|
(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
|
1Q26
|
2Q26
|
3Q26
|
|
現金同等物
|
-
|
1,562
|
1,444
|
1,366
|
1,223
|
1,054
|
873
|
789
|
738
|
572
|
492
|
341
|
315
|
647
|
1,344
|
1,027
|
851
|
781
|
843
|
682
|
734
|
351
|
519
|
433
|
572
|
383
|
486
|
506
|
701
|
740
|
561
|
391
|
477
|
421
|
467
|
308
|
349
|
587
|
588
|
503
|
281
|
530
|
234
|
926
|
|
現金 + 有価証券
|
-
|
1,562
|
1,444
|
1,366
|
1,223
|
1,054
|
873
|
789
|
738
|
572
|
492
|
341
|
315
|
647
|
1,344
|
1,027
|
851
|
781
|
843
|
682
|
734
|
351
|
519
|
433
|
572
|
383
|
486
|
506
|
701
|
740
|
561
|
391
|
477
|
421
|
467
|
308
|
349
|
587
|
588
|
503
|
281
|
530
|
234
|
926
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
440
|
568
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
217
|
177
|
345
|
135
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
779
|
614
|
711
|
546
|
1,184
|
1,031
|
1,413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
-
|
2,689
|
2,530
|
2,691
|
2,284
|
2,340
|
1,920
|
2,053
|
1,728
|
1,624
|
1,330
|
1,349
|
1,038
|
1,471
|
2,797
|
3,101
|
1,646
|
1,723
|
1,654
|
1,718
|
1,426
|
1,184
|
1,208
|
1,355
|
1,230
|
1,531
|
1,504
|
1,653
|
1,549
|
2,333
|
1,957
|
2,249
|
1,749
|
1,889
|
1,655
|
1,813
|
1,409
|
2,022
|
1,925
|
2,162
|
1,527
|
1,912
|
1,427
|
2,605
|
|
有形固定資産
|
-
|
350
|
430
|
466
|
408
|
432
|
398
|
328
|
316
|
301
|
225
|
-
|
-
|
-
|
520
|
528
|
27
|
55
|
52
|
100
|
42
|
44
|
43
|
60
|
-
|
14
|
14
|
13
|
0
|
4
|
5
|
5
|
5
|
4
|
5
|
6
|
2
|
6
|
92
|
129
|
84
|
2
|
1,118
|
1,935
|
|
投資有価証券
|
-
|
78
|
80
|
100
|
86
|
91
|
80
|
97
|
90
|
100
|
74
|
45
|
34
|
34
|
68
|
65
|
28
|
21
|
28
|
32
|
25
|
26
|
25
|
24
|
28
|
26
|
24
|
1
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
127
|
30
|
30
|
30
|
|
固定資産合計
|
-
|
1,318
|
1,402
|
1,330
|
1,270
|
1,278
|
1,264
|
1,197
|
1,024
|
1,012
|
897
|
527
|
420
|
420
|
1,925
|
1,924
|
496
|
477
|
458
|
519
|
435
|
436
|
424
|
419
|
312
|
660
|
524
|
496
|
495
|
890
|
825
|
787
|
678
|
669
|
628
|
596
|
490
|
451
|
787
|
826
|
736
|
530
|
1,641
|
2,480
|
|
総資産
|
-
|
4,016
|
3,944
|
4,033
|
3,564
|
3,629
|
3,194
|
3,260
|
2,760
|
2,644
|
2,234
|
1,882
|
1,463
|
1,895
|
4,726
|
5,028
|
2,145
|
2,203
|
2,114
|
2,239
|
1,862
|
1,621
|
1,633
|
1,775
|
1,543
|
2,192
|
2,028
|
2,150
|
2,045
|
3,223
|
2,783
|
3,037
|
2,428
|
2,559
|
2,284
|
2,410
|
1,899
|
2,473
|
2,712
|
2,989
|
2,264
|
2,444
|
3,069
|
5,085
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
672
|
1,085
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
176
|
137
|
244
|
117
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
短期借入金
|
-
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
199
|
184
|
69
|
54
|
-
|
-
|
1,331
|
1,322
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
287
|
257
|
257
|
257
|
257
|
254
|
254
|
243
|
237
|
255
|
259
|
256
|
214
|
206
|
148
|
|
一年内返済予定の長期借入金
|
-
|
179
|
151
|
146
|
141
|
136
|
131
|
131
|
131
|
131
|
149
|
139
|
126
|
101
|
74
|
59
|
41
|
33
|
32
|
24
|
20
|
21
|
20
|
20
|
21
|
20
|
18
|
13
|
12
|
230
|
205
|
203
|
206
|
208
|
205
|
199
|
193
|
189
|
226
|
221
|
216
|
171
|
166
|
106
|
|
流動負債合計
|
-
|
1,105
|
1,040
|
1,271
|
980
|
1,121
|
924
|
1,230
|
1,057
|
957
|
707
|
847
|
634
|
626
|
2,548
|
2,940
|
422
|
513
|
454
|
599
|
348
|
275
|
318
|
467
|
387
|
716
|
610
|
657
|
605
|
1,565
|
1,279
|
1,487
|
1,055
|
1,169
|
961
|
1,179
|
856
|
975
|
1,066
|
1,377
|
1,049
|
1,111
|
977
|
2,504
|
|
長期借入金
|
-
|
402
|
326
|
293
|
260
|
227
|
195
|
162
|
129
|
96
|
145
|
117
|
92
|
79
|
178
|
163
|
50
|
45
|
39
|
34
|
30
|
23
|
18
|
13
|
8
|
3
|
-
|
-
|
35
|
114
|
105
|
124
|
120
|
115
|
114
|
119
|
111
|
107
|
279
|
266
|
252
|
93
|
90
|
86
|
|
固定負債合計
|
-
|
885
|
931
|
929
|
810
|
771
|
665
|
699
|
646
|
580
|
545
|
505
|
453
|
433
|
767
|
747
|
272
|
266
|
228
|
231
|
214
|
210
|
193
|
180
|
195
|
264
|
268
|
260
|
330
|
592
|
561
|
573
|
521
|
512
|
498
|
492
|
559
|
527
|
701
|
709
|
625
|
462
|
453
|
412
|
|
総負債
|
-
|
1,990
|
1,972
|
2,201
|
1,791
|
1,893
|
1,590
|
1,930
|
1,703
|
1,538
|
1,253
|
1,352
|
1,088
|
1,060
|
3,316
|
3,688
|
695
|
779
|
682
|
830
|
563
|
485
|
512
|
648
|
583
|
980
|
878
|
918
|
936
|
2,157
|
1,841
|
2,061
|
1,576
|
1,682
|
1,459
|
1,672
|
1,415
|
1,502
|
1,768
|
2,086
|
1,674
|
1,573
|
1,431
|
2,916
|
|
資本金及び資本剰余金
|
-
|
660
|
660
|
660
|
660
|
660
|
660
|
660
|
660
|
601
|
601
|
601
|
601
|
1,088
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
1,687
|
949
|
949
|
949
|
949
|
949
|
949
|
949
|
949
|
949
|
949
|
932
|
1,017
|
1,017
|
1,035
|
841
|
1,841
|
2,457
|
|
利益剰余金
|
-
|
1,491
|
1,434
|
1,282
|
1,231
|
1,190
|
1,065
|
780
|
512
|
462
|
350
|
-88
|
-238
|
-265
|
-279
|
-354
|
-260
|
-286
|
-286
|
-316
|
-425
|
-593
|
-609
|
-602
|
-772
|
-519
|
-579
|
246
|
124
|
81
|
-43
|
-9
|
-133
|
-73
|
-126
|
-212
|
-466
|
-29
|
-139
|
-184
|
-532
|
-50
|
-258
|
-327
|
|
株主資本
|
2,115
|
2,025
|
1,972
|
1,832
|
1,772
|
1,735
|
1,602
|
1,329
|
1,057
|
1,105
|
980
|
530
|
375
|
835
|
1,410
|
1,340
|
1,449
|
1,423
|
1,432
|
1,408
|
1,299
|
1,135
|
1,120
|
1,127
|
960
|
1,211
|
1,150
|
1,231
|
1,108
|
1,065
|
941
|
975
|
851
|
876
|
823
|
737
|
483
|
970
|
943
|
902
|
589
|
869
|
1,637
|
2,168
|
|
有利子負債合計
|
-
|
781
|
677
|
640
|
602
|
564
|
526
|
493
|
459
|
411
|
364
|
311
|
219
|
181
|
1,583
|
1,544
|
92
|
79
|
71
|
58
|
50
|
45
|
39
|
34
|
30
|
23
|
18
|
13
|
48
|
631
|
568
|
585
|
584
|
582
|
575
|
573
|
548
|
534
|
761
|
747
|
725
|
480
|
463
|
341
|
|
純有利子負債
|
-
|
-781
|
-767
|
-727
|
-621
|
-491
|
-347
|
-296
|
-280
|
-161
|
-129
|
-31
|
-97
|
-467
|
238
|
516
|
-760
|
-702
|
-772
|
-624
|
-684
|
-306
|
-481
|
-400
|
-542
|
-360
|
-468
|
-493
|
-654
|
-109
|
7
|
193
|
106
|
161
|
107
|
265
|
198
|
-54
|
173
|
244
|
443
|
-51
|
229
|
-585
|
|
DEレシオ(%)
|
-
|
38.57
|
34.38
|
34.93
|
33.97
|
32.52
|
32.85
|
37.13
|
43.49
|
37.26
|
37.12
|
58.67
|
58.43
|
21.7
|
112.32
|
115.23
|
6.39
|
5.61
|
4.99
|
4.17
|
3.92
|
4.04
|
3.49
|
3.02
|
3.2
|
1.98
|
1.64
|
1.12
|
4.37
|
59.34
|
60.46
|
60.07
|
68.64
|
66.51
|
69.88
|
77.83
|
113.48
|
55.06
|
80.8
|
82.88
|
123.2
|
55.26
|
28.33
|
15.77
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|