|
(単位:百万円)
|
4Q14
|
4Q15
|
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
|
2Q26
|
3Q26
|
|
現金同等物
|
-
|
962
|
722
|
750
|
781
|
752
|
791
|
647
|
628
|
816
|
953
|
630
|
613
|
1,111
|
988
|
577
|
437
|
422
|
405
|
694
|
580
|
826
|
924
|
873
|
875
|
596
|
767
|
547
|
476
|
317
|
600
|
452
|
312
|
461
|
517
|
272
|
310
|
262
|
180
|
314
|
265
|
521
|
1,957
|
|
現金 + 有価証券
|
-
|
962
|
722
|
750
|
781
|
752
|
791
|
647
|
628
|
816
|
953
|
630
|
613
|
1,111
|
988
|
577
|
437
|
422
|
405
|
694
|
580
|
826
|
924
|
873
|
875
|
596
|
767
|
547
|
476
|
317
|
600
|
452
|
312
|
461
|
517
|
272
|
310
|
262
|
180
|
314
|
265
|
521
|
1,957
|
|
売掛金
|
-
|
961
|
1,235
|
1,360
|
917
|
1,263
|
1,118
|
1,163
|
697
|
1,072
|
884
|
993
|
625
|
909
|
726
|
797
|
518
|
763
|
694
|
635
|
516
|
288
|
332
|
346
|
221
|
179
|
205
|
200
|
137
|
201
|
199
|
120
|
96
|
112
|
93
|
88
|
86
|
101
|
83
|
55
|
70
|
296
|
259
|
|
商品及び製品
|
-
|
312
|
367
|
615
|
396
|
673
|
435
|
617
|
405
|
630
|
415
|
628
|
394
|
521
|
353
|
718
|
453
|
636
|
407
|
593
|
276
|
452
|
252
|
276
|
129
|
181
|
148
|
187
|
126
|
160
|
101
|
163
|
109
|
118
|
81
|
198
|
133
|
97
|
54
|
90
|
155
|
356
|
1,031
|
|
流動資産合計
|
-
|
2,262
|
2,356
|
2,764
|
2,116
|
2,724
|
2,365
|
2,482
|
1,750
|
2,552
|
2,269
|
2,265
|
1,634
|
2,543
|
2,071
|
2,110
|
1,419
|
1,823
|
1,508
|
1,929
|
1,375
|
1,579
|
1,548
|
1,534
|
1,246
|
985
|
1,172
|
1,011
|
820
|
779
|
919
|
769
|
552
|
707
|
711
|
596
|
566
|
502
|
343
|
523
|
614
|
1,672
|
3,888
|
|
有形固定資産
|
-
|
3,101
|
3,082
|
3,054
|
3,054
|
3,096
|
3,074
|
3,036
|
2,808
|
2,827
|
2,702
|
2,673
|
2,600
|
2,606
|
2,602
|
2,588
|
2,050
|
2,050
|
2,050
|
957
|
923
|
-
|
4
|
7
|
-
|
4
|
6
|
8
|
-
|
0
|
0
|
8
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
10
|
68
|
|
投資有価証券
|
-
|
65
|
-
|
-
|
90
|
-
|
-
|
-
|
77
|
-
|
-
|
-
|
82
|
-
|
-
|
-
|
60
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
4
|
-
|
-
|
-
|
0
|
97
|
74
|
|
固定資産合計
|
-
|
3,625
|
3,678
|
3,654
|
3,628
|
3,663
|
3,616
|
3,589
|
3,273
|
3,289
|
3,139
|
3,085
|
2,998
|
2,992
|
2,985
|
2,953
|
2,299
|
2,238
|
2,233
|
1,135
|
1,083
|
148
|
137
|
138
|
126
|
131
|
137
|
143
|
128
|
99
|
90
|
85
|
94
|
97
|
47
|
46
|
29
|
29
|
21
|
21
|
14
|
419
|
1,861
|
|
総資産
|
-
|
5,888
|
6,034
|
6,418
|
5,744
|
6,387
|
5,981
|
6,071
|
5,024
|
5,841
|
5,408
|
5,349
|
4,632
|
5,536
|
5,056
|
5,064
|
3,719
|
4,062
|
3,742
|
3,064
|
2,460
|
1,727
|
1,686
|
1,673
|
1,372
|
1,117
|
1,309
|
1,154
|
948
|
878
|
1,010
|
855
|
647
|
805
|
759
|
642
|
596
|
531
|
364
|
544
|
628
|
2,092
|
5,750
|
|
買掛金
|
-
|
765
|
732
|
1,032
|
732
|
627
|
236
|
277
|
131
|
333
|
171
|
290
|
83
|
266
|
164
|
293
|
101
|
249
|
151
|
219
|
112
|
167
|
43
|
83
|
29
|
80
|
5
|
39
|
47
|
63
|
13
|
43
|
29
|
36
|
10
|
34
|
16
|
39
|
17
|
49
|
33
|
76
|
109
|
|
短期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
73
|
120
|
18
|
30
|
206
|
206
|
206
|
206
|
206
|
105
|
90
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
600
|
-
|
|
一年内返済予定の長期借入金
|
-
|
738
|
758
|
786
|
745
|
836
|
809
|
836
|
800
|
906
|
882
|
844
|
804
|
957
|
901
|
860
|
874
|
609
|
601
|
569
|
659
|
266
|
284
|
297
|
312
|
323
|
205
|
186
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
53
|
54
|
|
流動負債合計
|
-
|
1,887
|
1,808
|
2,192
|
1,767
|
2,219
|
2,006
|
2,028
|
1,526
|
2,083
|
1,717
|
1,880
|
1,435
|
1,891
|
1,604
|
1,911
|
1,472
|
1,709
|
1,417
|
1,436
|
1,210
|
1,085
|
825
|
973
|
864
|
830
|
566
|
569
|
314
|
387
|
343
|
318
|
266
|
281
|
266
|
255
|
254
|
264
|
200
|
192
|
247
|
956
|
653
|
|
長期借入金
|
-
|
1,671
|
1,801
|
1,778
|
1,608
|
1,884
|
1,690
|
1,820
|
1,631
|
1,996
|
1,868
|
1,673
|
1,484
|
1,997
|
1,793
|
1,594
|
1,404
|
1,615
|
1,576
|
892
|
736
|
84
|
366
|
353
|
338
|
327
|
270
|
256
|
247
|
239
|
231
|
222
|
214
|
206
|
197
|
189
|
181
|
173
|
164
|
156
|
148
|
203
|
267
|
|
固定負債合計
|
-
|
1,924
|
2,104
|
2,061
|
1,873
|
2,133
|
1,933
|
2,058
|
1,880
|
2,231
|
2,092
|
1,885
|
1,685
|
2,189
|
1,987
|
1,773
|
1,584
|
1,788
|
1,709
|
1,012
|
857
|
194
|
471
|
459
|
442
|
401
|
343
|
324
|
312
|
295
|
284
|
271
|
263
|
253
|
246
|
236
|
228
|
221
|
193
|
183
|
175
|
225
|
288
|
|
総負債
|
-
|
3,812
|
3,913
|
4,254
|
3,640
|
4,353
|
3,940
|
4,087
|
3,407
|
4,315
|
3,810
|
3,766
|
3,121
|
4,081
|
3,592
|
3,685
|
3,057
|
3,498
|
3,127
|
2,449
|
2,067
|
1,279
|
1,296
|
1,433
|
1,306
|
1,232
|
910
|
893
|
626
|
683
|
627
|
590
|
530
|
535
|
512
|
491
|
482
|
485
|
393
|
375
|
423
|
1,181
|
941
|
|
資本金及び資本剰余金
|
-
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
538
|
843
|
896
|
949
|
997
|
1,043
|
1,697
|
1,774
|
2,108
|
2,134
|
2,507
|
2,545
|
2,600
|
2,850
|
3,007
|
3,020
|
3,194
|
3,226
|
3,226
|
3,553
|
3,775
|
4,748
|
8,520
|
|
利益剰余金
|
-
|
1,550
|
1,579
|
1,612
|
1,567
|
1,512
|
1,538
|
1,482
|
1,101
|
1,012
|
1,081
|
1,062
|
991
|
938
|
953
|
873
|
166
|
74
|
130
|
135
|
-89
|
-339
|
-450
|
-653
|
-875
|
-1,112
|
-1,250
|
-1,465
|
-1,737
|
-1,901
|
-2,088
|
-2,241
|
-2,442
|
-2,538
|
-2,721
|
-2,829
|
-3,039
|
-3,135
|
-3,187
|
-3,354
|
-3,533
|
-3,775
|
-3,802
|
|
株主資本
|
1,959
|
2,076
|
2,120
|
2,164
|
2,103
|
2,034
|
2,041
|
1,984
|
1,616
|
1,525
|
1,598
|
1,583
|
1,511
|
1,454
|
1,464
|
1,378
|
662
|
563
|
614
|
615
|
392
|
447
|
389
|
240
|
66
|
-115
|
398
|
260
|
322
|
194
|
382
|
265
|
116
|
270
|
246
|
151
|
113
|
46
|
-29
|
169
|
205
|
910
|
4,807
|
|
有利子負債合計
|
-
|
2,409
|
2,560
|
2,565
|
2,354
|
2,721
|
2,499
|
2,657
|
2,432
|
2,903
|
2,751
|
2,518
|
2,289
|
2,955
|
2,695
|
2,454
|
2,298
|
2,298
|
2,298
|
1,480
|
1,426
|
557
|
857
|
857
|
857
|
857
|
581
|
534
|
280
|
272
|
264
|
255
|
247
|
239
|
231
|
222
|
214
|
206
|
197
|
189
|
181
|
856
|
322
|
|
純有利子負債
|
-
|
1,446
|
1,837
|
1,814
|
1,572
|
1,968
|
1,707
|
2,009
|
1,803
|
2,086
|
1,797
|
1,887
|
1,675
|
1,842
|
1,706
|
1,877
|
1,861
|
1,875
|
1,892
|
786
|
846
|
-269
|
-67
|
-17
|
-18
|
261
|
-186
|
-14
|
-196
|
-46
|
-337
|
-197
|
-65
|
-223
|
-287
|
-50
|
-96
|
-56
|
17
|
-125
|
-84
|
335
|
-1,636
|
|
DEレシオ(%)
|
-
|
116.05
|
120.74
|
118.52
|
111.89
|
133.76
|
122.46
|
133.87
|
150.46
|
190.27
|
172.16
|
159.0
|
151.45
|
203.12
|
184.05
|
178.02
|
347.08
|
407.73
|
373.73
|
240.65
|
363.56
|
124.52
|
220.43
|
357.27
|
1299.18
|
-745.61
|
146.08
|
205.42
|
87.17
|
140.42
|
69.15
|
96.56
|
213.45
|
88.64
|
93.92
|
147.53
|
189.82
|
448.32
|
-682.6
|
112.24
|
88.49
|
94.13
|
6.7
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119
|
96
|
192
|
576
|
1,182
|