|
(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
|
|
現金同等物
|
-
|
2,191
|
2,819
|
3,228
|
3,387
|
3,188
|
2,859
|
4,285
|
5,735
|
3,657
|
3,048
|
4,042
|
4,194
|
4,538
|
4,456
|
4,369
|
2,617
|
3,529
|
2,371
|
2,426
|
2,662
|
4,238
|
4,482
|
4,405
|
5,852
|
5,647
|
4,895
|
4,411
|
6,911
|
7,335
|
5,720
|
5,663
|
3,098
|
5,878
|
5,098
|
4,179
|
4,062
|
5,120
|
4,762
|
4,557
|
4,649
|
4,396
|
2,405
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,604
|
-
|
-
|
-
|
2,351
|
802
|
1,014
|
1,552
|
1,632
|
1,536
|
2,024
|
2,337
|
2,923
|
3,362
|
3,267
|
3,134
|
3,257
|
3,127
|
3,849
|
3,807
|
5,127
|
2,149
|
3,050
|
4,085
|
4,747
|
4,072
|
5,446
|
5,973
|
6,813
|
7,122
|
7,000
|
|
現金 + 有価証券
|
-
|
2,191
|
2,819
|
3,228
|
3,387
|
3,188
|
2,859
|
4,285
|
5,735
|
3,657
|
3,048
|
4,042
|
5,798
|
4,538
|
4,456
|
4,369
|
4,968
|
4,331
|
3,385
|
3,978
|
4,294
|
5,774
|
6,506
|
6,742
|
8,775
|
9,009
|
8,162
|
7,545
|
10,168
|
10,462
|
9,569
|
9,470
|
8,225
|
8,027
|
8,148
|
8,264
|
8,809
|
9,192
|
10,208
|
10,530
|
11,462
|
11,518
|
9,405
|
|
売掛金
|
-
|
11,178
|
8,495
|
9,700
|
11,220
|
8,347
|
8,599
|
9,860
|
11,524
|
9,090
|
9,454
|
11,504
|
11,658
|
9,169
|
10,062
|
11,159
|
11,317
|
9,175
|
9,611
|
10,583
|
12,255
|
9,247
|
9,048
|
11,242
|
12,080
|
8,860
|
8,810
|
10,720
|
12,309
|
8,871
|
9,169
|
11,295
|
13,164
|
10,248
|
10,486
|
12,918
|
13,789
|
10,974
|
11,377
|
13,601
|
13,518
|
10,002
|
10,318
|
|
商品及び製品
|
-
|
1,517
|
2,412
|
2,612
|
1,900
|
2,343
|
2,300
|
2,376
|
2,066
|
2,886
|
3,447
|
3,023
|
2,113
|
2,926
|
3,107
|
3,180
|
2,612
|
3,550
|
3,551
|
3,761
|
2,540
|
3,163
|
2,974
|
2,804
|
2,288
|
3,394
|
3,997
|
3,856
|
2,883
|
4,314
|
4,734
|
4,796
|
3,059
|
5,014
|
5,337
|
4,905
|
3,802
|
4,892
|
4,715
|
4,896
|
3,141
|
4,524
|
4,568
|
|
流動資産合計
|
-
|
22,244
|
18,638
|
20,809
|
21,674
|
19,379
|
18,888
|
22,019
|
24,733
|
21,640
|
22,098
|
25,011
|
24,787
|
23,698
|
24,234
|
25,824
|
24,959
|
23,481
|
22,512
|
24,888
|
25,139
|
24,797
|
24,600
|
26,994
|
29,023
|
28,424
|
27,627
|
29,354
|
32,548
|
32,362
|
33,642
|
36,881
|
34,669
|
34,952
|
35,047
|
36,917
|
36,787
|
36,954
|
37,695
|
40,500
|
39,168
|
37,683
|
36,134
|
|
有形固定資産
|
-
|
24,175
|
25,242
|
24,116
|
24,807
|
24,324
|
23,571
|
23,599
|
24,940
|
24,756
|
24,855
|
24,796
|
24,854
|
24,032
|
23,765
|
23,890
|
23,855
|
24,502
|
24,459
|
24,217
|
24,453
|
23,085
|
23,614
|
22,874
|
23,123
|
23,282
|
22,886
|
22,558
|
23,081
|
23,300
|
24,122
|
24,164
|
23,891
|
24,048
|
24,789
|
24,700
|
24,686
|
24,891
|
25,151
|
24,834
|
25,200
|
24,342
|
24,642
|
|
投資有価証券
|
-
|
2,557
|
2,335
|
2,454
|
2,089
|
1,910
|
3,003
|
3,321
|
3,417
|
3,982
|
4,135
|
4,272
|
3,907
|
3,896
|
4,188
|
3,616
|
3,515
|
3,497
|
3,190
|
3,233
|
2,137
|
2,511
|
2,747
|
2,823
|
3,130
|
3,295
|
3,428
|
3,369
|
1,787
|
1,863
|
1,850
|
1,643
|
1,354
|
1,420
|
1,347
|
1,220
|
1,467
|
2,179
|
1,904
|
1,894
|
1,655
|
1,125
|
1,182
|
|
固定資産合計
|
-
|
28,634
|
29,507
|
28,435
|
28,734
|
28,132
|
28,313
|
28,566
|
30,290
|
30,435
|
30,624
|
30,664
|
30,210
|
29,655
|
29,646
|
29,376
|
29,307
|
29,955
|
29,619
|
29,446
|
28,896
|
27,863
|
28,581
|
27,946
|
28,662
|
29,043
|
28,794
|
28,511
|
28,133
|
28,649
|
29,609
|
28,674
|
28,609
|
28,732
|
29,321
|
29,046
|
28,674
|
29,623
|
29,699
|
29,122
|
29,511
|
28,424
|
29,069
|
|
総資産
|
-
|
50,879
|
48,145
|
49,244
|
50,409
|
47,512
|
47,202
|
50,585
|
55,023
|
52,075
|
52,722
|
55,675
|
54,997
|
53,354
|
53,881
|
55,200
|
54,266
|
53,437
|
52,131
|
54,334
|
54,035
|
52,660
|
53,181
|
54,941
|
57,686
|
57,467
|
56,421
|
57,865
|
60,681
|
61,012
|
63,251
|
65,555
|
63,278
|
63,684
|
64,368
|
65,963
|
65,461
|
66,578
|
67,395
|
69,623
|
68,679
|
66,108
|
65,204
|
|
買掛金
|
-
|
6,632
|
5,361
|
6,081
|
5,996
|
5,333
|
4,969
|
5,858
|
5,196
|
4,091
|
4,423
|
4,516
|
4,396
|
4,518
|
4,627
|
4,621
|
4,488
|
3,995
|
3,765
|
4,254
|
3,698
|
3,359
|
3,281
|
4,238
|
3,926
|
4,262
|
4,099
|
5,065
|
5,252
|
5,213
|
5,437
|
6,198
|
5,655
|
5,710
|
5,696
|
5,618
|
5,725
|
5,802
|
5,168
|
5,583
|
5,077
|
5,298
|
5,047
|
|
短期借入金
|
-
|
7,587
|
4,054
|
5,132
|
5,250
|
4,774
|
5,527
|
6,960
|
6,363
|
5,030
|
3,942
|
5,928
|
4,077
|
4,809
|
5,701
|
6,354
|
4,753
|
5,914
|
4,136
|
5,259
|
4,261
|
5,669
|
3,890
|
3,400
|
3,410
|
3,546
|
3,513
|
3,951
|
3,641
|
4,600
|
6,897
|
8,597
|
4,189
|
5,112
|
6,944
|
7,769
|
4,356
|
5,253
|
6,733
|
7,665
|
6,901
|
5,847
|
5,274
|
|
流動負債合計
|
-
|
18,238
|
13,101
|
14,942
|
15,145
|
13,470
|
14,155
|
16,419
|
16,839
|
14,420
|
13,662
|
15,824
|
14,198
|
14,285
|
15,647
|
16,598
|
15,845
|
16,139
|
13,953
|
15,665
|
14,854
|
14,792
|
12,742
|
13,846
|
14,688
|
14,782
|
14,101
|
15,380
|
16,451
|
17,005
|
18,695
|
21,562
|
17,318
|
19,368
|
19,449
|
21,732
|
18,850
|
20,499
|
22,763
|
23,502
|
20,717
|
18,853
|
18,966
|
|
長期借入金
|
-
|
4,733
|
7,279
|
6,485
|
6,286
|
5,817
|
4,972
|
5,231
|
6,887
|
6,399
|
6,022
|
5,714
|
6,459
|
5,536
|
4,794
|
4,192
|
3,788
|
3,254
|
2,982
|
2,748
|
2,467
|
2,163
|
3,514
|
3,169
|
2,668
|
2,343
|
1,967
|
1,740
|
1,434
|
1,162
|
941
|
769
|
1,800
|
1,625
|
1,450
|
1,275
|
2,300
|
2,075
|
1,800
|
1,675
|
1,500
|
1,365
|
1,200
|
|
固定負債合計
|
-
|
14,020
|
16,578
|
15,671
|
15,710
|
15,178
|
14,203
|
14,515
|
16,292
|
15,718
|
15,315
|
14,943
|
15,642
|
14,619
|
13,767
|
13,143
|
12,663
|
11,994
|
12,012
|
11,800
|
11,543
|
11,099
|
12,494
|
12,072
|
11,609
|
11,262
|
10,931
|
10,741
|
10,404
|
10,168
|
10,086
|
9,921
|
11,012
|
9,083
|
8,877
|
7,767
|
8,703
|
8,392
|
7,139
|
6,974
|
6,790
|
6,649
|
5,564
|
|
総負債
|
-
|
32,259
|
29,679
|
30,613
|
30,856
|
28,648
|
28,359
|
30,934
|
33,131
|
30,138
|
28,978
|
30,768
|
29,841
|
28,904
|
29,414
|
29,742
|
28,508
|
28,134
|
25,965
|
27,466
|
26,398
|
25,892
|
25,236
|
25,919
|
26,297
|
26,044
|
25,032
|
26,122
|
26,855
|
27,173
|
28,781
|
31,484
|
28,331
|
28,451
|
28,327
|
29,500
|
27,554
|
28,891
|
29,902
|
30,477
|
27,508
|
25,502
|
24,530
|
|
資本金及び資本剰余金
|
-
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,062
|
2,270
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,172
|
2,172
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
2,293
|
|
利益剰余金
|
-
|
12,937
|
13,224
|
14,018
|
15,076
|
14,927
|
15,329
|
16,084
|
17,187
|
17,048
|
17,141
|
18,109
|
19,029
|
18,786
|
19,037
|
20,176
|
20,969
|
20,642
|
21,184
|
21,988
|
22,847
|
22,702
|
23,096
|
24,527
|
26,036
|
25,574
|
25,782
|
26,520
|
29,057
|
28,233
|
28,132
|
27,765
|
29,133
|
28,939
|
29,105
|
29,771
|
31,085
|
30,126
|
29,666
|
31,238
|
32,642
|
33,446
|
33,344
|
|
株主資本
|
15,034
|
18,620
|
18,465
|
18,630
|
19,552
|
18,863
|
18,843
|
19,651
|
21,891
|
21,937
|
23,744
|
24,907
|
25,156
|
24,449
|
24,466
|
25,457
|
25,758
|
25,302
|
26,165
|
26,868
|
27,637
|
26,768
|
27,945
|
29,022
|
31,388
|
31,422
|
31,389
|
31,743
|
33,826
|
33,839
|
34,469
|
34,071
|
34,947
|
35,233
|
36,041
|
36,463
|
37,906
|
37,686
|
37,492
|
39,145
|
41,171
|
40,605
|
40,674
|
|
有利子負債合計
|
-
|
12,320
|
11,333
|
11,617
|
11,536
|
10,591
|
10,499
|
12,191
|
13,250
|
11,429
|
9,964
|
11,642
|
10,536
|
10,345
|
10,495
|
10,546
|
8,541
|
9,168
|
7,118
|
8,007
|
6,728
|
7,832
|
7,404
|
6,569
|
6,078
|
5,889
|
5,480
|
5,691
|
5,075
|
5,762
|
7,838
|
9,366
|
5,989
|
6,737
|
8,394
|
9,044
|
6,656
|
7,328
|
8,533
|
9,340
|
8,401
|
7,212
|
6,474
|
|
純有利子負債
|
-
|
10,129
|
8,514
|
8,389
|
8,149
|
7,403
|
7,640
|
7,906
|
7,515
|
7,772
|
6,916
|
7,600
|
4,738
|
5,807
|
6,039
|
6,177
|
3,573
|
4,837
|
3,733
|
4,029
|
2,434
|
2,058
|
898
|
-173
|
-2,697
|
-3,120
|
-2,682
|
-1,854
|
-5,093
|
-4,700
|
-1,731
|
-104
|
-2,236
|
-1,290
|
246
|
780
|
-2,153
|
-1,864
|
-1,675
|
-1,190
|
-3,061
|
-4,306
|
-2,931
|
|
DEレシオ(%)
|
-
|
66.17
|
61.38
|
62.36
|
59.0
|
56.15
|
55.72
|
62.04
|
60.53
|
52.1
|
41.96
|
46.74
|
41.88
|
42.31
|
42.9
|
41.43
|
33.16
|
36.23
|
27.2
|
29.8
|
24.34
|
29.26
|
26.49
|
22.63
|
19.36
|
18.74
|
17.46
|
17.93
|
15.0
|
17.03
|
22.74
|
27.49
|
17.14
|
19.12
|
23.29
|
24.8
|
17.56
|
19.44
|
22.76
|
23.86
|
20.41
|
17.76
|
15.92
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,924
|
12,914
|
11,582
|
9,228
|
9,839
|