|
(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
|
-
|
1,102
|
1,119
|
925
|
1,057
|
1,292
|
1,447
|
1,295
|
1,284
|
1,304
|
1,658
|
1,393
|
2,120
|
2,210
|
2,150
|
1,682
|
2,249
|
2,215
|
2,218
|
2,024
|
2,114
|
2,430
|
2,719
|
2,797
|
1,947
|
2,423
|
2,845
|
2,692
|
2,302
|
3,245
|
2,602
|
3,184
|
2,747
|
3,016
|
3,992
|
4,224
|
4,196
|
3,902
|
2,817
|
4,241
|
3,075
|
2,486
|
3,048
|
|
現金 + 有価証券
|
-
|
1,102
|
1,119
|
925
|
1,057
|
1,292
|
1,447
|
1,295
|
1,284
|
1,304
|
1,658
|
1,393
|
2,120
|
2,210
|
2,150
|
1,682
|
2,249
|
2,215
|
2,218
|
2,024
|
2,114
|
2,430
|
2,719
|
2,797
|
1,947
|
2,423
|
2,845
|
2,692
|
2,302
|
3,245
|
2,602
|
3,184
|
2,747
|
3,016
|
3,992
|
4,224
|
4,196
|
3,902
|
2,817
|
4,241
|
3,075
|
2,486
|
3,048
|
|
売掛金
|
-
|
9,150
|
6,876
|
8,462
|
8,990
|
6,798
|
6,541
|
7,671
|
8,605
|
6,516
|
6,656
|
7,478
|
7,624
|
6,339
|
6,930
|
7,706
|
8,622
|
7,198
|
7,806
|
7,711
|
8,426
|
6,471
|
6,046
|
6,897
|
8,268
|
6,812
|
6,541
|
6,872
|
7,713
|
6,132
|
6,666
|
7,268
|
8,769
|
6,913
|
7,425
|
8,562
|
8,974
|
7,400
|
6,907
|
7,610
|
8,482
|
7,716
|
7,592
|
|
商品及び製品
|
-
|
1,502
|
1,216
|
1,183
|
1,151
|
1,025
|
983
|
1,025
|
1,294
|
1,076
|
1,245
|
1,408
|
1,537
|
1,369
|
1,326
|
1,452
|
1,624
|
1,515
|
1,529
|
1,706
|
1,801
|
-
|
1,486
|
1,591
|
1,778
|
1,709
|
1,842
|
2,123
|
2,503
|
2,380
|
2,392
|
2,453
|
2,826
|
2,632
|
2,224
|
2,203
|
3,164
|
2,738
|
2,619
|
2,870
|
3,299
|
2,576
|
2,588
|
|
流動資産合計
|
-
|
11,989
|
9,421
|
10,737
|
11,437
|
9,306
|
9,194
|
10,177
|
11,960
|
9,370
|
10,067
|
10,898
|
12,172
|
10,370
|
10,819
|
11,410
|
13,174
|
11,565
|
12,350
|
12,275
|
13,271
|
11,130
|
11,067
|
12,116
|
12,802
|
11,665
|
12,063
|
12,655
|
13,350
|
12,758
|
12,584
|
13,934
|
15,373
|
14,104
|
14,876
|
16,340
|
17,997
|
15,156
|
13,890
|
16,444
|
16,464
|
14,634
|
14,935
|
|
有形固定資産
|
-
|
10,133
|
10,206
|
10,162
|
10,054
|
10,011
|
10,185
|
10,145
|
10,164
|
10,139
|
10,262
|
10,553
|
10,571
|
10,330
|
10,313
|
10,284
|
10,592
|
10,560
|
10,196
|
10,235
|
10,192
|
10,061
|
10,234
|
10,213
|
10,343
|
10,301
|
10,271
|
10,243
|
10,410
|
10,062
|
10,042
|
10,329
|
10,540
|
10,508
|
11,000
|
10,943
|
10,980
|
11,046
|
11,053
|
11,142
|
11,118
|
11,125
|
11,116
|
|
投資有価証券
|
-
|
71
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
83
|
-
|
-
|
|
固定資産合計
|
-
|
10,935
|
11,048
|
11,021
|
10,898
|
10,858
|
11,040
|
11,012
|
11,035
|
11,024
|
11,158
|
11,453
|
11,501
|
11,341
|
11,320
|
11,281
|
11,474
|
11,433
|
11,050
|
11,067
|
11,127
|
11,173
|
11,651
|
11,564
|
11,720
|
11,682
|
11,649
|
11,567
|
11,892
|
11,621
|
11,570
|
12,210
|
12,299
|
12,183
|
13,031
|
12,916
|
13,077
|
13,082
|
13,054
|
13,088
|
13,102
|
13,117
|
12,972
|
|
総資産
|
-
|
22,924
|
20,469
|
21,758
|
22,334
|
20,164
|
20,235
|
21,188
|
22,995
|
20,395
|
21,225
|
22,352
|
23,673
|
21,711
|
22,140
|
22,691
|
24,648
|
22,997
|
23,400
|
23,342
|
24,398
|
22,303
|
22,717
|
23,680
|
24,522
|
23,347
|
23,712
|
24,222
|
25,242
|
24,379
|
24,154
|
26,143
|
27,672
|
26,286
|
27,907
|
29,256
|
31,074
|
28,238
|
26,944
|
29,532
|
29,566
|
27,751
|
27,907
|
|
買掛金
|
-
|
4,517
|
3,398
|
4,822
|
4,321
|
3,323
|
3,452
|
4,463
|
5,054
|
3,532
|
4,355
|
4,543
|
4,901
|
4,160
|
4,444
|
4,809
|
5,708
|
4,508
|
5,135
|
5,299
|
5,229
|
3,598
|
3,922
|
4,853
|
5,159
|
4,269
|
4,370
|
5,022
|
5,389
|
4,659
|
4,361
|
5,573
|
6,346
|
4,687
|
5,600
|
6,793
|
8,339
|
6,051
|
5,136
|
6,965
|
7,537
|
5,208
|
5,614
|
|
短期借入金
|
-
|
6,930
|
5,590
|
5,390
|
5,990
|
4,990
|
4,690
|
4,480
|
5,270
|
4,370
|
4,070
|
4,670
|
5,270
|
4,170
|
4,170
|
4,370
|
4,850
|
4,550
|
3,950
|
3,650
|
4,350
|
4,100
|
3,700
|
3,700
|
3,900
|
3,600
|
3,900
|
3,800
|
3,800
|
3,300
|
3,300
|
3,700
|
4,100
|
4,300
|
4,100
|
4,400
|
4,400
|
4,400
|
4,100
|
4,730
|
4,030
|
4,400
|
3,900
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
16
|
26
|
26
|
26
|
24
|
32
|
31
|
30
|
30
|
30
|
22
|
19
|
14
|
19
|
7
|
4
|
2
|
-
|
16
|
16
|
|
流動負債合計
|
-
|
12,433
|
9,740
|
10,808
|
11,162
|
9,005
|
8,873
|
9,614
|
11,179
|
8,613
|
9,185
|
10,069
|
11,320
|
9,358
|
9,550
|
9,860
|
11,627
|
9,936
|
9,978
|
9,719
|
10,616
|
8,561
|
8,542
|
9,344
|
9,927
|
8,838
|
9,241
|
9,583
|
10,358
|
9,175
|
8,798
|
10,504
|
11,897
|
10,289
|
11,660
|
12,601
|
14,675
|
11,932
|
10,404
|
12,720
|
12,555
|
10,688
|
10,670
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
93
|
89
|
112
|
36
|
29
|
24
|
39
|
32
|
24
|
17
|
9
|
9
|
4
|
2
|
-
|
-
|
-
|
-
|
-
|
33
|
29
|
|
固定負債合計
|
-
|
1,175
|
1,225
|
1,251
|
1,288
|
1,305
|
1,332
|
1,356
|
1,378
|
1,404
|
1,480
|
1,541
|
1,529
|
1,527
|
1,557
|
1,589
|
1,605
|
1,624
|
1,641
|
1,661
|
1,816
|
1,721
|
2,082
|
2,065
|
2,118
|
2,063
|
2,089
|
2,125
|
2,141
|
2,163
|
2,163
|
2,211
|
2,216
|
2,231
|
2,256
|
2,257
|
2,233
|
2,228
|
2,234
|
2,259
|
2,160
|
2,178
|
2,145
|
|
総負債
|
-
|
13,609
|
10,966
|
12,060
|
12,451
|
10,311
|
10,205
|
10,971
|
12,557
|
10,018
|
10,665
|
11,610
|
12,850
|
10,886
|
11,107
|
11,450
|
13,233
|
11,560
|
11,619
|
11,381
|
12,432
|
10,283
|
10,624
|
11,409
|
12,046
|
10,901
|
11,331
|
11,708
|
12,500
|
11,339
|
10,961
|
12,716
|
14,113
|
12,520
|
13,916
|
14,859
|
16,908
|
14,160
|
12,638
|
14,979
|
14,715
|
12,866
|
12,815
|
|
資本金及び資本剰余金
|
-
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,024
|
2,027
|
2,027
|
2,029
|
2,029
|
2,027
|
2,027
|
2,027
|
|
利益剰余金
|
-
|
7,304
|
7,490
|
7,682
|
7,875
|
7,852
|
8,024
|
8,204
|
8,422
|
8,354
|
8,532
|
8,714
|
8,774
|
8,770
|
8,979
|
9,195
|
9,361
|
9,386
|
9,730
|
9,901
|
10,020
|
9,979
|
10,133
|
10,307
|
10,519
|
10,483
|
10,667
|
10,798
|
11,022
|
11,306
|
11,425
|
11,657
|
11,783
|
11,971
|
12,161
|
12,563
|
12,683
|
12,598
|
12,799
|
13,043
|
13,221
|
13,264
|
13,435
|
|
株主資本
|
8,602
|
9,316
|
9,503
|
9,699
|
9,883
|
9,853
|
10,029
|
10,217
|
10,438
|
10,377
|
10,560
|
10,741
|
10,823
|
10,825
|
11,032
|
11,241
|
11,414
|
11,437
|
11,782
|
11,962
|
11,966
|
12,021
|
12,093
|
12,271
|
12,477
|
12,446
|
12,380
|
12,513
|
12,742
|
13,040
|
13,192
|
13,427
|
13,559
|
13,766
|
13,990
|
14,397
|
14,166
|
14,077
|
14,305
|
14,552
|
14,850
|
14,885
|
15,092
|
|
有利子負債合計
|
-
|
6,930
|
5,590
|
5,390
|
5,990
|
4,990
|
4,690
|
4,480
|
5,270
|
4,370
|
4,070
|
4,670
|
5,270
|
4,170
|
4,170
|
4,370
|
4,850
|
4,550
|
3,950
|
3,650
|
4,350
|
4,100
|
3,812
|
3,806
|
4,039
|
3,663
|
3,956
|
3,849
|
3,873
|
3,364
|
3,355
|
3,747
|
4,140
|
4,332
|
4,125
|
4,417
|
4,420
|
4,407
|
4,105
|
4,732
|
4,030
|
4,450
|
3,946
|
|
純有利子負債
|
-
|
5,827
|
4,471
|
4,464
|
4,933
|
3,698
|
3,242
|
3,184
|
3,985
|
3,066
|
2,412
|
3,277
|
3,149
|
1,960
|
2,020
|
2,687
|
2,601
|
2,335
|
1,731
|
1,625
|
2,236
|
1,669
|
1,092
|
1,008
|
2,092
|
1,239
|
1,110
|
1,157
|
1,570
|
118
|
753
|
563
|
1,393
|
1,316
|
133
|
193
|
223
|
505
|
1,287
|
491
|
954
|
1,963
|
898
|
|
DEレシオ(%)
|
-
|
74.39
|
58.82
|
55.57
|
60.61
|
50.65
|
46.76
|
43.85
|
50.49
|
42.11
|
38.54
|
43.48
|
48.69
|
38.52
|
37.8
|
38.88
|
42.49
|
39.78
|
33.53
|
30.51
|
36.35
|
34.11
|
31.52
|
31.02
|
32.38
|
29.43
|
31.96
|
30.76
|
30.39
|
25.79
|
25.43
|
27.91
|
30.53
|
31.47
|
29.49
|
30.68
|
31.2
|
31.31
|
28.7
|
32.52
|
27.14
|
29.9
|
26.15
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|