|
(単位:百万円)
|
4Q13
|
4Q14
|
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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
-
|
2,063
|
2,400
|
2,178
|
1,572
|
1,893
|
1,873
|
1,855
|
2,006
|
2,439
|
2,359
|
2,058
|
2,111
|
2,515
|
2,290
|
2,224
|
2,214
|
2,754
|
2,376
|
2,454
|
2,754
|
4,147
|
4,637
|
3,176
|
1,901
|
2,244
|
1,957
|
1,755
|
1,737
|
2,609
|
2,367
|
1,761
|
2,014
|
3,032
|
1,742
|
3,227
|
2,480
|
3,906
|
3,141
|
2,574
|
1,996
|
4,568
|
3,456
|
2,895
|
|
現金 + 有価証券
|
-
|
2,063
|
2,400
|
2,178
|
1,572
|
1,893
|
1,873
|
1,855
|
2,006
|
2,439
|
2,359
|
2,058
|
2,111
|
2,515
|
2,290
|
2,224
|
2,214
|
2,754
|
2,376
|
2,454
|
2,754
|
4,147
|
4,637
|
3,176
|
1,901
|
2,244
|
1,957
|
1,755
|
1,737
|
2,609
|
2,367
|
1,761
|
2,014
|
3,032
|
1,742
|
3,227
|
2,480
|
3,906
|
3,141
|
2,574
|
1,996
|
4,568
|
3,456
|
2,895
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88
|
80
|
-
|
-
|
|
流動資産合計
|
-
|
2,355
|
2,762
|
2,623
|
2,733
|
2,589
|
2,407
|
2,427
|
3,282
|
3,215
|
2,779
|
2,656
|
3,195
|
3,434
|
2,796
|
2,786
|
3,569
|
3,533
|
2,878
|
2,972
|
4,053
|
4,629
|
5,084
|
3,781
|
2,980
|
3,036
|
2,644
|
2,576
|
2,893
|
3,437
|
3,032
|
2,478
|
3,348
|
3,743
|
2,549
|
4,081
|
4,462
|
4,770
|
4,047
|
3,589
|
4,698
|
6,188
|
5,243
|
4,557
|
|
有形固定資産
|
-
|
1,295
|
2,098
|
2,241
|
2,627
|
2,626
|
2,591
|
2,561
|
2,965
|
2,710
|
2,590
|
2,557
|
2,894
|
2,809
|
2,818
|
2,959
|
3,409
|
3,245
|
3,296
|
3,469
|
3,779
|
3,692
|
3,629
|
3,939
|
4,213
|
4,061
|
4,008
|
4,043
|
4,187
|
4,008
|
3,966
|
4,111
|
4,302
|
4,640
|
4,717
|
5,230
|
6,350
|
6,467
|
6,499
|
7,000
|
8,048
|
7,860
|
7,637
|
8,632
|
|
投資有価証券
|
-
|
36
|
38
|
37
|
36
|
36
|
26
|
26
|
26
|
14
|
14
|
14
|
14
|
14
|
14
|
19
|
19
|
19
|
14
|
14
|
14
|
14
|
11
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
固定資産合計
|
-
|
1,488
|
2,775
|
2,939
|
3,369
|
3,274
|
3,262
|
3,210
|
3,586
|
3,251
|
3,258
|
3,239
|
3,522
|
3,351
|
3,356
|
3,577
|
3,978
|
3,738
|
4,007
|
4,251
|
4,557
|
4,437
|
4,098
|
4,585
|
4,573
|
4,394
|
4,268
|
4,377
|
4,476
|
4,266
|
4,163
|
4,401
|
4,551
|
4,876
|
5,062
|
5,612
|
6,670
|
6,808
|
6,944
|
7,502
|
8,457
|
8,343
|
8,162
|
9,202
|
|
総資産
|
-
|
3,843
|
5,537
|
5,562
|
6,102
|
5,863
|
5,669
|
5,637
|
6,869
|
6,466
|
6,037
|
5,895
|
6,717
|
6,785
|
6,152
|
6,363
|
7,548
|
7,271
|
6,885
|
7,223
|
8,610
|
9,065
|
9,182
|
8,366
|
7,553
|
7,429
|
6,913
|
6,953
|
7,369
|
7,703
|
7,195
|
6,879
|
7,899
|
8,619
|
7,611
|
9,694
|
11,131
|
11,578
|
10,990
|
11,091
|
13,155
|
14,531
|
13,405
|
13,759
|
|
短期借入金
|
-
|
-
|
-
|
135
|
175
|
-
|
-
|
330
|
340
|
50
|
-
|
230
|
280
|
-
|
-
|
180
|
570
|
110
|
-
|
300
|
530
|
1,030
|
1,000
|
50
|
50
|
20
|
-
|
70
|
70
|
70
|
-
|
100
|
100
|
100
|
-
|
150
|
150
|
-
|
-
|
310
|
510
|
200
|
-
|
250
|
|
一年内返済予定の長期借入金
|
-
|
79
|
-
|
-
|
-
|
-
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
-
|
20
|
30
|
30
|
30
|
935
|
1,000
|
1,110
|
1,110
|
255
|
387
|
437
|
442
|
448
|
448
|
458
|
443
|
703
|
777
|
|
流動負債合計
|
-
|
913
|
440
|
708
|
1,105
|
448
|
548
|
838
|
1,675
|
757
|
681
|
788
|
1,230
|
603
|
534
|
934
|
1,668
|
743
|
559
|
920
|
1,867
|
1,923
|
1,818
|
1,097
|
1,029
|
522
|
396
|
792
|
1,120
|
993
|
1,701
|
1,690
|
2,406
|
2,325
|
1,308
|
1,416
|
2,153
|
1,693
|
1,504
|
1,812
|
3,064
|
2,439
|
2,013
|
2,133
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
240
|
240
|
240
|
240
|
180
|
180
|
180
|
180
|
120
|
120
|
120
|
120
|
60
|
60
|
60
|
-
|
1,090
|
1,100
|
1,100
|
1,230
|
1,230
|
1,220
|
1,220
|
1,220
|
300
|
205
|
80
|
60
|
305
|
2,485
|
2,566
|
2,446
|
2,342
|
2,237
|
2,158
|
3,028
|
2,663
|
3,372
|
|
固定負債合計
|
-
|
200
|
214
|
201
|
234
|
220
|
343
|
336
|
326
|
328
|
235
|
221
|
258
|
253
|
189
|
190
|
326
|
317
|
273
|
268
|
311
|
239
|
1,321
|
1,324
|
1,301
|
1,415
|
1,406
|
1,388
|
1,370
|
1,354
|
429
|
326
|
177
|
143
|
384
|
2,559
|
2,623
|
2,536
|
2,426
|
2,444
|
2,351
|
3,068
|
2,688
|
3,399
|
|
総負債
|
-
|
1,113
|
654
|
910
|
1,340
|
668
|
892
|
1,175
|
2,001
|
1,085
|
917
|
1,010
|
1,489
|
856
|
724
|
1,125
|
1,994
|
1,061
|
833
|
1,188
|
2,179
|
2,162
|
3,140
|
2,422
|
2,332
|
1,937
|
1,803
|
2,181
|
2,490
|
2,348
|
2,131
|
2,017
|
2,583
|
2,469
|
1,692
|
3,976
|
4,777
|
4,230
|
3,931
|
4,257
|
5,415
|
5,506
|
4,702
|
5,532
|
|
資本金及び資本剰余金
|
-
|
1,927
|
3,322
|
2,384
|
2,384
|
2,404
|
2,404
|
2,404
|
2,404
|
2,404
|
2,404
|
2,404
|
2,395
|
2,395
|
2,397
|
2,397
|
2,397
|
2,397
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,398
|
2,400
|
2,400
|
2,400
|
2,400
|
2,400
|
2,403
|
2,404
|
2,419
|
2,419
|
2,421
|
2,441
|
2,457
|
2,467
|
|
利益剰余金
|
-
|
635
|
1,342
|
2,070
|
2,125
|
2,563
|
2,163
|
1,872
|
2,221
|
2,672
|
2,409
|
2,193
|
2,552
|
3,210
|
2,788
|
2,607
|
2,902
|
3,544
|
3,395
|
3,386
|
3,751
|
4,287
|
3,534
|
3,469
|
3,150
|
3,394
|
3,054
|
2,742
|
2,826
|
3,257
|
2,980
|
2,838
|
3,268
|
4,044
|
3,826
|
3,643
|
4,208
|
5,102
|
4,814
|
4,625
|
5,436
|
6,573
|
6,248
|
5,798
|
|
株主資本
|
1,043
|
2,730
|
4,883
|
4,651
|
4,761
|
5,194
|
4,777
|
4,461
|
4,867
|
5,381
|
5,120
|
4,885
|
5,228
|
5,929
|
5,427
|
5,237
|
5,553
|
6,209
|
6,052
|
6,035
|
6,431
|
6,903
|
6,042
|
5,944
|
5,221
|
5,491
|
5,108
|
4,771
|
4,878
|
5,355
|
5,064
|
4,860
|
5,315
|
6,150
|
5,918
|
5,718
|
6,354
|
7,347
|
7,059
|
6,834
|
7,739
|
9,024
|
8,702
|
8,226
|
|
有利子負債合計
|
-
|
79
|
-
|
135
|
175
|
-
|
300
|
630
|
640
|
350
|
240
|
470
|
520
|
240
|
180
|
360
|
750
|
290
|
120
|
420
|
650
|
1,090
|
2,150
|
1,210
|
1,210
|
1,250
|
1,250
|
1,320
|
1,320
|
1,320
|
1,235
|
1,305
|
1,290
|
1,270
|
560
|
3,022
|
3,154
|
2,889
|
2,790
|
2,996
|
3,126
|
3,671
|
3,367
|
4,400
|
|
純有利子負債
|
-
|
-1,984
|
-
|
-2,043
|
-1,398
|
-
|
-1,574
|
-1,226
|
-1,367
|
-2,089
|
-2,120
|
-1,589
|
-1,592
|
-2,275
|
-2,110
|
-1,864
|
-1,464
|
-2,464
|
-2,256
|
-2,035
|
-2,105
|
-3,057
|
-2,487
|
-1,967
|
-692
|
-995
|
-708
|
-436
|
-418
|
-1,289
|
-1,132
|
-457
|
-725
|
-1,763
|
-1,183
|
-205
|
673
|
-1,017
|
-352
|
421
|
1,129
|
-897
|
-90
|
1,504
|
|
DEレシオ(%)
|
-
|
2.93
|
-
|
2.9
|
3.68
|
-
|
6.28
|
14.12
|
13.15
|
6.5
|
4.69
|
9.62
|
9.95
|
4.05
|
3.32
|
6.87
|
13.51
|
4.67
|
1.98
|
6.96
|
10.11
|
15.79
|
35.58
|
20.36
|
23.18
|
22.76
|
24.47
|
27.67
|
27.06
|
24.65
|
24.39
|
26.85
|
24.27
|
20.65
|
9.46
|
52.85
|
49.63
|
39.33
|
39.52
|
43.83
|
40.39
|
40.68
|
38.69
|
53.49
|