|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
1,798
|
2,904
|
3,411
|
3,777
|
4,477
|
4,553
|
3,740
|
3,209
|
1,690
|
945
|
190
|
409
|
906
|
519
|
165
|
618
|
195
|
4,010
|
4,590
|
6,527
|
7,840
|
5,706
|
7,636
|
10,004
|
13,009
|
13,776
|
11,164
|
10,998
|
10,940
|
9,737
|
8,157
|
8,246
|
7,511
|
7,050
|
5,667
|
5,903
|
10,713
|
13,999
|
13,289
|
13,117
|
13,891
|
13,747
|
8,568
|
3,128
|
363
|
338
|
154
|
553
|
213
|
238
|
256
|
279
|
303
|
320
|
332
|
|
現金 + 有価証券
|
1,798
|
2,904
|
3,411
|
3,777
|
4,477
|
4,553
|
3,740
|
3,209
|
1,690
|
945
|
190
|
409
|
906
|
519
|
165
|
618
|
195
|
4,010
|
4,590
|
6,527
|
7,840
|
5,706
|
7,636
|
10,004
|
13,009
|
13,776
|
11,164
|
10,998
|
10,940
|
9,737
|
8,157
|
8,246
|
7,511
|
7,050
|
5,667
|
5,903
|
10,713
|
13,999
|
13,289
|
13,117
|
13,891
|
13,747
|
8,568
|
3,128
|
363
|
338
|
154
|
553
|
213
|
238
|
256
|
279
|
303
|
320
|
332
|
|
売掛金
|
1,089
|
1,559
|
1,058
|
1,235
|
1,096
|
1,088
|
970
|
1,225
|
1,107
|
1,229
|
1,045
|
938
|
1,284
|
1,612
|
1,185
|
1,266
|
1,310
|
1,684
|
1,323
|
1,134
|
1,414
|
1,871
|
1,473
|
1,431
|
1,942
|
1,760
|
1,443
|
1,401
|
1,568
|
2,352
|
2,486
|
1,753
|
2,069
|
1,814
|
2,347
|
2,209
|
3,427
|
2,671
|
1,869
|
2,523
|
2,211
|
3,163
|
2,170
|
2,273
|
3,075
|
4,226
|
3,130
|
3,217
|
2,553
|
2,994
|
3,211
|
3,406
|
2,562
|
3,151
|
2,323
|
|
商品及び製品
|
10,248
|
9,499
|
9,619
|
9,068
|
8,565
|
9,226
|
9,210
|
8,660
|
8,914
|
9,833
|
9,921
|
9,469
|
9,827
|
9,910
|
9,788
|
9,191
|
10,383
|
10,632
|
10,507
|
10,406
|
11,811
|
11,970
|
12,163
|
11,681
|
11,929
|
14,793
|
15,191
|
14,945
|
15,342
|
16,247
|
16,328
|
16,413
|
16,529
|
17,075
|
16,604
|
16,712
|
16,617
|
17,687
|
17,546
|
16,496
|
18,154
|
19,076
|
20,120
|
20,432
|
20,857
|
22,201
|
22,569
|
22,751
|
26,065
|
28,314
|
28,881
|
29,492
|
31,361
|
32,907
|
33,598
|
|
流動資産合計
|
13,431
|
14,718
|
14,767
|
14,667
|
14,775
|
15,240
|
14,326
|
13,582
|
12,441
|
12,579
|
11,701
|
11,161
|
12,322
|
12,515
|
11,554
|
11,446
|
15,435
|
18,139
|
17,485
|
19,813
|
21,140
|
19,948
|
21,431
|
23,200
|
26,990
|
30,437
|
27,995
|
27,497
|
27,987
|
28,634
|
27,197
|
26,760
|
26,293
|
26,765
|
25,238
|
25,085
|
31,206
|
35,026
|
33,686
|
32,458
|
34,593
|
36,425
|
31,347
|
26,732
|
25,544
|
27,778
|
27,268
|
27,753
|
30,048
|
32,192
|
33,190
|
33,733
|
34,859
|
36,919
|
37,024
|
|
有形固定資産
|
6,477
|
7,159
|
7,300
|
7,373
|
7,765
|
8,305
|
8,404
|
9,787
|
12,436
|
13,659
|
14,389
|
14,661
|
14,773
|
15,038
|
15,203
|
16,432
|
16,722
|
16,729
|
16,573
|
17,801
|
18,192
|
20,196
|
21,767
|
22,587
|
23,188
|
23,201
|
23,866
|
24,822
|
25,498
|
25,784
|
25,805
|
26,231
|
27,868
|
28,648
|
30,343
|
30,936
|
31,085
|
31,486
|
31,923
|
33,997
|
37,197
|
40,596
|
45,723
|
49,584
|
51,898
|
53,547
|
53,014
|
53,059
|
53,627
|
53,369
|
53,009
|
52,868
|
52,628
|
52,012
|
51,342
|
|
固定資産合計
|
8,213
|
9,376
|
9,518
|
9,548
|
9,675
|
10,170
|
10,739
|
12,202
|
16,358
|
16,425
|
17,210
|
17,283
|
17,482
|
18,461
|
18,744
|
19,683
|
20,197
|
20,539
|
20,570
|
22,144
|
22,694
|
24,922
|
26,965
|
28,152
|
28,894
|
29,257
|
30,015
|
31,485
|
32,541
|
32,848
|
38,013
|
38,594
|
40,317
|
41,149
|
43,252
|
43,896
|
44,069
|
44,464
|
44,986
|
46,908
|
50,190
|
54,949
|
61,626
|
67,172
|
69,411
|
70,905
|
70,841
|
71,246
|
71,677
|
73,515
|
72,997
|
72,779
|
72,399
|
72,098
|
71,219
|
|
総資産
|
21,645
|
24,095
|
24,286
|
24,215
|
24,450
|
25,410
|
25,066
|
25,785
|
28,800
|
29,004
|
28,911
|
28,445
|
29,805
|
30,977
|
30,298
|
31,129
|
35,633
|
38,678
|
38,055
|
41,958
|
43,835
|
44,871
|
48,396
|
51,352
|
55,885
|
59,695
|
58,011
|
58,983
|
60,528
|
61,482
|
65,211
|
65,354
|
66,611
|
67,915
|
68,490
|
68,982
|
75,275
|
79,490
|
78,673
|
79,366
|
84,783
|
91,375
|
92,974
|
93,904
|
94,956
|
98,683
|
98,109
|
98,999
|
101,726
|
105,708
|
106,188
|
106,513
|
107,258
|
109,017
|
108,244
|
|
買掛金
|
873
|
990
|
301
|
588
|
738
|
728
|
588
|
801
|
1,517
|
711
|
601
|
254
|
360
|
742
|
381
|
231
|
577
|
386
|
203
|
516
|
346
|
505
|
526
|
456
|
640
|
993
|
583
|
559
|
844
|
844
|
591
|
649
|
656
|
859
|
1,411
|
1,111
|
1,231
|
1,416
|
1,650
|
1,660
|
2,144
|
2,102
|
3,241
|
2,230
|
2,463
|
3,067
|
1,493
|
2,162
|
1,981
|
2,026
|
1,953
|
1,987
|
1,961
|
1,584
|
2,125
|
|
一年内返済予定の長期借入金
|
167
|
125
|
197
|
200
|
207
|
209
|
212
|
215
|
280
|
306
|
317
|
320
|
324
|
329
|
333
|
338
|
343
|
349
|
354
|
359
|
364
|
380
|
382
|
376
|
392
|
397
|
390
|
407
|
412
|
417
|
422
|
424
|
433
|
438
|
441
|
444
|
447
|
450
|
454
|
460
|
462
|
472
|
478
|
484
|
484
|
496
|
503
|
509
|
516
|
522
|
529
|
536
|
543
|
952
|
965
|
|
流動負債合計
|
1,717
|
1,930
|
1,821
|
1,683
|
1,839
|
2,371
|
1,824
|
2,175
|
3,076
|
2,750
|
2,578
|
1,671
|
2,582
|
2,705
|
1,715
|
1,802
|
6,028
|
4,094
|
1,679
|
3,089
|
3,339
|
3,566
|
4,356
|
7,018
|
6,603
|
6,434
|
4,227
|
3,978
|
4,999
|
5,395
|
3,969
|
3,921
|
4,502
|
5,371
|
5,039
|
5,100
|
10,678
|
7,303
|
5,453
|
5,529
|
10,657
|
11,931
|
7,414
|
6,695
|
9,005
|
9,928
|
8,201
|
8,918
|
12,318
|
13,796
|
11,579
|
10,962
|
12,242
|
12,980
|
10,285
|
|
長期借入金
|
3,104
|
4,129
|
4,010
|
3,959
|
3,869
|
3,816
|
3,776
|
3,721
|
5,590
|
5,510
|
5,421
|
5,340
|
5,257
|
5,173
|
5,087
|
5,001
|
4,913
|
4,824
|
4,733
|
4,641
|
4,549
|
4,443
|
6,943
|
6,857
|
6,753
|
6,655
|
6,566
|
6,455
|
6,354
|
6,251
|
6,145
|
6,043
|
5,934
|
5,826
|
5,718
|
5,610
|
5,500
|
5,389
|
5,275
|
5,162
|
5,051
|
4,930
|
4,810
|
4,691
|
4,576
|
6,446
|
7,333
|
7,219
|
7,091
|
6,961
|
9,330
|
10,197
|
10,062
|
12,911
|
15,679
|
|
固定負債合計
|
4,159
|
6,020
|
6,031
|
5,935
|
5,751
|
5,698
|
5,610
|
5,508
|
7,329
|
7,395
|
7,257
|
7,127
|
6,997
|
7,082
|
6,946
|
7,056
|
6,919
|
7,417
|
7,276
|
6,888
|
6,745
|
6,672
|
9,258
|
9,121
|
8,977
|
8,519
|
8,276
|
8,149
|
8,033
|
8,527
|
13,255
|
13,086
|
12,909
|
13,499
|
13,618
|
13,430
|
13,247
|
13,364
|
13,185
|
12,803
|
12,613
|
14,481
|
15,792
|
17,184
|
16,875
|
18,393
|
19,740
|
19,805
|
19,458
|
21,276
|
23,526
|
24,272
|
24,020
|
26,803
|
29,453
|
|
総負債
|
5,877
|
7,950
|
7,853
|
7,619
|
7,591
|
8,069
|
7,435
|
7,683
|
10,405
|
10,145
|
9,836
|
8,799
|
9,580
|
9,787
|
8,662
|
8,858
|
12,948
|
11,511
|
8,955
|
9,978
|
10,084
|
10,238
|
13,615
|
16,139
|
15,580
|
14,954
|
12,504
|
12,128
|
13,032
|
13,922
|
17,224
|
17,007
|
17,412
|
18,870
|
18,658
|
18,530
|
23,926
|
20,668
|
18,639
|
18,332
|
23,270
|
26,413
|
23,207
|
23,879
|
25,881
|
28,322
|
27,941
|
28,724
|
31,777
|
35,072
|
35,105
|
35,234
|
36,262
|
39,783
|
39,739
|
|
資本金及び資本剰余金
|
8,623
|
8,627
|
8,632
|
8,638
|
8,646
|
8,656
|
8,661
|
8,665
|
8,766
|
8,857
|
8,898
|
8,922
|
8,927
|
9,026
|
9,159
|
9,282
|
9,492
|
8,998
|
9,794
|
9,869
|
8,690
|
8,971
|
8,814
|
8,644
|
8,514
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
8,512
|
|
利益剰余金
|
7,143
|
7,517
|
7,800
|
7,987
|
8,472
|
9,003
|
9,300
|
9,821
|
10,053
|
10,427
|
10,602
|
11,148
|
11,722
|
12,588
|
12,902
|
13,413
|
13,867
|
14,432
|
14,841
|
15,204
|
15,672
|
16,599
|
16,782
|
17,244
|
17,672
|
18,889
|
18,964
|
19,511
|
19,896
|
20,728
|
20,898
|
21,002
|
21,597
|
22,213
|
22,744
|
23,108
|
23,748
|
24,492
|
24,255
|
24,970
|
25,065
|
25,493
|
24,927
|
24,718
|
23,302
|
22,980
|
21,723
|
21,320
|
20,481
|
19,734
|
18,649
|
18,282
|
17,436
|
17,363
|
16,071
|
|
株主資本
|
15,767
|
16,144
|
16,433
|
16,596
|
16,859
|
17,341
|
17,631
|
18,101
|
18,394
|
18,859
|
19,075
|
19,645
|
20,225
|
21,190
|
21,636
|
22,270
|
22,684
|
27,167
|
29,100
|
31,979
|
33,750
|
34,632
|
34,781
|
35,213
|
40,304
|
44,741
|
45,507
|
46,854
|
47,495
|
47,560
|
47,986
|
48,346
|
49,198
|
49,045
|
49,832
|
50,452
|
51,349
|
58,821
|
60,033
|
61,034
|
61,513
|
64,961
|
69,767
|
70,024
|
69,074
|
70,361
|
70,167
|
70,275
|
69,948
|
70,635
|
71,082
|
71,278
|
70,995
|
69,233
|
68,504
|
|
有利子負債合計
|
3,272
|
4,255
|
4,208
|
4,160
|
4,076
|
4,026
|
3,989
|
3,937
|
5,870
|
5,816
|
5,738
|
5,660
|
5,581
|
5,502
|
5,420
|
5,339
|
5,257
|
5,122
|
5,087
|
5,001
|
4,913
|
4,824
|
7,326
|
7,233
|
7,145
|
7,052
|
6,957
|
6,862
|
6,766
|
6,668
|
6,568
|
6,468
|
6,367
|
6,264
|
6,159
|
6,054
|
5,948
|
5,839
|
5,730
|
5,622
|
5,513
|
5,402
|
5,289
|
5,175
|
5,060
|
6,943
|
7,836
|
7,729
|
7,608
|
7,484
|
9,859
|
10,733
|
10,605
|
13,864
|
16,645
|
|
純有利子負債
|
1,473
|
1,351
|
797
|
382
|
-402
|
-527
|
248
|
728
|
4,180
|
4,871
|
5,547
|
5,251
|
4,675
|
4,982
|
5,255
|
4,721
|
5,062
|
1,112
|
497
|
-1,527
|
-2,927
|
-883
|
-310
|
-2,771
|
-5,864
|
-6,724
|
-4,208
|
-4,137
|
-4,174
|
-3,069
|
-1,590
|
-1,779
|
-1,145
|
-786
|
492
|
151
|
-4,765
|
-8,161
|
-7,560
|
-7,495
|
-8,378
|
-8,345
|
-3,280
|
2,047
|
4,697
|
6,604
|
7,682
|
7,176
|
7,394
|
7,246
|
9,603
|
10,453
|
10,302
|
13,543
|
16,312
|
|
DEレシオ(%)
|
20.75
|
26.36
|
25.61
|
25.07
|
24.18
|
23.22
|
22.63
|
21.75
|
31.91
|
30.84
|
30.08
|
28.81
|
27.6
|
25.97
|
25.05
|
23.98
|
23.18
|
18.86
|
17.48
|
15.64
|
14.56
|
13.93
|
21.07
|
20.54
|
17.73
|
15.76
|
15.29
|
14.65
|
14.25
|
14.02
|
13.69
|
13.38
|
12.94
|
12.77
|
12.36
|
12.0
|
11.58
|
9.93
|
9.55
|
9.21
|
8.96
|
8.32
|
7.58
|
7.39
|
7.33
|
9.87
|
11.17
|
11.0
|
10.88
|
10.6
|
13.87
|
15.06
|
14.94
|
20.02
|
24.3
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|