
|
5,191
|
7,523
|
6,959
|
12,117
|
13,172
|
10,698
|
13,573
|
9,538
|
8,758
|
15,119
|
22,048
|
11,045
|
12,261
|
15,992
|
18,213
|
15,429
|
19,802
|
16,585
|
17,490
|
17,207
|
14,658
|
14,213
|
9,107
|
2,617
|
3,523
|
4,049
|
16,564
|
13,513
|
14,974
|
7,417
|
9,186
|
8,926
|
9,509
|
9,257
|
8,732
|
8,019
|
8,176
|
6,156
|
7,554
|
7,207
|
5,206
|
6,086
|
|
長期借入金
|
-
|
1,774
|
-
|
-
|
-
|
-
|
18,185
|
18,219
|
18,249
|
13,644
|
13,270
|
23,999
|
20,895
|
17,783
|
15,725
|
12,595
|
10,873
|
7,853
|
4,811
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,472
|
13,359
|
13,430
|
13,476
|
14,176
|
29,642
|
30,809
|
31,317
|
31,527
|
31,972
|
|
固定負債合計
|
409
|
2,173
|
2,174
|
3,986
|
2,134
|
2,231
|
18,649
|
18,740
|
18,831
|
14,321
|
14,025
|
24,795
|
24,141
|
21,439
|
19,876
|
16,895
|
13,830
|
10,882
|
7,763
|
8,295
|
8,134
|
7,974
|
7,809
|
7,638
|
7,473
|
7,308
|
7,107
|
6,914
|
6,719
|
6,516
|
6,309
|
6,096
|
19,351
|
19,899
|
24,349
|
20,119
|
20,901
|
35,428
|
40,708
|
38,584
|
36,694
|
36,411
|
|
総負債
|
5,601
|
9,696
|
9,133
|
16,104
|
15,307
|
12,929
|
32,222
|
28,278
|
27,590
|
29,440
|
36,073
|
35,840
|
36,402
|
37,431
|
38,089
|
32,324
|
33,632
|
27,467
|
25,253
|
25,502
|
22,792
|
22,187
|
16,916
|
10,255
|
10,996
|
11,357
|
23,671
|
20,427
|
21,693
|
13,933
|
15,495
|
15,022
|
28,860
|
29,156
|
33,081
|
28,138
|
29,077
|
41,584
|
48,262
|
45,791
|
41,900
|
42,497
|
|
資本金及び資本剰余金
|
26
|
26
|
39
|
39
|
42
|
50
|
51
|
52
|
52
|
52
|
56
|
57
|
59
|
62
|
62
|
68
|
74
|
82
|
82
|
92
|
92
|
92
|
94
|
99
|
127
|
157
|
160
|
161
|
165
|
165
|
7
|
165
|
165
|
173
|
8
|
9
|
14
|
15
|
1
|
18
|
21
|
1
|
|
利益剰余金
|
-
|
-118,673
|
-131,970
|
-144,900
|
-156,419
|
-167,034
|
-182,498
|
-200,277
|
-219,494
|
-249,392
|
-285,625
|
-306,339
|
-326,771
|
-342,800
|
-357,490
|
-366,511
|
-375,815
|
-380,298
|
-388,274
|
-393,443
|
-398,134
|
-406,700
|
-413,145
|
-418,870
|
-425,100
|
-430,600
|
-442,500
|
-452,400
|
-466,400
|
-480,100
|
-494,100
|
-510,500
|
-525,500
|
-540,800
|
-547,800
|
-555,600
|
-563,600
|
-571,500
|
-588,100
|
-595,700
|
-600,600
|
-605,600
|
|
株主資本
|
79,087
|
64,259
|
99,203
|
87,094
|
92,679
|
157,743
|
143,131
|
138,627
|
120,983
|
92,689
|
78,581
|
67,300
|
55,606
|
46,810
|
34,633
|
36,317
|
38,696
|
48,644
|
41,526
|
46,387
|
42,392
|
34,584
|
30,078
|
28,795
|
55,328
|
111,208
|
104,068
|
98,069
|
90,508
|
77,715
|
64,629
|
49,395
|
35,942
|
21,863
|
15,599
|
10,154
|
9,782
|
3,549
|
-7,657
|
-14,654
|
-18,957
|
-23,309
|
|
有利子負債合計
|
-
|
1,774
|
-
|
-
|
-
|
-
|
18,186
|
18,219
|
18,249
|
18,279
|
18,309
|
27,911
|
27,988
|
28,066
|
28,150
|
25,055
|
23,367
|
20,381
|
17,373
|
14,330
|
11,258
|
8,158
|
5,037
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,472
|
13,533
|
13,430
|
13,476
|
14,176
|
29,642
|
30,809
|
31,317
|
31,527
|
32,874
|
|
純有利子負債
|
-
|
-70,451
|
-
|
-
|
-
|
-
|
-28,588
|
-16,233
|
-18,553
|
-6,949
|
-5,957
|
9,211
|
12,539
|
8,585
|
10,180
|
5,496
|
-2,083
|
-5,259
|
-16,822
|
-7,236
|
-13,874
|
-22,405
|
-28,577
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-9,028
|
-11,455
|
-26,850
|
-15,928
|
-14,461
|
-5,850
|
-2,706
|
7,225
|
14,620
|
18,790
|
|
DEレシオ(%)
|
-
|
2.76
|
-
|
-
|
-
|
-
|
12.71
|
13.14
|
15.08
|
19.72
|
23.3
|
41.47
|
50.33
|
59.96
|
81.28
|
68.99
|
60.39
|
41.9
|
41.84
|
30.89
|
26.56
|
23.59
|
16.75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37.48
|
61.9
|
86.1
|
132.72
|
144.92
|
835.22
|
-402.36
|
-213.71
|
-166.31
|
-141.04
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|