|
(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
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
788
|
8,342
|
4,922
|
6,022
|
7,612
|
4,468
|
9,603
|
8,229
|
9,331
|
13,712
|
59,215
|
81,524
|
79,091
|
90,334
|
112,292
|
96,579
|
76,042
|
61,796
|
97,681
|
51,813
|
55,456
|
52,864
|
86,375
|
74,400
|
66,362
|
71,272
|
68,751
|
61,403
|
81,075
|
62,314
|
113,493
|
99,800
|
46,842
|
25,999
|
49,917
|
82,286
|
75,568
|
75,765
|
64,175
|
51,371
|
75,753
|
74,784
|
88,436
|
63,987
|
38,321
|
25,237
|
46,595
|
25,338
|
48,522
|
52,266
|
77,303
|
55,195
|
44,147
|
13,711
|
30,366
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,013
|
30,051
|
30,100
|
30,200
|
9,489
|
18,400
|
21,733
|
54,150
|
59,900
|
52,700
|
46,000
|
19,381
|
13,853
|
8,987
|
9,400
|
8,977
|
499
|
818
|
1,068
|
1,295
|
1,293
|
727
|
476
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
788
|
8,342
|
4,922
|
6,022
|
7,612
|
4,468
|
9,603
|
8,229
|
9,331
|
13,712
|
59,215
|
81,524
|
79,091
|
90,334
|
112,292
|
96,579
|
76,042
|
61,796
|
97,681
|
81,826
|
85,507
|
82,964
|
116,575
|
83,889
|
84,762
|
93,005
|
122,901
|
121,303
|
133,775
|
108,314
|
132,874
|
113,653
|
55,829
|
35,399
|
58,894
|
82,785
|
76,386
|
76,833
|
65,470
|
52,664
|
76,480
|
75,260
|
88,436
|
63,987
|
38,321
|
25,237
|
46,595
|
25,338
|
48,522
|
52,266
|
77,303
|
55,195
|
44,147
|
13,711
|
30,366
|
|
売掛金
|
44,719
|
38,591
|
38,097
|
36,109
|
49,279
|
46,866
|
34,811
|
26,758
|
35,494
|
42,922
|
27,718
|
18,557
|
28,676
|
38,136
|
31,374
|
26,241
|
33,863
|
37,965
|
31,294
|
27,691
|
29,226
|
37,772
|
23,313
|
22,693
|
19,630
|
27,380
|
15,566
|
17,523
|
25,613
|
23,514
|
15,604
|
16,660
|
28,183
|
26,960
|
24,290
|
20,559
|
28,306
|
36,027
|
27,543
|
21,945
|
29,897
|
29,993
|
20,681
|
20,115
|
25,593
|
25,115
|
22,105
|
20,241
|
23,944
|
25,599
|
17,112
|
17,873
|
25,126
|
24,263
|
14,792
|
|
商品及び製品
|
118,105
|
111,099
|
106,967
|
98,231
|
117,895
|
135,311
|
131,562
|
138,949
|
142,864
|
150,512
|
136,923
|
126,562
|
112,023
|
106,256
|
98,403
|
101,794
|
103,921
|
118,177
|
113,590
|
113,412
|
96,547
|
95,746
|
102,283
|
105,421
|
104,108
|
100,121
|
87,838
|
86,188
|
86,280
|
96,275
|
91,581
|
90,093
|
130,718
|
133,964
|
123,606
|
132,855
|
136,219
|
141,588
|
141,416
|
150,335
|
148,048
|
148,265
|
144,881
|
161,787
|
179,557
|
178,334
|
142,275
|
142,742
|
139,301
|
129,140
|
118,278
|
125,180
|
133,047
|
131,314
|
110,008
|
|
流動資産合計
|
180,597
|
177,000
|
166,339
|
157,012
|
191,359
|
205,187
|
198,340
|
195,007
|
209,767
|
231,115
|
246,902
|
250,041
|
247,435
|
262,043
|
267,697
|
253,119
|
241,118
|
245,580
|
253,642
|
237,642
|
225,514
|
231,045
|
255,577
|
229,304
|
225,438
|
235,043
|
242,023
|
240,476
|
259,707
|
244,063
|
252,468
|
231,254
|
226,207
|
211,343
|
218,789
|
261,722
|
260,979
|
271,852
|
259,683
|
252,204
|
276,341
|
277,315
|
279,317
|
266,813
|
265,497
|
247,623
|
226,562
|
207,596
|
228,572
|
221,406
|
225,957
|
218,430
|
223,455
|
184,785
|
164,872
|
|
有形固定資産
|
45,049
|
47,308
|
52,312
|
61,535
|
70,220
|
76,941
|
77,211
|
79,652
|
82,346
|
81,969
|
84,940
|
88,433
|
93,180
|
103,567
|
109,003
|
112,526
|
115,013
|
117,192
|
113,711
|
114,904
|
114,792
|
114,269
|
101,577
|
100,566
|
96,945
|
89,230
|
86,463
|
86,411
|
82,924
|
79,936
|
77,951
|
76,607
|
77,477
|
75,561
|
73,027
|
69,669
|
67,978
|
66,376
|
63,952
|
62,391
|
62,350
|
61,792
|
59,941
|
60,032
|
60,305
|
60,388
|
58,674
|
57,791
|
56,127
|
55,909
|
54,256
|
53,137
|
55,984
|
54,356
|
54,183
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,500
|
17,526
|
15,100
|
15,500
|
11,000
|
10,991
|
23,200
|
23,700
|
30,600
|
14,700
|
13,400
|
14,912
|
2,271
|
729
|
478
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
46,133
|
48,275
|
53,174
|
62,301
|
71,889
|
78,785
|
78,979
|
81,282
|
83,784
|
83,258
|
86,025
|
89,312
|
94,027
|
104,181
|
109,587
|
113,153
|
116,059
|
118,366
|
127,037
|
128,103
|
128,116
|
126,858
|
117,932
|
132,979
|
127,982
|
119,362
|
108,646
|
104,023
|
99,645
|
108,946
|
109,680
|
233,170
|
327,112
|
320,683
|
316,272
|
289,675
|
281,105
|
269,322
|
254,104
|
249,039
|
248,718
|
243,427
|
238,229
|
236,884
|
217,724
|
213,714
|
177,939
|
172,334
|
162,928
|
161,428
|
154,829
|
150,259
|
155,759
|
174,190
|
141,818
|
|
総資産
|
226,730
|
225,275
|
219,513
|
219,313
|
263,248
|
283,972
|
277,319
|
276,289
|
293,551
|
314,373
|
332,927
|
339,353
|
341,462
|
366,224
|
377,284
|
366,272
|
357,177
|
363,946
|
380,679
|
365,745
|
353,630
|
357,903
|
373,509
|
362,283
|
353,420
|
354,405
|
350,669
|
344,499
|
359,352
|
353,009
|
362,148
|
464,424
|
553,319
|
532,026
|
535,061
|
551,397
|
542,084
|
541,174
|
513,787
|
501,243
|
525,059
|
520,742
|
517,546
|
503,697
|
483,221
|
461,337
|
404,501
|
379,930
|
391,500
|
382,834
|
380,786
|
368,689
|
379,214
|
358,975
|
306,690
|
|
買掛金
|
30,924
|
18,949
|
27,276
|
31,195
|
45,016
|
36,683
|
14,853
|
17,768
|
26,224
|
27,595
|
27,745
|
23,686
|
19,633
|
28,511
|
32,906
|
31,478
|
28,734
|
21,012
|
24,606
|
26,378
|
17,283
|
18,489
|
32,619
|
25,705
|
17,223
|
21,001
|
13,503
|
13,373
|
14,373
|
14,651
|
14,595
|
15,084
|
30,094
|
24,751
|
20,235
|
23,735
|
26,994
|
27,136
|
27,093
|
23,160
|
30,247
|
32,686
|
30,492
|
39,327
|
43,722
|
31,125
|
20,350
|
16,536
|
21,605
|
12,297
|
14,155
|
21,734
|
37,949
|
19,933
|
19,782
|
|
一年内返済予定の長期借入金
|
86
|
88
|
89
|
90
|
90
|
73
|
58
|
42
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
56,309
|
46,020
|
60,105
|
63,319
|
74,008
|
66,834
|
52,699
|
51,477
|
56,659
|
59,812
|
60,359
|
60,319
|
52,316
|
62,841
|
63,049
|
59,061
|
54,391
|
55,668
|
66,552
|
54,036
|
45,404
|
49,296
|
62,507
|
55,796
|
46,678
|
50,147
|
40,274
|
34,310
|
42,436
|
39,263
|
43,556
|
55,745
|
105,013
|
93,886
|
87,405
|
69,177
|
82,240
|
79,197
|
77,426
|
70,228
|
83,818
|
78,538
|
78,076
|
81,810
|
101,408
|
78,391
|
67,657
|
60,987
|
68,181
|
56,967
|
58,261
|
63,000
|
78,330
|
59,766
|
57,993
|
|
長期借入金
|
71,590
|
65,568
|
25,095
|
7,322
|
25,301
|
35,294
|
15,037
|
5,030
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,000
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
80,430
|
75,801
|
35,401
|
19,184
|
38,089
|
48,073
|
30,365
|
21,266
|
17,423
|
18,788
|
17,421
|
16,912
|
18,477
|
27,333
|
29,764
|
33,119
|
35,220
|
35,749
|
28,872
|
29,445
|
29,719
|
27,895
|
27,216
|
27,243
|
26,610
|
26,319
|
25,112
|
25,494
|
24,767
|
23,864
|
23,889
|
89
|
92
|
53
|
62
|
167,788
|
136,416
|
128,003
|
91,645
|
88,311
|
88,055
|
84,055
|
81,056
|
81,681
|
84,172
|
80,194
|
74,754
|
71,951
|
66,800
|
63,986
|
62,596
|
59,773
|
58,350
|
74,011
|
69,742
|
|
総負債
|
136,739
|
121,821
|
95,506
|
82,503
|
112,097
|
114,907
|
83,064
|
72,743
|
74,082
|
78,600
|
77,780
|
77,231
|
70,793
|
90,174
|
92,813
|
92,180
|
89,611
|
91,417
|
95,424
|
83,481
|
75,123
|
77,191
|
89,723
|
83,039
|
73,288
|
76,466
|
65,386
|
59,804
|
67,203
|
63,127
|
67,445
|
174,650
|
227,318
|
209,645
|
201,242
|
236,965
|
218,656
|
207,200
|
169,071
|
158,539
|
171,873
|
162,593
|
159,132
|
163,491
|
185,580
|
158,585
|
142,411
|
132,938
|
134,981
|
120,953
|
120,857
|
122,773
|
136,680
|
133,777
|
127,735
|
|
資本金及び資本剰余金
|
72,661
|
73,115
|
73,590
|
73,950
|
74,752
|
75,113
|
75,675
|
76,032
|
77,029
|
78,061
|
78,153
|
78,551
|
79,520
|
80,488
|
80,992
|
81,918
|
83,023
|
84,250
|
85,436
|
85,706
|
86,848
|
87,900
|
88,739
|
89,438
|
90,247
|
90,651
|
91,192
|
91,569
|
93,278
|
94,342
|
95,572
|
96,019
|
96,958
|
98,450
|
100,357
|
99,879
|
101,112
|
103,282
|
105,433
|
105,076
|
106,455
|
107,427
|
107,907
|
107,040
|
107,941
|
109,070
|
109,718
|
110,753
|
111,663
|
112,397
|
112,590
|
113,038
|
113,503
|
114,167
|
115,515
|
|
利益剰余金
|
17,256
|
30,218
|
50,320
|
62,946
|
76,319
|
94,061
|
119,190
|
128,379
|
143,330
|
158,556
|
178,002
|
184,569
|
192,167
|
199,108
|
216,451
|
212,315
|
218,030
|
228,298
|
244,009
|
246,427
|
251,536
|
260,316
|
263,767
|
259,718
|
261,911
|
262,270
|
270,783
|
269,867
|
279,149
|
283,375
|
291,994
|
289,393
|
295,247
|
295,386
|
307,414
|
282,772
|
299,724
|
308,598
|
316,526
|
314,381
|
323,431
|
329,209
|
334,364
|
327,390
|
297,623
|
302,790
|
274,629
|
269,950
|
279,204
|
284,322
|
282,467
|
274,346
|
280,052
|
267,252
|
220,279
|
|
株主資本
|
89,991
|
103,454
|
124,007
|
136,810
|
151,151
|
169,065
|
194,255
|
203,546
|
219,469
|
235,773
|
255,147
|
262,122
|
270,669
|
276,050
|
284,471
|
274,092
|
267,566
|
272,529
|
285,255
|
282,264
|
278,507
|
280,712
|
283,786
|
279,244
|
280,132
|
277,939
|
285,283
|
284,695
|
292,149
|
289,882
|
294,703
|
289,774
|
294,351
|
292,048
|
303,770
|
275,574
|
293,774
|
304,828
|
314,907
|
312,397
|
322,822
|
327,448
|
327,440
|
309,114
|
274,150
|
279,599
|
251,378
|
246,992
|
256,519
|
261,881
|
259,929
|
245,916
|
242,534
|
225,198
|
178,955
|
|
有利子負債合計
|
71,676
|
65,656
|
25,184
|
7,412
|
25,391
|
35,367
|
15,095
|
5,072
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,000
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
70,888
|
57,314
|
20,262
|
1,390
|
17,779
|
30,899
|
5,492
|
-3,157
|
-
|
-
|
-59,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-22,785
|
-46,386
|
-46,833
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
79.65
|
63.46
|
20.31
|
5.42
|
16.8
|
20.92
|
7.77
|
2.49
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21.77
|
10.21
|
9.84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|