|
(単位:百万円)
|
4Q14
|
4Q15
|
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
|
|
現金同等物
|
-
|
315
|
619
|
615
|
669
|
758
|
788
|
726
|
815
|
873
|
889
|
911
|
1,047
|
1,142
|
1,220
|
1,196
|
1,354
|
1,506
|
1,706
|
1,678
|
1,899
|
2,001
|
3,711
|
3,638
|
3,828
|
3,500
|
4,553
|
4,217
|
4,242
|
2,334
|
2,873
|
2,411
|
2,686
|
2,764
|
3,430
|
2,678
|
2,947
|
2,994
|
3,327
|
|
現金 + 有価証券
|
-
|
315
|
619
|
615
|
669
|
758
|
788
|
726
|
815
|
873
|
889
|
911
|
1,047
|
1,142
|
1,220
|
1,196
|
1,354
|
1,506
|
1,706
|
1,678
|
1,899
|
2,001
|
3,711
|
3,638
|
3,828
|
3,500
|
4,553
|
4,217
|
4,242
|
2,334
|
2,873
|
2,411
|
2,686
|
2,764
|
3,430
|
2,678
|
2,947
|
2,994
|
3,327
|
|
流動資産合計
|
-
|
382
|
703
|
707
|
826
|
853
|
927
|
853
|
972
|
992
|
1,039
|
994
|
1,157
|
1,225
|
1,357
|
1,278
|
1,501
|
1,616
|
1,851
|
1,828
|
2,025
|
2,133
|
3,859
|
3,777
|
3,967
|
3,742
|
4,874
|
4,573
|
4,712
|
2,744
|
3,234
|
2,789
|
3,141
|
3,189
|
3,859
|
3,117
|
3,409
|
3,444
|
3,756
|
|
有形固定資産
|
-
|
56
|
46
|
42
|
38
|
57
|
52
|
47
|
43
|
38
|
48
|
44
|
62
|
55
|
63
|
59
|
56
|
50
|
51
|
51
|
46
|
43
|
79
|
80
|
119
|
631
|
729
|
718
|
796
|
1,007
|
1,000
|
1,081
|
1,060
|
1,032
|
906
|
982
|
946
|
1,018
|
996
|
|
固定資産合計
|
-
|
289
|
310
|
303
|
300
|
333
|
370
|
398
|
416
|
436
|
448
|
463
|
493
|
481
|
485
|
458
|
452
|
451
|
451
|
455
|
475
|
487
|
536
|
556
|
646
|
1,514
|
1,631
|
1,655
|
1,796
|
2,020
|
2,419
|
2,468
|
2,466
|
2,451
|
2,316
|
2,749
|
2,748
|
2,831
|
2,786
|
|
総資産
|
-
|
671
|
1,013
|
1,010
|
1,127
|
1,187
|
1,298
|
1,252
|
1,388
|
1,429
|
1,487
|
1,457
|
1,651
|
1,707
|
1,842
|
1,737
|
1,954
|
2,068
|
2,303
|
2,284
|
2,501
|
2,621
|
4,395
|
4,333
|
4,614
|
5,257
|
6,506
|
6,229
|
6,508
|
4,765
|
5,653
|
5,258
|
5,607
|
5,640
|
6,176
|
5,866
|
6,157
|
6,274
|
6,542
|
|
短期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
25
|
19
|
17
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
200
|
191
|
190
|
190
|
280
|
280
|
285
|
283
|
280
|
279
|
275
|
232
|
274
|
|
流動負債合計
|
-
|
257
|
221
|
195
|
247
|
266
|
310
|
240
|
301
|
288
|
299
|
251
|
333
|
299
|
340
|
222
|
296
|
298
|
385
|
318
|
383
|
350
|
419
|
335
|
439
|
620
|
915
|
781
|
873
|
1,033
|
1,405
|
1,140
|
1,320
|
1,180
|
1,578
|
1,366
|
1,455
|
1,280
|
1,359
|
|
長期借入金
|
-
|
54
|
35
|
31
|
27
|
23
|
19
|
15
|
11
|
7
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71
|
740
|
643
|
596
|
548
|
859
|
789
|
719
|
650
|
580
|
511
|
443
|
416
|
306
|
|
固定負債合計
|
-
|
74
|
47
|
43
|
39
|
35
|
31
|
27
|
23
|
19
|
15
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
2,015
|
2,015
|
2,015
|
2,355
|
3,042
|
2,877
|
2,818
|
766
|
1,072
|
993
|
912
|
841
|
761
|
719
|
647
|
648
|
532
|
|
総負債
|
-
|
332
|
268
|
239
|
287
|
302
|
342
|
268
|
325
|
308
|
315
|
263
|
345
|
311
|
352
|
234
|
308
|
310
|
397
|
330
|
395
|
362
|
2,436
|
2,351
|
2,455
|
2,976
|
3,957
|
3,658
|
3,692
|
1,800
|
2,478
|
2,133
|
2,232
|
2,021
|
2,341
|
2,085
|
2,102
|
1,928
|
1,892
|
|
資本金及び資本剰余金
|
-
|
60
|
300
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
324
|
|
利益剰余金
|
-
|
279
|
444
|
446
|
515
|
561
|
632
|
659
|
739
|
796
|
848
|
870
|
981
|
1,072
|
1,166
|
1,179
|
1,322
|
1,434
|
1,582
|
1,629
|
1,781
|
1,932
|
2,065
|
2,087
|
2,242
|
2,363
|
2,628
|
2,651
|
2,890
|
3,038
|
3,248
|
3,195
|
3,445
|
3,686
|
3,907
|
3,834
|
4,117
|
4,395
|
4,710
|
|
株主資本
|
178
|
339
|
744
|
770
|
840
|
884
|
956
|
983
|
1,062
|
1,120
|
1,172
|
1,194
|
1,305
|
1,396
|
1,490
|
1,502
|
1,646
|
1,757
|
1,905
|
1,953
|
2,105
|
2,257
|
1,959
|
1,981
|
2,158
|
2,281
|
2,548
|
2,570
|
2,816
|
2,964
|
3,174
|
3,123
|
3,374
|
3,618
|
3,834
|
3,780
|
4,054
|
4,345
|
4,649
|
|
有利子負債合計
|
-
|
80
|
54
|
49
|
43
|
39
|
35
|
31
|
27
|
23
|
19
|
15
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
941
|
835
|
786
|
739
|
1,140
|
1,070
|
1,005
|
934
|
860
|
791
|
718
|
649
|
580
|
|
純有利子負債
|
-
|
-235
|
-565
|
-566
|
-626
|
-719
|
-753
|
-696
|
-788
|
-850
|
-870
|
-896
|
-1,036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,400
|
-3,611
|
-3,382
|
-3,456
|
-1,595
|
-1,733
|
-1,341
|
-1,681
|
-1,830
|
-2,569
|
-1,887
|
-2,229
|
-2,345
|
-2,747
|
|
DEレシオ(%)
|
-
|
23.75
|
7.38
|
6.46
|
5.24
|
4.52
|
3.76
|
3.25
|
2.63
|
2.14
|
1.7
|
1.34
|
0.92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.37
|
36.94
|
32.5
|
27.94
|
24.94
|
35.93
|
34.27
|
29.8
|
25.82
|
22.46
|
20.95
|
17.72
|
14.94
|
12.49
|