|
(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
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
|
現金同等物
|
28,034
|
295
|
274
|
378
|
180
|
250
|
321
|
115
|
733
|
80
|
307
|
93
|
165
|
705
|
142
|
223
|
420
|
406
|
112
|
911
|
68
|
377
|
75
|
214
|
97
|
279
|
207
|
8,558
|
263
|
33
|
3,696
|
237
|
228
|
1,204
|
170
|
233
|
263
|
58
|
164
|
423
|
158
|
79
|
118
|
279
|
315
|
66
|
2,019
|
1,510
|
44
|
177
|
394
|
866
|
1
|
1
|
|
現金 + 有価証券
|
28,034
|
295
|
274
|
378
|
180
|
250
|
321
|
115
|
733
|
80
|
307
|
93
|
165
|
705
|
142
|
223
|
420
|
406
|
112
|
911
|
68
|
377
|
75
|
214
|
97
|
279
|
207
|
8,558
|
263
|
33
|
3,696
|
237
|
228
|
1,204
|
170
|
233
|
263
|
58
|
164
|
423
|
158
|
79
|
118
|
279
|
315
|
66
|
2,019
|
1,510
|
44
|
177
|
394
|
866
|
1
|
1
|
|
売掛金
|
32,966
|
39,535
|
34,554
|
45,293
|
40,847
|
33,716
|
24,287
|
29,254
|
24,290
|
29,493
|
21,447
|
28,062
|
31,924
|
33,526
|
29,057
|
33,498
|
30,180
|
23,179
|
17,683
|
21,921
|
20,033
|
21,517
|
19,437
|
25,960
|
29,030
|
26,538
|
24,990
|
33,593
|
35,812
|
44,185
|
32,618
|
34,621
|
41,017
|
36,422
|
35,595
|
36,614
|
33,189
|
26,451
|
18,101
|
20,669
|
21,311
|
19,712
|
21,192
|
28,347
|
30,137
|
23,130
|
30,960
|
34,192
|
31,295
|
36,984
|
39,034
|
41,653
|
44,919
|
53,301
|
|
商品及び製品
|
83,118
|
79,273
|
85,088
|
93,673
|
103,086
|
101,580
|
95,749
|
98,007
|
95,148
|
82,670
|
82,593
|
91,178
|
96,250
|
93,871
|
101,070
|
98,437
|
99,021
|
88,341
|
83,373
|
82,342
|
84,749
|
85,677
|
91,342
|
95,348
|
100,140
|
106,529
|
116,663
|
119,961
|
125,615
|
122,839
|
134,738
|
147,128
|
140,103
|
140,672
|
147,402
|
146,779
|
135,072
|
120,947
|
111,380
|
111,596
|
120,842
|
135,604
|
140,684
|
147,632
|
148,977
|
158,867
|
154,193
|
149,442
|
151,607
|
150,751
|
144,700
|
142,364
|
149,093
|
146,929
|
|
流動資産合計
|
151,689
|
142,263
|
155,396
|
168,313
|
173,397
|
159,133
|
147,430
|
145,204
|
135,559
|
122,671
|
121,295
|
136,260
|
140,642
|
138,043
|
142,633
|
145,533
|
140,567
|
119,964
|
103,752
|
108,202
|
107,435
|
109,791
|
113,583
|
125,231
|
133,504
|
137,506
|
146,264
|
157,829
|
165,855
|
170,125
|
174,808
|
187,632
|
186,699
|
184,054
|
191,467
|
192,503
|
174,970
|
152,280
|
137,116
|
139,865
|
148,430
|
160,656
|
170,561
|
184,756
|
188,360
|
192,294
|
197,564
|
195,524
|
193,635
|
196,533
|
195,821
|
195,408
|
207,329
|
212,124
|
|
有形固定資産
|
73,275
|
168,854
|
183,148
|
190,013
|
197,398
|
205,005
|
206,150
|
206,002
|
205,856
|
205,704
|
203,590
|
201,340
|
199,635
|
198,487
|
199,795
|
198,988
|
197,923
|
196,474
|
193,505
|
191,057
|
188,246
|
185,416
|
182,398
|
179,754
|
177,408
|
175,405
|
174,444
|
173,870
|
173,227
|
174,446
|
177,844
|
176,768
|
175,938
|
175,962
|
176,061
|
173,994
|
172,059
|
168,623
|
164,983
|
163,693
|
161,009
|
159,348
|
159,162
|
157,157
|
158,665
|
159,519
|
163,490
|
161,599
|
159,759
|
158,881
|
159,636
|
159,303
|
158,882
|
157,548
|
|
固定資産合計
|
74,732
|
193,687
|
206,276
|
213,349
|
221,891
|
227,836
|
228,836
|
229,019
|
228,699
|
228,265
|
226,629
|
224,149
|
222,217
|
220,842
|
221,924
|
220,891
|
219,600
|
197,386
|
194,803
|
191,141
|
188,330
|
185,480
|
182,462
|
179,818
|
177,472
|
175,469
|
174,967
|
182,724
|
179,883
|
181,127
|
178,512
|
177,998
|
177,344
|
176,964
|
176,932
|
174,752
|
172,811
|
169,620
|
165,930
|
164,772
|
162,014
|
160,298
|
160,071
|
158,043
|
159,538
|
160,379
|
165,770
|
163,742
|
161,389
|
160,483
|
160,869
|
160,538
|
160,707
|
159,384
|
|
総資産
|
226,421
|
335,950
|
361,672
|
381,662
|
395,288
|
386,969
|
376,266
|
374,223
|
364,258
|
350,936
|
347,924
|
360,409
|
362,859
|
358,885
|
364,557
|
366,424
|
360,167
|
317,350
|
298,555
|
299,343
|
295,765
|
295,271
|
296,045
|
305,049
|
310,976
|
312,975
|
321,231
|
340,553
|
345,738
|
351,252
|
353,320
|
365,630
|
364,043
|
361,018
|
368,399
|
367,255
|
347,781
|
321,900
|
303,046
|
304,637
|
310,444
|
320,954
|
330,632
|
342,799
|
347,898
|
352,673
|
363,334
|
359,266
|
355,024
|
357,016
|
356,690
|
355,946
|
368,036
|
371,508
|
|
買掛金
|
23,014
|
20,838
|
29,912
|
32,838
|
28,952
|
18,473
|
10,610
|
20,618
|
14,071
|
12,045
|
14,288
|
26,737
|
26,785
|
20,829
|
25,009
|
23,237
|
19,178
|
13,638
|
11,850
|
17,288
|
18,539
|
18,581
|
19,906
|
29,118
|
29,129
|
31,592
|
34,898
|
28,371
|
35,885
|
30,129
|
44,379
|
41,798
|
33,293
|
32,154
|
40,912
|
29,907
|
16,504
|
12,443
|
12,632
|
19,151
|
25,197
|
29,949
|
24,000
|
31,549
|
30,156
|
33,334
|
38,179
|
32,888
|
33,503
|
35,095
|
34,855
|
31,707
|
36,916
|
35,038
|
|
一年内返済予定の長期借入金
|
2,694
|
1,500
|
3,000
|
-
|
-
|
750
|
1,500
|
2,250
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
3,000
|
4,556
|
4,564
|
4,571
|
4,579
|
4,654
|
4,675
|
4,684
|
4,707
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
32,184
|
30,812
|
41,425
|
41,956
|
35,712
|
26,392
|
17,516
|
27,867
|
22,181
|
22,415
|
21,741
|
34,986
|
34,939
|
30,584
|
34,881
|
30,939
|
26,000
|
21,413
|
18,746
|
25,009
|
27,479
|
27,529
|
29,186
|
37,355
|
38,108
|
40,319
|
44,948
|
39,767
|
49,751
|
41,791
|
59,154
|
50,259
|
42,856
|
40,825
|
50,125
|
51,671
|
39,414
|
34,032
|
33,893
|
24,971
|
33,134
|
38,112
|
31,638
|
38,253
|
36,255
|
40,913
|
45,500
|
40,688
|
41,740
|
44,917
|
45,909
|
43,855
|
47,529
|
48,451
|
|
長期借入金
|
6,713
|
94,100
|
91,650
|
103,850
|
114,731
|
112,691
|
105,242
|
102,498
|
100,440
|
91,600
|
86,796
|
85,057
|
88,805
|
88,091
|
83,875
|
88,821
|
89,711
|
79,600
|
74,137
|
72,125
|
67,036
|
66,973
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
23,346
|
129,748
|
139,941
|
152,581
|
166,941
|
164,574
|
160,469
|
147,263
|
141,664
|
129,145
|
129,725
|
128,309
|
128,608
|
127,046
|
126,046
|
130,994
|
129,419
|
107,709
|
94,832
|
90,892
|
85,367
|
84,983
|
85,639
|
86,352
|
89,782
|
89,479
|
84,615
|
106,563
|
64,747
|
73,367
|
57,155
|
76,604
|
79,675
|
77,535
|
75,138
|
73,228
|
68,958
|
55,227
|
43,473
|
58,191
|
57,933
|
55,297
|
72,673
|
79,296
|
87,361
|
88,310
|
98,081
|
99,122
|
92,671
|
89,104
|
84,739
|
81,361
|
80,022
|
69,804
|
|
総負債
|
55,530
|
160,560
|
181,366
|
194,537
|
202,653
|
190,966
|
177,985
|
175,130
|
163,845
|
151,560
|
151,466
|
163,295
|
163,547
|
157,630
|
160,927
|
161,933
|
155,419
|
129,122
|
113,578
|
115,901
|
112,846
|
112,512
|
114,825
|
123,707
|
127,890
|
129,798
|
129,563
|
146,330
|
114,498
|
115,158
|
116,309
|
126,863
|
122,531
|
118,360
|
125,263
|
124,899
|
108,372
|
89,259
|
77,366
|
83,162
|
91,067
|
93,409
|
104,311
|
117,549
|
123,616
|
129,223
|
143,581
|
139,810
|
134,411
|
134,021
|
130,648
|
125,216
|
127,551
|
118,255
|
|
資本金及び資本剰余金
|
42,617
|
43,067
|
43,727
|
44,494
|
45,499
|
46,122
|
46,751
|
48,091
|
48,971
|
49,645
|
49,695
|
50,850
|
51,599
|
52,147
|
52,817
|
53,553
|
54,166
|
54,691
|
54,836
|
55,741
|
56,020
|
56,380
|
56,405
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
97,011
|
9
|
9
|
9
|
98,646
|
99,166
|
100,040
|
101,865
|
|
利益剰余金
|
130,349
|
134,242
|
138,498
|
144,784
|
149,289
|
152,034
|
153,115
|
153,155
|
153,633
|
151,922
|
149,053
|
148,554
|
150,003
|
151,398
|
153,103
|
153,228
|
152,872
|
135,827
|
132,431
|
129,991
|
129,189
|
128,669
|
127,084
|
126,702
|
127,930
|
127,671
|
135,529
|
137,655
|
141,692
|
145,608
|
146,191
|
147,434
|
149,520
|
150,287
|
150,487
|
149,076
|
145,745
|
138,745
|
131,440
|
126,911
|
124,418
|
132,308
|
130,682
|
129,067
|
127,630
|
126,333
|
122,609
|
122,097
|
122,992
|
124,922
|
127,519
|
131,656
|
140,521
|
151,573
|
|
株主資本
|
170,891
|
175,390
|
180,306
|
187,125
|
192,635
|
196,003
|
198,281
|
199,093
|
200,413
|
199,376
|
196,458
|
197,114
|
199,312
|
201,255
|
203,630
|
204,491
|
204,748
|
188,228
|
184,977
|
183,442
|
182,919
|
182,759
|
181,220
|
181,342
|
183,086
|
183,177
|
191,668
|
194,223
|
231,240
|
236,094
|
237,011
|
238,767
|
241,512
|
242,658
|
243,136
|
242,356
|
239,409
|
232,641
|
225,680
|
221,475
|
219,377
|
227,545
|
226,321
|
225,250
|
224,282
|
223,450
|
219,753
|
219,456
|
220,613
|
222,995
|
226,042
|
230,730
|
240,485
|
253,253
|
|
有利子負債合計
|
9,407
|
95,600
|
94,650
|
103,850
|
114,731
|
113,441
|
106,742
|
104,748
|
103,440
|
94,600
|
89,796
|
88,057
|
91,805
|
91,091
|
86,875
|
91,821
|
92,711
|
82,600
|
75,884
|
76,681
|
71,600
|
71,544
|
4,579
|
4,654
|
4,675
|
4,684
|
4,707
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-18,627
|
95,305
|
94,376
|
103,472
|
114,551
|
113,191
|
106,421
|
104,633
|
102,707
|
94,520
|
89,489
|
87,964
|
91,640
|
90,386
|
86,733
|
91,598
|
92,291
|
82,194
|
75,772
|
75,770
|
71,532
|
71,167
|
4,504
|
4,440
|
4,578
|
4,405
|
4,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
5.5
|
54.51
|
52.49
|
55.5
|
59.56
|
57.88
|
53.83
|
52.61
|
51.61
|
47.45
|
45.71
|
44.67
|
46.06
|
45.26
|
42.66
|
44.9
|
45.28
|
43.88
|
41.02
|
41.8
|
39.14
|
39.15
|
2.53
|
2.57
|
2.55
|
2.56
|
2.46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|