|
(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
|
|
現金同等物
|
-
|
4,092
|
7,384
|
8,118
|
9,668
|
8,765
|
8,672
|
16,198
|
21,244
|
30,575
|
12,603
|
15,408
|
14,331
|
20,593
|
13,338
|
23,185
|
16,263
|
17,421
|
16,581
|
21,160
|
26,426
|
25,574
|
27,158
|
34,272
|
32,337
|
29,981
|
20,814
|
18,326
|
12,824
|
12,990
|
13,119
|
15,135
|
13,915
|
14,459
|
15,984
|
17,668
|
17,536
|
18,984
|
17,441
|
17,587
|
14,712
|
13,520
|
14,321
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
702
|
638
|
664
|
626
|
622
|
625
|
712
|
472
|
476
|
360
|
503
|
494
|
753
|
728
|
703
|
647
|
633
|
629
|
713
|
710
|
636
|
815
|
804
|
789
|
|
流動資産合計
|
-
|
42,279
|
66,032
|
76,091
|
66,663
|
90,527
|
78,338
|
68,030
|
61,048
|
69,895
|
79,214
|
92,000
|
71,162
|
68,493
|
81,729
|
136,400
|
160,802
|
135,621
|
121,096
|
114,201
|
136,473
|
144,494
|
126,464
|
114,625
|
112,736
|
99,105
|
85,782
|
80,753
|
102,877
|
136,249
|
152,737
|
193,717
|
174,163
|
185,665
|
168,290
|
137,393
|
162,314
|
203,364
|
221,673
|
222,085
|
162,325
|
157,727
|
119,535
|
|
有形固定資産
|
-
|
301
|
341
|
331
|
347
|
400
|
443
|
437
|
415
|
404
|
359
|
391
|
381
|
372
|
366
|
354
|
347
|
334
|
316
|
556
|
487
|
463
|
462
|
471
|
456
|
477
|
416
|
412
|
383
|
575
|
557
|
401
|
320
|
370
|
9,502
|
1,522
|
1,587
|
1,549
|
2,373
|
2,365
|
2,345
|
2,316
|
2,228
|
|
投資有価証券
|
-
|
-
|
26
|
-
|
-
|
-
|
26
|
-
|
-
|
-
|
66
|
-
|
-
|
-
|
183
|
-
|
-
|
-
|
205
|
-
|
-
|
-
|
30
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
37
|
-
|
-
|
-
|
84
|
|
固定資産合計
|
-
|
1,737
|
2,993
|
2,906
|
2,841
|
2,786
|
2,864
|
2,876
|
3,460
|
3,489
|
3,585
|
3,636
|
3,709
|
3,809
|
3,412
|
5,199
|
5,811
|
5,372
|
4,743
|
4,604
|
5,088
|
5,645
|
6,386
|
6,599
|
6,235
|
6,033
|
6,117
|
5,919
|
5,175
|
5,281
|
5,315
|
5,678
|
5,572
|
5,411
|
15,384
|
7,087
|
7,488
|
7,673
|
8,946
|
8,189
|
7,581
|
7,523
|
7,321
|
|
総資産
|
-
|
44,016
|
69,087
|
79,048
|
69,545
|
93,344
|
81,222
|
70,916
|
64,508
|
73,383
|
82,799
|
95,636
|
74,872
|
72,302
|
85,141
|
141,599
|
166,613
|
140,993
|
125,839
|
118,804
|
141,560
|
150,139
|
132,851
|
121,224
|
118,972
|
105,138
|
91,899
|
86,672
|
108,052
|
141,530
|
158,052
|
199,396
|
179,736
|
191,077
|
183,675
|
144,480
|
169,802
|
211,037
|
230,619
|
230,275
|
169,907
|
165,251
|
126,857
|
|
短期借入金
|
-
|
20,602
|
24,106
|
39,308
|
30,492
|
43,971
|
31,777
|
23,485
|
21,219
|
24,452
|
32,921
|
45,052
|
19,635
|
18,860
|
27,765
|
81,025
|
89,688
|
67,397
|
57,417
|
51,396
|
60,895
|
78,040
|
62,914
|
53,365
|
42,648
|
23,425
|
28,999
|
23,939
|
29,901
|
54,742
|
72,842
|
101,149
|
76,640
|
87,575
|
75,372
|
51,234
|
58,678
|
66,465
|
89,145
|
113,103
|
59,337
|
49,600
|
19,866
|
|
一年内返済予定の長期借入金
|
-
|
758
|
2,209
|
2,289
|
2,073
|
1,877
|
2,014
|
2,623
|
3,168
|
4,019
|
4,047
|
4,503
|
4,938
|
4,614
|
4,763
|
4,921
|
5,567
|
5,573
|
5,629
|
5,770
|
6,864
|
5,598
|
5,466
|
5,307
|
5,003
|
5,192
|
5,271
|
6,618
|
5,099
|
6,313
|
4,516
|
8,115
|
16,607
|
14,048
|
10,163
|
7,385
|
4,721
|
5,252
|
5,355
|
5,708
|
6,420
|
5,680
|
4,992
|
|
流動負債合計
|
-
|
31,969
|
50,031
|
62,431
|
51,274
|
72,958
|
59,243
|
46,459
|
34,662
|
39,425
|
48,344
|
62,992
|
38,960
|
33,106
|
47,396
|
110,307
|
129,166
|
101,543
|
82,402
|
77,872
|
86,263
|
98,676
|
83,218
|
73,495
|
65,431
|
46,734
|
47,280
|
43,560
|
57,958
|
91,007
|
107,859
|
137,457
|
122,162
|
131,663
|
120,997
|
86,917
|
90,875
|
100,255
|
131,746
|
147,513
|
88,586
|
73,846
|
41,000
|
|
長期借入金
|
-
|
591
|
1,514
|
2,205
|
2,208
|
2,872
|
3,088
|
6,345
|
7,161
|
8,992
|
8,035
|
8,824
|
9,369
|
10,280
|
7,410
|
7,023
|
9,948
|
9,052
|
10,189
|
10,984
|
23,406
|
9,430
|
8,203
|
6,790
|
10,770
|
14,538
|
13,734
|
11,264
|
16,327
|
13,798
|
12,389
|
23,889
|
16,464
|
15,368
|
11,531
|
11,429
|
27,598
|
58,500
|
44,021
|
28,042
|
22,199
|
34,920
|
27,145
|
|
固定負債合計
|
-
|
1,497
|
2,880
|
3,520
|
3,421
|
4,045
|
4,170
|
7,376
|
8,095
|
9,896
|
8,830
|
9,566
|
10,007
|
10,936
|
7,998
|
7,604
|
10,481
|
9,596
|
10,456
|
11,509
|
24,786
|
23,330
|
22,148
|
20,949
|
24,795
|
28,426
|
15,229
|
12,756
|
17,834
|
15,431
|
14,032
|
25,501
|
18,132
|
16,996
|
18,379
|
13,088
|
29,274
|
60,054
|
45,543
|
31,674
|
25,778
|
38,646
|
28,670
|
|
総負債
|
-
|
33,467
|
52,911
|
65,950
|
54,695
|
77,003
|
63,413
|
53,836
|
42,756
|
49,321
|
57,174
|
72,558
|
48,967
|
44,041
|
55,394
|
117,911
|
139,647
|
111,139
|
92,858
|
89,381
|
111,049
|
122,006
|
105,366
|
94,444
|
90,227
|
75,160
|
62,508
|
56,315
|
75,792
|
106,438
|
121,892
|
162,959
|
140,295
|
148,659
|
139,377
|
100,006
|
120,149
|
160,310
|
177,290
|
179,188
|
114,364
|
112,492
|
69,671
|
|
資本金及び資本剰余金
|
-
|
6,095
|
6,123
|
6,123
|
6,129
|
6,132
|
6,132
|
6,182
|
6,182
|
6,188
|
6,191
|
6,191
|
6,191
|
6,191
|
6,191
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,142
|
6,095
|
6,094
|
6,095
|
6,077
|
6,077
|
5,900
|
5,900
|
5,900
|
5,766
|
5,766
|
5,766
|
5,766
|
5,766
|
5,766
|
5,766
|
5,767
|
5,766
|
5,766
|
|
利益剰余金
|
-
|
4,441
|
9,955
|
10,399
|
12,188
|
13,824
|
15,290
|
14,324
|
17,940
|
20,169
|
21,677
|
17,222
|
20,197
|
22,419
|
24,830
|
19,628
|
22,874
|
25,789
|
28,980
|
23,616
|
24,762
|
24,347
|
23,686
|
22,977
|
24,862
|
26,112
|
25,639
|
26,571
|
28,469
|
31,279
|
32,526
|
32,817
|
35,797
|
38,863
|
40,723
|
40,872
|
46,011
|
45,314
|
49,151
|
45,851
|
51,223
|
46,797
|
51,200
|
|
株主資本
|
4,489
|
10,550
|
16,176
|
13,098
|
14,849
|
16,341
|
17,810
|
17,080
|
21,752
|
24,062
|
25,625
|
23,078
|
25,905
|
28,261
|
29,747
|
23,688
|
26,966
|
29,853
|
32,982
|
29,423
|
30,511
|
28,133
|
27,485
|
26,780
|
28,745
|
29,978
|
29,391
|
30,356
|
32,260
|
35,092
|
36,159
|
36,436
|
39,440
|
42,418
|
44,298
|
44,474
|
49,653
|
50,727
|
53,329
|
51,086
|
55,542
|
52,758
|
57,186
|