|
(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
|
4Q24
|
1Q25
|
|
現金同等物
|
46,260
|
46,374
|
53,372
|
16,286
|
21,303
|
27,353
|
29,787
|
33,488
|
36,873
|
43,401
|
49,475
|
48,487
|
56,015
|
58,272
|
58,332
|
60,469
|
47,774
|
54,519
|
59,926
|
60,626
|
62,958
|
68,940
|
74,712
|
75,813
|
81,591
|
82,245
|
85,000
|
83,265
|
82,346
|
83,166
|
67,218
|
68,341
|
73,672
|
80,731
|
54,260
|
58,796
|
68,835
|
71,310
|
83,562
|
89,651
|
91,347
|
101,402
|
105,355
|
100,864
|
108,581
|
122,659
|
133,384
|
147,575
|
156,198
|
176,305
|
187,964
|
206,995
|
222,501
|
255,022
|
278,031
|
300,634
|
|
現金 + 有価証券
|
46,260
|
46,374
|
53,372
|
16,286
|
21,303
|
27,353
|
29,787
|
33,488
|
36,873
|
43,401
|
49,475
|
48,487
|
56,015
|
58,272
|
58,332
|
60,469
|
47,774
|
54,519
|
59,926
|
60,626
|
62,958
|
68,940
|
74,712
|
75,813
|
81,591
|
82,245
|
85,000
|
83,265
|
82,346
|
83,166
|
67,218
|
68,341
|
73,672
|
80,731
|
54,260
|
58,796
|
68,835
|
71,310
|
83,562
|
89,651
|
91,347
|
101,402
|
105,355
|
100,864
|
108,581
|
122,659
|
133,384
|
147,575
|
156,198
|
176,305
|
187,964
|
206,995
|
222,501
|
255,022
|
278,031
|
300,634
|
|
売掛金
|
18,149
|
18,742
|
15,595
|
17,118
|
16,716
|
16,329
|
14,552
|
16,776
|
17,724
|
17,767
|
14,097
|
18,832
|
17,737
|
19,687
|
17,444
|
16,028
|
16,727
|
19,214
|
15,889
|
16,837
|
17,405
|
19,385
|
16,781
|
20,025
|
18,887
|
18,242
|
16,473
|
19,074
|
20,923
|
18,373
|
19,602
|
22,710
|
22,946
|
23,180
|
22,948
|
23,148
|
21,192
|
24,846
|
22,979
|
23,957
|
27,547
|
29,242
|
26,715
|
32,871
|
37,123
|
39,559
|
33,592
|
38,356
|
40,735
|
44,061
|
38,052
|
42,155
|
46,284
|
52,905
|
43,982
|
55,772
|
|
商品及び製品
|
9,693
|
9,503
|
10,764
|
10,969
|
11,201
|
12,395
|
14,127
|
13,689
|
14,177
|
13,550
|
13,688
|
11,992
|
11,539
|
12,859
|
13,436
|
13,886
|
13,637
|
14,121
|
14,728
|
13,772
|
13,490
|
12,713
|
12,433
|
11,817
|
11,346
|
12,531
|
13,546
|
12,599
|
12,257
|
12,903
|
12,846
|
12,821
|
12,329
|
13,237
|
13,388
|
13,534
|
14,422
|
15,062
|
15,210
|
15,409
|
14,623
|
14,760
|
15,116
|
16,540
|
16,719
|
17,652
|
19,579
|
22,046
|
22,350
|
23,778
|
24,313
|
25,724
|
27,300
|
27,783
|
27,686
|
27,860
|
|
流動資産合計
|
74,819
|
75,728
|
80,938
|
45,543
|
50,139
|
56,849
|
59,959
|
65,777
|
70,638
|
76,291
|
78,844
|
81,166
|
86,429
|
92,189
|
91,762
|
92,140
|
79,491
|
88,781
|
91,961
|
92,303
|
94,722
|
101,756
|
105,036
|
108,722
|
113,004
|
114,594
|
118,015
|
117,517
|
118,084
|
116,768
|
101,358
|
105,348
|
110,298
|
118,808
|
92,735
|
97,368
|
105,692
|
113,068
|
123,996
|
131,445
|
135,317
|
146,805
|
150,430
|
152,766
|
164,620
|
182,032
|
189,990
|
210,803
|
222,107
|
246,394
|
254,969
|
278,875
|
299,551
|
338,459
|
354,782
|
388,337
|
|
有形固定資産
|
122,641
|
122,385
|
121,318
|
119,698
|
118,735
|
116,383
|
114,042
|
111,893
|
111,008
|
109,518
|
108,487
|
107,498
|
106,420
|
105,645
|
108,513
|
107,876
|
106,606
|
104,564
|
104,378
|
103,356
|
103,327
|
103,430
|
104,981
|
104,770
|
106,360
|
107,597
|
109,718
|
112,830
|
119,993
|
128,674
|
142,764
|
145,187
|
146,628
|
151,033
|
150,687
|
151,289
|
150,660
|
156,043
|
152,461
|
151,638
|
159,536
|
160,626
|
162,172
|
168,153
|
168,585
|
169,380
|
171,970
|
171,191
|
174,531
|
172,061
|
179,795
|
179,676
|
177,848
|
177,790
|
182,891
|
191,810
|
|
固定資産合計
|
122,971
|
122,701
|
121,620
|
119,982
|
119,007
|
116,641
|
114,287
|
112,126
|
111,228
|
109,726
|
108,682
|
107,681
|
106,591
|
105,806
|
108,658
|
108,010
|
106,746
|
104,702
|
104,538
|
103,511
|
103,478
|
103,574
|
105,123
|
104,907
|
106,505
|
107,765
|
110,431
|
113,516
|
120,598
|
129,247
|
143,313
|
149,721
|
151,175
|
155,025
|
154,302
|
154,499
|
153,578
|
158,639
|
155,102
|
153,965
|
161,795
|
164,103
|
165,766
|
171,981
|
172,113
|
173,848
|
177,782
|
176,942
|
180,265
|
177,661
|
185,633
|
185,121
|
184,604
|
183,300
|
188,381
|
196,918
|
|
総資産
|
197,790
|
198,429
|
202,558
|
165,525
|
169,146
|
173,490
|
174,246
|
177,903
|
181,866
|
186,017
|
187,526
|
188,847
|
193,020
|
197,995
|
200,420
|
200,150
|
186,237
|
193,483
|
196,499
|
195,814
|
198,200
|
205,330
|
210,159
|
213,629
|
219,509
|
222,359
|
228,446
|
231,033
|
238,682
|
246,015
|
244,671
|
255,069
|
261,473
|
273,833
|
247,037
|
251,867
|
259,270
|
271,707
|
279,098
|
285,410
|
297,112
|
310,908
|
316,196
|
324,747
|
336,733
|
355,880
|
367,772
|
387,745
|
402,372
|
424,055
|
440,602
|
463,996
|
484,155
|
521,759
|
543,163
|
585,255
|
|
買掛金
|
5,649
|
5,772
|
5,392
|
4,799
|
5,759
|
6,103
|
4,171
|
4,928
|
5,711
|
6,029
|
5,812
|
3,458
|
4,499
|
4,823
|
5,166
|
4,656
|
3,587
|
4,075
|
6,022
|
4,199
|
3,916
|
4,216
|
5,587
|
5,005
|
5,616
|
4,921
|
6,263
|
5,697
|
6,234
|
8,848
|
4,570
|
6,109
|
4,952
|
6,521
|
4,430
|
4,831
|
4,212
|
5,267
|
4,592
|
5,675
|
5,309
|
5,712
|
5,433
|
5,474
|
7,100
|
7,141
|
7,725
|
8,830
|
7,511
|
8,070
|
7,404
|
6,980
|
7,186
|
8,496
|
8,819
|
9,233
|
|
一年内返済予定の長期借入金
|
5,000
|
5,000
|
6,250
|
6,250
|
6,250
|
6,250
|
5,000
|
6,250
|
6,250
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
16,667
|
15,417
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,213
|
15,478
|
16,018
|
15,645
|
15,776
|
16,353
|
13,340
|
15,248
|
15,119
|
14,921
|
14,348
|
12,855
|
12,805
|
13,906
|
24,965
|
22,620
|
5,783
|
7,846
|
8,742
|
7,018
|
6,221
|
7,492
|
9,108
|
9,119
|
10,157
|
7,846
|
9,359
|
7,696
|
8,659
|
11,845
|
7,963
|
9,877
|
9,442
|
11,310
|
9,459
|
8,565
|
9,224
|
11,072
|
11,588
|
10,743
|
10,605
|
11,858
|
11,188
|
10,937
|
12,416
|
14,687
|
15,537
|
18,712
|
14,564
|
16,002
|
17,491
|
19,246
|
14,069
|
18,698
|
16,962
|
25,391
|
|
長期借入金
|
29,166
|
27,917
|
26,667
|
25,417
|
24,167
|
22,917
|
21,667
|
20,417
|
19,167
|
17,917
|
16,667
|
15,417
|
14,167
|
12,917
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
43,260
|
44,676
|
43,527
|
42,496
|
41,612
|
41,048
|
40,551
|
39,337
|
38,354
|
37,535
|
36,373
|
35,092
|
33,953
|
32,655
|
20,764
|
20,870
|
20,797
|
20,642
|
21,130
|
21,156
|
21,169
|
21,351
|
21,412
|
20,761
|
20,509
|
20,280
|
13,835
|
14,284
|
14,936
|
14,877
|
13,741
|
17,617
|
18,890
|
19,854
|
20,446
|
21,135
|
22,427
|
24,091
|
24,318
|
24,897
|
25,894
|
27,475
|
26,802
|
27,504
|
28,147
|
29,791
|
31,147
|
31,151
|
30,557
|
30,421
|
30,007
|
29,434
|
28,997
|
28,847
|
28,460
|
27,657
|
|
総負債
|
58,473
|
60,154
|
59,545
|
58,141
|
57,388
|
57,401
|
53,891
|
54,585
|
53,473
|
52,456
|
50,721
|
47,947
|
46,758
|
46,561
|
45,729
|
43,490
|
26,580
|
28,488
|
29,872
|
28,174
|
27,390
|
28,843
|
30,520
|
29,880
|
30,666
|
28,126
|
23,194
|
21,980
|
23,595
|
26,722
|
21,704
|
27,494
|
28,332
|
31,164
|
29,905
|
29,700
|
31,651
|
35,163
|
35,906
|
35,640
|
36,499
|
39,333
|
37,990
|
38,441
|
40,563
|
44,478
|
46,684
|
49,863
|
45,121
|
46,423
|
47,498
|
48,680
|
43,066
|
47,545
|
45,422
|
53,048
|
|
資本金及び資本剰余金
|
643
|
643
|
645
|
647
|
647
|
647
|
648
|
649
|
649
|
649
|
650
|
650
|
650
|
651
|
652
|
653
|
653
|
654
|
655
|
655
|
656
|
656
|
657
|
657
|
657
|
657
|
659
|
659
|
660
|
660
|
661
|
661
|
662
|
662
|
663
|
664
|
664
|
664
|
666
|
667
|
667
|
667
|
669
|
669
|
669
|
669
|
671
|
672
|
672
|
672
|
2,955
|
674
|
2,963
|
2,963
|
2,968
|
2,969
|
|
利益剰余金
|
125,333
|
132,395
|
136,910
|
141,534
|
145,594
|
149,541
|
153,333
|
156,090
|
160,715
|
165,504
|
168,133
|
171,928
|
176,949
|
181,677
|
184,710
|
186,375
|
188,234
|
193,211
|
194,798
|
198,168
|
201,160
|
206,545
|
209,770
|
213,637
|
218,162
|
223,076
|
233,905
|
237,412
|
243,294
|
247,093
|
250,568
|
254,939
|
260,212
|
269,358
|
243,566
|
248,211
|
253,411
|
261,834
|
268,186
|
274,312
|
284,501
|
294,903
|
301,611
|
309,146
|
318,250
|
332,841
|
342,504
|
358,471
|
377,044
|
396,638
|
412,499
|
433,512
|
458,138
|
490,061
|
515,622
|
548,016
|
|
株主資本
|
139,317
|
138,275
|
143,013
|
107,384
|
111,758
|
116,089
|
120,355
|
123,318
|
128,393
|
133,561
|
136,805
|
140,900
|
146,262
|
151,434
|
154,691
|
156,660
|
159,657
|
164,995
|
166,627
|
167,640
|
170,810
|
176,487
|
179,639
|
183,749
|
188,843
|
194,233
|
205,252
|
209,053
|
215,087
|
219,293
|
222,967
|
227,575
|
233,141
|
242,669
|
217,132
|
222,167
|
227,619
|
236,544
|
243,192
|
249,770
|
260,613
|
271,575
|
278,206
|
286,306
|
296,170
|
311,402
|
321,088
|
337,882
|
357,251
|
377,632
|
393,104
|
415,316
|
441,089
|
474,214
|
497,741
|
532,207
|
|
有利子負債合計
|
34,166
|
32,917
|
32,917
|
31,667
|
30,417
|
29,167
|
26,667
|
26,667
|
25,417
|
22,917
|
21,667
|
20,417
|
19,167
|
17,917
|
16,667
|
15,417
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-12,094
|
-13,457
|
-20,455
|
15,381
|
9,114
|
1,814
|
-3,120
|
-6,821
|
-11,456
|
-20,484
|
-27,808
|
-28,070
|
-36,848
|
-40,355
|
-41,665
|
-45,052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
24.52
|
23.81
|
23.02
|
29.49
|
27.22
|
25.12
|
22.16
|
21.62
|
19.8
|
17.16
|
15.84
|
14.49
|
13.1
|
11.83
|
10.77
|
9.84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|