|
(単位:千ドル)
|
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
|
3,861
|
4,006
|
4,090
|
2,899
|
3,725
|
4,012
|
4,554
|
4,180
|
6,795
|
7,565
|
5,739
|
2,083
|
3,232
|
1,488
|
468
|
1,029
|
1,148
|
2,879
|
3,217
|
5,009
|
6,199
|
4,209
|
440
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
10,901
|
5,002
|
55
|
6
|
1
|
1
|
1
|
2,644
|
1
|
1
|
166
|
1
|
1
|
1
|
3,321
|
1
|
1
|
1
|
1
|
|
現金 + 有価証券
|
3,861
|
4,006
|
4,090
|
2,899
|
3,725
|
4,012
|
4,554
|
4,180
|
6,795
|
7,565
|
5,739
|
2,083
|
3,232
|
1,488
|
468
|
1,029
|
1,148
|
2,879
|
3,217
|
5,009
|
6,199
|
4,209
|
440
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
10,901
|
5,002
|
55
|
6
|
1
|
1
|
1
|
2,644
|
1
|
1
|
166
|
1
|
1
|
1
|
3,321
|
1
|
1
|
1
|
1
|
|
売掛金
|
3,848
|
3,705
|
3,394
|
3,697
|
3,941
|
4,038
|
3,437
|
3,996
|
3,874
|
3,772
|
3,408
|
3,977
|
4,237
|
3,991
|
4,021
|
4,316
|
4,310
|
3,535
|
3,583
|
3,814
|
4,404
|
4,296
|
3,998
|
4,234
|
4,377
|
4,547
|
4,183
|
4,321
|
4,723
|
4,811
|
4,114
|
4,475
|
4,545
|
4,421
|
4,875
|
4,971
|
5,193
|
5,184
|
4,016
|
4,206
|
3,935
|
4,634
|
4,434
|
5,270
|
5,461
|
6,701
|
5,419
|
6,096
|
7,354
|
7,837
|
7,086
|
7,649
|
7,712
|
7,249
|
6,905
|
|
流動資産合計
|
11,443
|
11,389
|
11,024
|
10,365
|
11,573
|
11,645
|
11,682
|
12,161
|
14,290
|
15,232
|
13,433
|
10,228
|
11,734
|
11,233
|
9,667
|
10,093
|
10,159
|
11,792
|
11,559
|
13,013
|
14,841
|
12,620
|
9,004
|
8,400
|
8,594
|
8,611
|
8,354
|
9,021
|
9,047
|
9,011
|
8,650
|
9,309
|
9,913
|
9,384
|
9,936
|
10,215
|
21,782
|
16,290
|
10,437
|
10,885
|
10,173
|
11,262
|
11,994
|
15,606
|
13,320
|
14,234
|
14,866
|
15,360
|
16,110
|
15,584
|
18,939
|
16,544
|
16,754
|
16,451
|
15,718
|
|
有形固定資産
|
700
|
702
|
698
|
695
|
694
|
776
|
769
|
768
|
769
|
763
|
757
|
769
|
779
|
765
|
759
|
756
|
750
|
769
|
763
|
757
|
755
|
745
|
741
|
735
|
750
|
737
|
731
|
724
|
718
|
714
|
709
|
702
|
697
|
769
|
762
|
755
|
748
|
742
|
735
|
729
|
723
|
717
|
717
|
711
|
733
|
696
|
1,594
|
1,587
|
1,580
|
1,569
|
1,559
|
1,550
|
1,544
|
1,534
|
1,525
|
|
固定資産合計
|
24,342
|
29,851
|
29,458
|
29,908
|
29,922
|
30,530
|
30,329
|
29,287
|
29,260
|
22,297
|
22,235
|
21,878
|
21,751
|
39,147
|
39,352
|
38,905
|
39,221
|
39,510
|
37,015
|
36,587
|
37,138
|
36,222
|
36,565
|
36,783
|
37,825
|
33,895
|
33,510
|
33,871
|
34,275
|
336,129
|
338,080
|
342,542
|
351,026
|
354,145
|
359,500
|
365,934
|
376,635
|
390,667
|
398,952
|
410,091
|
420,575
|
447,591
|
456,918
|
471,377
|
480,335
|
496,361
|
509,636
|
528,180
|
545,643
|
572,621
|
583,348
|
593,835
|
604,666
|
617,022
|
626,034
|
|
総資産
|
267,541
|
274,219
|
274,596
|
276,639
|
280,720
|
282,490
|
283,280
|
283,725
|
286,976
|
282,529
|
281,414
|
279,934
|
284,770
|
304,339
|
304,302
|
307,072
|
310,209
|
313,491
|
311,218
|
314,039
|
318,145
|
320,494
|
321,679
|
329,256
|
334,779
|
332,030
|
333,102
|
336,790
|
340,350
|
345,140
|
346,730
|
351,851
|
360,939
|
363,529
|
369,436
|
376,149
|
398,417
|
406,957
|
409,389
|
420,976
|
430,748
|
458,853
|
468,912
|
486,983
|
493,655
|
510,595
|
524,502
|
543,540
|
561,753
|
588,205
|
602,287
|
610,379
|
621,420
|
633,473
|
641,752
|
|
買掛金
|
1,032
|
1,110
|
1,506
|
1,268
|
1,604
|
1,121
|
865
|
1,532
|
1,876
|
1,758
|
1,573
|
1,729
|
2,661
|
1,589
|
1,519
|
2,396
|
1,959
|
1,772
|
1,947
|
1,609
|
1,647
|
3,669
|
3,373
|
5,148
|
3,992
|
3,136
|
3,222
|
3,444
|
4,076
|
3,030
|
2,690
|
4,191
|
4,751
|
3,452
|
3,924
|
4,022
|
6,770
|
6,540
|
6,623
|
8,359
|
7,455
|
6,712
|
7,580
|
9,138
|
12,076
|
10,766
|
10,864
|
14,382
|
12,276
|
10,873
|
11,785
|
12,955
|
11,503
|
9,525
|
10,023
|
|
一年内返済予定の長期借入金
|
92
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
48
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
44
|
44
|
44
|
54
|
44
|
44
|
44
|
44
|
44
|
11,044
|
11,044
|
11,041
|
30
|
19
|
7
|
6,500
|
6,500
|
6,500
|
6,500
|
0
|
0
|
-
|
-
|
-
|
7,500
|
7,500
|
7,500
|
7,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
5,375
|
5,283
|
5,929
|
5,402
|
6,468
|
5,474
|
5,887
|
6,089
|
6,850
|
7,843
|
8,146
|
8,772
|
11,603
|
5,930
|
6,146
|
6,834
|
6,260
|
6,197
|
6,543
|
6,014
|
6,204
|
8,184
|
8,118
|
9,799
|
10,078
|
9,145
|
20,831
|
18,891
|
21,138
|
10,841
|
10,380
|
10,206
|
16,939
|
15,156
|
15,683
|
16,247
|
11,920
|
11,993
|
12,356
|
13,918
|
13,211
|
20,086
|
21,096
|
22,633
|
25,756
|
16,981
|
17,396
|
21,303
|
19,131
|
18,143
|
19,333
|
21,232
|
19,009
|
18,289
|
17,422
|
|
長期借入金
|
84,986
|
84,975
|
84,964
|
84,954
|
84,943
|
84,933
|
84,922
|
84,915
|
84,896
|
84,885
|
84,874
|
84,864
|
84,853
|
84,842
|
84,831
|
84,820
|
87,269
|
87,261
|
84,543
|
84,569
|
84,584
|
84,609
|
84,634
|
88,166
|
88,930
|
90,098
|
77,993
|
80,993
|
79,289
|
93,328
|
94,089
|
96,085
|
94,212
|
94,535
|
94,884
|
96,575
|
116,829
|
123,573
|
122,087
|
126,996
|
132,197
|
138,869
|
143,999
|
109,637
|
116,788
|
139,465
|
149,598
|
157,771
|
167,769
|
180,007
|
189,613
|
191,121
|
198,439
|
205,561
|
211,643
|
|
固定負債合計
|
56,782
|
61,719
|
60,662
|
62,229
|
63,673
|
64,035
|
63,495
|
64,166
|
65,222
|
56,364
|
54,496
|
54,780
|
55,507
|
77,952
|
76,500
|
77,012
|
78,504
|
76,033
|
74,731
|
76,375
|
78,493
|
76,986
|
77,932
|
79,208
|
81,365
|
74,721
|
74,995
|
75,857
|
76,603
|
75,051
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
76,713
|
77,113
|
77,681
|
78,205
|
78,747
|
79,299
|
79,878
|
78,897
|
79,602
|
80,545
|
80,755
|
77,452
|
77,509
|
77,556
|
78,133
|
78,713
|
76,823
|
77,317
|
78,050
|
78,885
|
78,956
|
78,513
|
79,037
|
78,302
|
78,753
|
79,201
|
79,796
|
80,404
|
80,817
|
81,305
|
81,703
|
82,183
|
82,644
|
83,976
|
84,424
|
84,872
|
85,375
|
85,935
|
86,436
|
87,100
|
87,714
|
88,230
|
88,725
|
133,239
|
133,730
|
134,220
|
134,679
|
135,199
|
135,695
|
136,174
|
136,622
|
137,138
|
137,576
|
138,089
|
138,556
|
|
利益剰余金
|
17,736
|
18,152
|
18,383
|
18,872
|
19,912
|
20,526
|
20,875
|
21,435
|
22,183
|
22,966
|
23,217
|
24,140
|
25,372
|
27,007
|
27,616
|
28,617
|
30,227
|
31,753
|
32,244
|
33,092
|
34,663
|
35,548
|
36,069
|
36,948
|
38,820
|
40,204
|
40,652
|
41,807
|
43,455
|
44,890
|
45,460
|
46,931
|
49,164
|
50,209
|
51,865
|
53,700
|
56,053
|
57,317
|
58,574
|
60,606
|
62,946
|
64,392
|
65,695
|
67,945
|
70,846
|
72,963
|
73,719
|
77,345
|
82,012
|
85,004
|
86,309
|
88,277
|
91,112
|
93,103
|
93,587
|
|
株主資本
|
94,449
|
95,265
|
96,064
|
97,077
|
98,659
|
99,825
|
100,753
|
100,332
|
101,785
|
103,511
|
103,972
|
101,592
|
102,881
|
104,563
|
105,749
|
107,330
|
107,050
|
109,070
|
110,294
|
111,977
|
113,619
|
114,061
|
114,281
|
115,250
|
117,573
|
119,405
|
120,448
|
122,211
|
124,272
|
126,195
|
127,163
|
129,114
|
131,808
|
134,185
|
136,289
|
138,572
|
141,428
|
143,252
|
145,010
|
147,706
|
150,660
|
152,622
|
154,420
|
201,184
|
204,576
|
207,183
|
208,398
|
212,544
|
217,707
|
221,178
|
222,931
|
225,415
|
228,688
|
231,192
|
232,143
|
|
有利子負債合計
|
85,078
|
85,017
|
85,006
|
84,996
|
84,985
|
84,975
|
84,964
|
84,957
|
84,944
|
84,928
|
84,917
|
84,907
|
84,896
|
84,885
|
84,874
|
84,863
|
87,312
|
84,562
|
84,587
|
84,613
|
84,638
|
84,653
|
84,678
|
88,210
|
88,974
|
90,142
|
89,037
|
92,037
|
90,330
|
93,358
|
94,108
|
96,092
|
100,712
|
101,035
|
101,384
|
103,075
|
116,829
|
123,573
|
122,087
|
126,996
|
132,197
|
146,369
|
151,499
|
117,137
|
124,288
|
139,465
|
149,598
|
157,771
|
167,769
|
180,007
|
189,613
|
191,121
|
198,439
|
205,561
|
211,643
|
|
純有利子負債
|
81,217
|
81,011
|
80,916
|
82,097
|
81,260
|
80,963
|
80,410
|
80,777
|
78,149
|
77,363
|
79,178
|
82,824
|
81,664
|
83,397
|
84,406
|
83,834
|
86,164
|
81,683
|
81,370
|
79,604
|
78,439
|
80,444
|
84,238
|
88,208
|
88,972
|
90,140
|
89,035
|
92,035
|
90,328
|
93,356
|
94,106
|
96,090
|
100,710
|
101,033
|
101,382
|
103,073
|
105,928
|
118,571
|
122,032
|
126,990
|
132,196
|
146,368
|
151,498
|
114,493
|
124,287
|
139,464
|
149,432
|
157,770
|
167,768
|
180,006
|
186,292
|
191,120
|
198,438
|
205,560
|
211,642
|
|
DEレシオ(%)
|
90.08
|
89.24
|
88.49
|
87.56
|
86.14
|
85.12
|
84.33
|
84.68
|
83.45
|
82.05
|
81.67
|
83.58
|
82.52
|
81.18
|
80.26
|
79.07
|
81.56
|
77.53
|
76.69
|
75.56
|
74.49
|
74.22
|
74.1
|
76.54
|
75.68
|
75.49
|
73.92
|
75.31
|
72.69
|
73.98
|
74.01
|
74.42
|
76.41
|
75.3
|
74.39
|
74.38
|
82.61
|
86.26
|
84.19
|
85.98
|
87.75
|
95.9
|
98.11
|
58.22
|
60.75
|
67.31
|
71.78
|
74.23
|
77.06
|
81.39
|
85.05
|
84.79
|
86.77
|
88.91
|
91.17
|