|
(単位:千ドル)
|
2Q11
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
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
|
|
現金同等物
|
942
|
94
|
166
|
81
|
31
|
13
|
24
|
638
|
89
|
6
|
20
|
-
|
400
|
-
|
13
|
70
|
121
|
694
|
1,158
|
428
|
8,499
|
4,372
|
2,921
|
1,628
|
1,764
|
13,031
|
10,378
|
7,231
|
7,831
|
6,285
|
13,100
|
8,297
|
4,072
|
1,063
|
1,355
|
1,545
|
15,399
|
104,331
|
103,108
|
97,776
|
93,600
|
83,700
|
68,100
|
52,000
|
35,300
|
25,000
|
16,600
|
9,600
|
37,600
|
126,600
|
119,200
|
102,918
|
84,246
|
74,715
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,446
|
13,332
|
13,845
|
|
現金 + 有価証券
|
942
|
94
|
166
|
81
|
31
|
13
|
24
|
638
|
89
|
6
|
20
|
-
|
400
|
-
|
13
|
70
|
121
|
694
|
1,158
|
428
|
8,499
|
4,372
|
2,921
|
1,628
|
1,764
|
13,031
|
10,378
|
7,231
|
7,831
|
6,285
|
13,100
|
8,297
|
4,072
|
1,063
|
1,355
|
1,545
|
15,399
|
104,331
|
103,108
|
97,776
|
93,600
|
83,700
|
68,100
|
52,000
|
35,300
|
25,000
|
16,600
|
9,600
|
37,600
|
126,600
|
119,200
|
108,364
|
97,578
|
88,560
|
|
流動資産合計
|
1,576
|
431
|
281
|
238
|
542
|
328
|
107
|
671
|
224
|
154
|
91
|
40
|
554
|
189
|
75
|
105
|
1,594
|
1,797
|
1,886
|
855
|
8,634
|
5,768
|
3,377
|
2,126
|
2,327
|
13,972
|
11,023
|
7,848
|
8,479
|
7,139
|
13,651
|
8,779
|
4,676
|
1,382
|
1,580
|
2,178
|
15,972
|
104,995
|
104,117
|
99,825
|
96,437
|
86,770
|
70,998
|
54,993
|
36,913
|
26,057
|
17,507
|
11,578
|
39,076
|
128,114
|
120,672
|
110,838
|
99,948
|
89,941
|
|
有形固定資産
|
76
|
74
|
86
|
74
|
73
|
67
|
189
|
180
|
178
|
205
|
190
|
176
|
163
|
150
|
137
|
117
|
102
|
88
|
78
|
87
|
76
|
59
|
286
|
262
|
242
|
222
|
207
|
359
|
361
|
334
|
312
|
286
|
260
|
235
|
209
|
184
|
257
|
382
|
367
|
482
|
496
|
452
|
414
|
567
|
558
|
540
|
507
|
475
|
444
|
445
|
435
|
489
|
467
|
428
|
|
固定資産合計
|
108
|
105
|
117
|
103
|
102
|
96
|
219
|
209
|
207
|
252
|
237
|
223
|
210
|
197
|
183
|
164
|
149
|
135
|
125
|
134
|
123
|
107
|
334
|
310
|
289
|
270
|
255
|
406
|
409
|
382
|
360
|
4,167
|
4,058
|
3,948
|
4,192
|
3,988
|
4,298
|
4,275
|
4,163
|
4,081
|
4,062
|
3,765
|
3,645
|
3,732
|
3,787
|
3,651
|
3,581
|
3,453
|
3,119
|
2,954
|
2,981
|
2,710
|
2,548
|
2,366
|
|
総資産
|
1,684
|
537
|
399
|
341
|
645
|
424
|
326
|
881
|
431
|
406
|
328
|
263
|
764
|
386
|
259
|
269
|
1,743
|
1,932
|
2,012
|
989
|
8,757
|
5,876
|
3,712
|
2,436
|
2,617
|
14,242
|
11,278
|
8,255
|
8,889
|
7,521
|
14,011
|
12,947
|
8,735
|
5,330
|
5,772
|
6,166
|
20,270
|
109,271
|
108,281
|
103,907
|
100,499
|
90,536
|
74,643
|
58,725
|
40,701
|
29,708
|
21,089
|
15,032
|
42,195
|
131,068
|
123,653
|
113,548
|
102,496
|
92,307
|
|
買掛金
|
943
|
1,240
|
1,041
|
1,750
|
2,562
|
1,474
|
1,252
|
1,353
|
1,758
|
1,984
|
2,256
|
2,443
|
1,900
|
2,247
|
2,415
|
2,251
|
1,549
|
1,110
|
1,097
|
936
|
930
|
874
|
867
|
632
|
1,151
|
509
|
1,195
|
629
|
590
|
1,086
|
1,055
|
933
|
1,449
|
1,610
|
1,836
|
1,307
|
1,176
|
776
|
838
|
2,316
|
2,659
|
1,948
|
2,758
|
5,473
|
2,957
|
1,598
|
2,473
|
1,623
|
1,305
|
1,737
|
1,547
|
1,209
|
715
|
1,039
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,929
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
5,543
|
6,195
|
2,218
|
3,181
|
4,385
|
2,945
|
2,576
|
2,414
|
2,933
|
3,253
|
3,712
|
5,205
|
6,196
|
6,893
|
10,763
|
17,388
|
3,278
|
2,348
|
2,101
|
1,794
|
1,601
|
1,872
|
1,367
|
1,004
|
1,884
|
1,326
|
1,458
|
1,871
|
1,308
|
1,965
|
2,800
|
3,308
|
4,117
|
2,936
|
2,771
|
2,673
|
3,301
|
2,981
|
4,189
|
6,267
|
7,912
|
6,420
|
5,765
|
8,926
|
6,045
|
4,287
|
4,567
|
4,049
|
2,909
|
4,164
|
5,123
|
6,236
|
7,523
|
9,621
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,129
|
-
|
1,038
|
31
|
29
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
3,206
|
3,065
|
2,943
|
2,865
|
2,544
|
3,937
|
8,272
|
11,023
|
9,447
|
9,906
|
8,286
|
7,857
|
9,958
|
10,862
|
7,279
|
3,424
|
1,331
|
908
|
1,508
|
2,172
|
993
|
1,415
|
1,728
|
2,038
|
2,404
|
2,653
|
2,903
|
3,162
|
3,591
|
3,863
|
4,135
|
8,013
|
8,248
|
8,488
|
8,730
|
9,105
|
12,746
|
12,479
|
12,113
|
12,023
|
11,927
|
4,137
|
4,163
|
3,747
|
5,051
|
4,746
|
4,441
|
4,134
|
3,641
|
3,618
|
4,244
|
2,509
|
1,999
|
1,564
|
|
総負債
|
8,750
|
9,260
|
5,162
|
6,047
|
6,929
|
6,882
|
10,848
|
13,437
|
12,380
|
13,160
|
11,999
|
13,063
|
16,155
|
17,756
|
18,042
|
20,812
|
4,609
|
3,257
|
3,610
|
3,967
|
2,595
|
3,287
|
3,096
|
3,043
|
4,289
|
3,980
|
4,361
|
5,033
|
4,900
|
5,829
|
6,936
|
11,321
|
12,365
|
11,425
|
11,501
|
11,778
|
16,048
|
15,460
|
16,302
|
18,290
|
19,840
|
10,558
|
9,928
|
12,673
|
11,096
|
9,034
|
9,009
|
8,183
|
6,550
|
7,783
|
9,367
|
8,745
|
9,522
|
11,185
|
|
資本金及び資本剰余金
|
38,418
|
39,016
|
50,707
|
59,289
|
53,805
|
56,304
|
57,600
|
62,002
|
59,711
|
60,360
|
61,307
|
62,002
|
63,965
|
64,002
|
64,485
|
67,947
|
115,145
|
123,734
|
125,607
|
132,727
|
143,836
|
146,002
|
146,578
|
147,621
|
151,553
|
166,691
|
167,424
|
167,944
|
176,146
|
181,067
|
192,172
|
192,933
|
193,012
|
196,510
|
200,142
|
203,386
|
216,518
|
311,403
|
315,783
|
317,167
|
325,004
|
334,861
|
336,287
|
337,193
|
338,436
|
339,267
|
342,900
|
344,571
|
379,955
|
473,945
|
474,468
|
475,716
|
476,828
|
479,076
|
|
利益剰余金
|
-44,985
|
-47,241
|
-51,741
|
-54,783
|
-56,609
|
-58,565
|
-63,900
|
-67,670
|
-67,484
|
-68,944
|
-68,813
|
-70,637
|
-75,191
|
-77,212
|
-78,302
|
-84,523
|
-114,047
|
-121,095
|
-123,242
|
-131,744
|
-133,711
|
-139,450
|
-141,999
|
-144,264
|
-149,261
|
-152,465
|
-156,544
|
-160,759
|
-168,194
|
-175,411
|
-181,134
|
-187,344
|
-192,680
|
-198,641
|
-201,908
|
-205,035
|
-208,332
|
-213,631
|
-219,842
|
-227,587
|
-240,400
|
-250,900
|
-267,600
|
-287,400
|
-304,900
|
-314,600
|
-326,900
|
-333,800
|
-340,343
|
-346,700
|
-356,200
|
-366,900
|
-379,900
|
-394,000
|
|
株主資本
|
-7,066
|
-8,724
|
-4,763
|
-5,706
|
-6,285
|
-6,458
|
-10,523
|
-12,557
|
-11,949
|
-12,755
|
-11,671
|
-12,800
|
-15,391
|
-17,370
|
-17,784
|
-20,543
|
-2,866
|
-1,325
|
-1,599
|
-2,978
|
6,162
|
2,588
|
615
|
-607
|
-1,672
|
10,262
|
6,916
|
3,221
|
3,989
|
1,692
|
7,075
|
1,625
|
-3,631
|
-6,095
|
-5,730
|
-5,612
|
4,222
|
93,810
|
91,978
|
-
|
80,659
|
79,977
|
64,715
|
46,052
|
29,605
|
20,674
|
12,080
|
6,849
|
35,645
|
123,284
|
114,286
|
104,803
|
92,974
|
81,122
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,059
|
-
|
1,038
|
31
|
29
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,046
|
-
|
917
|
-663
|
-1,130
|
-
|
-8,500
|
-4,372
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-22.83
|
-
|
-36.24
|
-2.37
|
-1.83
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|