|
(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
|
-
|
5,323
|
2,455
|
2,978
|
2,975
|
2,906
|
3,586
|
3,403
|
3,439
|
2,003
|
2,167
|
2,426
|
2,737
|
3,666
|
3,865
|
4,273
|
4,591
|
3,832
|
3,134
|
3,229
|
2,572
|
2,603
|
3,483
|
3,343
|
4,756
|
3,330
|
2,973
|
3,605
|
3,561
|
2,758
|
2,674
|
2,571
|
14,363
|
13,588
|
11,450
|
11,805
|
12,337
|
12,553
|
12,508
|
11,197
|
11,359
|
11,075
|
11,227
|
|
有価証券
|
-
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
110
|
-
|
-
|
-
|
60
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
5,353
|
2,455
|
2,978
|
2,975
|
2,906
|
3,586
|
3,403
|
3,549
|
2,003
|
2,167
|
2,426
|
2,797
|
3,666
|
3,865
|
4,273
|
4,591
|
3,832
|
3,134
|
3,229
|
2,572
|
2,603
|
3,483
|
3,343
|
4,756
|
3,330
|
2,973
|
3,605
|
3,561
|
2,758
|
2,674
|
2,571
|
14,363
|
13,588
|
11,450
|
11,805
|
12,337
|
12,553
|
12,508
|
11,197
|
11,359
|
11,075
|
11,227
|
|
流動資産合計
|
-
|
9,141
|
6,902
|
7,670
|
7,149
|
6,613
|
7,410
|
7,931
|
7,996
|
5,731
|
5,885
|
7,024
|
7,414
|
7,727
|
7,180
|
8,535
|
8,397
|
7,523
|
6,422
|
7,385
|
4,919
|
4,576
|
5,963
|
6,245
|
7,260
|
5,368
|
4,766
|
6,724
|
5,922
|
5,265
|
5,122
|
6,462
|
17,305
|
16,272
|
15,741
|
17,130
|
16,464
|
16,200
|
15,839
|
16,069
|
15,339
|
15,265
|
15,134
|
|
有形固定資産
|
-
|
21,540
|
19,206
|
45,712
|
45,925
|
45,722
|
45,792
|
44,910
|
44,897
|
44,643
|
44,706
|
44,494
|
44,665
|
44,202
|
44,004
|
42,968
|
42,869
|
43,142
|
43,092
|
42,927
|
42,991
|
42,778
|
42,748
|
42,410
|
42,159
|
41,930
|
41,915
|
41,704
|
41,452
|
41,195
|
40,935
|
40,737
|
812
|
801
|
798
|
937
|
965
|
1,118
|
1,094
|
8,121
|
8,248
|
8,289
|
8,325
|
|
投資有価証券
|
-
|
425
|
-
|
-
|
486
|
-
|
-
|
-
|
323
|
-
|
-
|
-
|
274
|
-
|
-
|
-
|
202
|
-
|
-
|
-
|
180
|
-
|
-
|
-
|
203
|
-
|
-
|
-
|
211
|
-
|
-
|
-
|
221
|
-
|
-
|
-
|
101
|
-
|
-
|
-
|
197
|
-
|
-
|
|
固定資産合計
|
-
|
37,225
|
33,601
|
60,027
|
60,205
|
59,910
|
59,855
|
58,951
|
58,904
|
58,550
|
58,720
|
58,481
|
58,792
|
57,276
|
57,238
|
56,288
|
56,300
|
58,721
|
58,614
|
58,227
|
57,971
|
57,830
|
57,849
|
54,870
|
54,607
|
54,441
|
54,441
|
54,246
|
53,998
|
53,705
|
53,489
|
53,283
|
14,799
|
14,811
|
14,771
|
14,759
|
15,103
|
15,392
|
15,380
|
23,058
|
23,022
|
23,027
|
23,375
|
|
総資産
|
-
|
46,367
|
40,504
|
67,697
|
67,354
|
66,524
|
67,266
|
66,883
|
66,901
|
64,281
|
64,605
|
65,505
|
66,207
|
65,004
|
64,419
|
64,824
|
64,698
|
66,244
|
65,037
|
65,612
|
62,890
|
62,407
|
63,812
|
61,116
|
61,867
|
59,810
|
59,208
|
60,971
|
59,920
|
58,970
|
58,611
|
59,746
|
32,105
|
31,083
|
30,513
|
31,889
|
31,568
|
31,593
|
31,220
|
39,127
|
38,361
|
38,293
|
38,509
|
|
短期借入金
|
-
|
2,827
|
10,393
|
8,983
|
8,516
|
8,189
|
1,704
|
1,658
|
1,615
|
1,614
|
1,617
|
1,816
|
1,615
|
1,570
|
1,570
|
1,567
|
1,567
|
1,565
|
1,560
|
1,535
|
2,010
|
6,082
|
8,354
|
8,354
|
35,058
|
35,695
|
36,933
|
38,071
|
5,400
|
4,000
|
5,100
|
5,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
97
|
89
|
81
|
81
|
|
一年内返済予定の長期借入金
|
-
|
1,728
|
-
|
-
|
8,316
|
-
|
-
|
-
|
1,549
|
-
|
-
|
-
|
1,682
|
-
|
-
|
-
|
1,553
|
-
|
-
|
-
|
1,503
|
-
|
-
|
-
|
27,162
|
-
|
-
|
-
|
1,404
|
1,400
|
1,400
|
1,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
-
|
9,641
|
14,944
|
14,703
|
14,234
|
12,863
|
6,709
|
7,441
|
8,385
|
6,407
|
7,099
|
7,478
|
7,859
|
6,724
|
6,660
|
7,253
|
7,417
|
6,836
|
6,446
|
7,145
|
6,379
|
9,783
|
12,901
|
13,554
|
40,098
|
39,941
|
40,709
|
42,433
|
8,711
|
8,926
|
10,131
|
11,467
|
5,387
|
4,464
|
4,026
|
4,783
|
4,257
|
4,407
|
4,368
|
4,976
|
4,428
|
4,015
|
4,115
|
|
長期借入金
|
-
|
7,777
|
532
|
27,478
|
27,417
|
27,237
|
34,088
|
32,698
|
31,805
|
31,413
|
31,020
|
30,628
|
30,235
|
29,843
|
29,450
|
29,060
|
28,668
|
28,278
|
27,888
|
27,525
|
27,158
|
26,795
|
26,433
|
26,071
|
2,000
|
2,000
|
2,000
|
2,000
|
26,400
|
26,050
|
25,700
|
25,350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
373
|
353
|
332
|
312
|
|
固定負債合計
|
-
|
25,094
|
15,586
|
41,987
|
41,779
|
41,180
|
48,029
|
45,539
|
44,390
|
43,609
|
43,171
|
42,689
|
41,989
|
41,487
|
40,974
|
38,491
|
37,938
|
37,665
|
37,232
|
36,800
|
36,326
|
35,891
|
35,467
|
35,141
|
10,872
|
10,705
|
10,730
|
10,670
|
35,120
|
34,588
|
34,178
|
33,729
|
7,774
|
7,670
|
7,597
|
7,540
|
7,433
|
7,595
|
7,570
|
11,007
|
10,897
|
10,857
|
11,088
|
|
総負債
|
-
|
34,736
|
30,530
|
56,690
|
56,013
|
54,044
|
54,738
|
52,981
|
52,776
|
50,017
|
50,270
|
50,168
|
49,848
|
48,212
|
47,634
|
45,745
|
45,355
|
44,501
|
43,679
|
43,945
|
42,705
|
45,675
|
48,368
|
48,696
|
50,970
|
50,647
|
51,440
|
53,104
|
43,832
|
43,514
|
44,309
|
45,196
|
13,162
|
12,135
|
11,624
|
12,324
|
11,690
|
12,003
|
11,939
|
15,984
|
15,325
|
14,873
|
15,203
|
|
資本金及び資本剰余金
|
-
|
33,082
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
13,229
|
10,935
|
10,935
|
20,935
|
20,935
|
20,935
|
20,935
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
10,442
|
|
利益剰余金
|
-
|
-21,398
|
-3,233
|
-2,251
|
-1,968
|
-837
|
-804
|
984
|
1,414
|
1,536
|
1,528
|
2,476
|
3,491
|
3,912
|
3,898
|
6,136
|
6,400
|
8,696
|
8,319
|
8,567
|
7,127
|
3,704
|
2,397
|
-593
|
-2,206
|
-3,957
|
-3,084
|
-3,015
|
-4,724
|
-5,362
|
-6,531
|
-6,312
|
8,591
|
8,571
|
8,511
|
9,254
|
9,492
|
9,194
|
8,886
|
11,205
|
11,097
|
11,421
|
11,350
|
|
株主資本
|
7,917
|
11,630
|
9,973
|
11,007
|
11,341
|
12,480
|
12,527
|
13,901
|
14,125
|
14,264
|
14,334
|
15,337
|
16,358
|
16,792
|
16,784
|
19,079
|
19,343
|
21,742
|
21,358
|
21,666
|
20,184
|
16,731
|
15,443
|
12,419
|
10,896
|
9,163
|
7,768
|
7,866
|
16,088
|
15,456
|
14,302
|
14,549
|
18,942
|
18,948
|
18,888
|
19,565
|
19,877
|
19,589
|
19,281
|
23,142
|
23,035
|
23,420
|
23,305
|
|
有利子負債合計
|
-
|
12,332
|
10,925
|
36,461
|
44,249
|
35,426
|
35,792
|
34,356
|
34,969
|
33,027
|
32,637
|
32,444
|
33,532
|
31,413
|
31,020
|
30,627
|
31,788
|
29,843
|
29,448
|
29,060
|
30,671
|
32,877
|
34,787
|
34,425
|
64,220
|
37,695
|
38,933
|
40,071
|
33,204
|
31,450
|
32,200
|
32,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
470
|
442
|
413
|
393
|
|
純有利子負債
|
-
|
6,979
|
8,470
|
33,483
|
41,274
|
32,520
|
32,206
|
30,953
|
31,420
|
31,024
|
30,470
|
30,018
|
30,735
|
27,747
|
27,155
|
26,354
|
27,197
|
26,011
|
26,314
|
25,831
|
28,099
|
30,274
|
31,304
|
31,082
|
59,464
|
34,365
|
35,960
|
36,466
|
29,643
|
28,692
|
29,526
|
29,479
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10,727
|
-10,917
|
-10,662
|
-10,834
|
|
DEレシオ(%)
|
-
|
106.04
|
109.55
|
331.25
|
390.17
|
283.86
|
285.72
|
247.15
|
247.57
|
231.54
|
227.69
|
211.54
|
204.99
|
187.07
|
184.82
|
160.53
|
164.34
|
137.26
|
137.88
|
134.13
|
151.96
|
196.5
|
225.26
|
277.2
|
589.39
|
411.38
|
501.2
|
509.42
|
206.39
|
203.48
|
225.14
|
220.29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.03
|
1.92
|
1.76
|
1.69
|