|
(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
|
-
|
4,879
|
5,970
|
6,488
|
5,952
|
5,893
|
5,372
|
5,251
|
5,837
|
5,479
|
5,326
|
6,624
|
5,338
|
6,825
|
7,022
|
6,222
|
6,162
|
5,665
|
5,309
|
6,736
|
5,980
|
6,112
|
5,702
|
6,646
|
6,690
|
7,985
|
6,350
|
6,940
|
7,175
|
7,042
|
6,946
|
7,106
|
7,823
|
8,595
|
8,038
|
10,559
|
11,815
|
9,509
|
12,402
|
10,782
|
9,557
|
8,985
|
8,493
|
|
現金 + 有価証券
|
-
|
4,879
|
5,970
|
6,488
|
5,952
|
5,893
|
5,372
|
5,251
|
5,837
|
5,479
|
5,326
|
6,624
|
5,338
|
6,825
|
7,022
|
6,222
|
6,162
|
5,665
|
5,309
|
6,736
|
5,980
|
6,112
|
5,702
|
6,646
|
6,690
|
7,985
|
6,350
|
6,940
|
7,175
|
7,042
|
6,946
|
7,106
|
7,823
|
8,595
|
8,038
|
10,559
|
11,815
|
9,509
|
12,402
|
10,782
|
9,557
|
8,985
|
8,493
|
|
売掛金
|
-
|
2,709
|
2,715
|
2,618
|
2,901
|
2,768
|
2,756
|
2,676
|
2,807
|
2,751
|
2,920
|
2,945
|
3,238
|
3,290
|
3,339
|
3,424
|
3,931
|
3,669
|
3,629
|
3,219
|
3,084
|
3,173
|
3,010
|
3,193
|
3,284
|
3,036
|
3,328
|
3,153
|
-
|
3,464
|
3,524
|
3,570
|
-
|
3,463
|
3,766
|
3,779
|
-
|
3,969
|
3,612
|
3,806
|
-
|
3,874
|
4,043
|
|
商品及び製品
|
-
|
154
|
149
|
155
|
150
|
150
|
143
|
146
|
137
|
74
|
72
|
76
|
40
|
42
|
45
|
48
|
51
|
57
|
46
|
64
|
48
|
75
|
59
|
70
|
79
|
80
|
80
|
72
|
72
|
71
|
77
|
85
|
63
|
74
|
101
|
123
|
29
|
29
|
28
|
26
|
18
|
19
|
23
|
|
流動資産合計
|
-
|
17,705
|
18,075
|
16,696
|
17,949
|
17,616
|
17,630
|
18,731
|
16,042
|
15,481
|
18,639
|
18,472
|
17,866
|
15,121
|
14,708
|
17,514
|
19,517
|
20,795
|
18,578
|
15,906
|
18,157
|
15,860
|
15,280
|
17,801
|
14,987
|
14,961
|
16,926
|
17,152
|
18,593
|
16,968
|
17,058
|
17,449
|
18,279
|
17,588
|
17,369
|
19,809
|
20,125
|
18,137
|
22,399
|
21,157
|
20,677
|
20,303
|
19,848
|
|
有形固定資産
|
-
|
9,028
|
9,846
|
9,897
|
10,421
|
10,393
|
10,404
|
10,419
|
10,359
|
12,622
|
12,694
|
13,116
|
12,981
|
15,602
|
15,516
|
15,420
|
15,333
|
15,304
|
15,583
|
15,515
|
14,887
|
15,129
|
15,988
|
15,848
|
15,704
|
15,707
|
15,766
|
15,759
|
15,635
|
15,628
|
15,590
|
15,585
|
15,462
|
17,021
|
17,380
|
17,467
|
15,212
|
15,193
|
15,307
|
15,246
|
15,229
|
15,790
|
15,879
|
|
投資有価証券
|
-
|
640
|
-
|
-
|
729
|
-
|
-
|
-
|
764
|
-
|
-
|
-
|
770
|
-
|
-
|
-
|
731
|
-
|
-
|
-
|
849
|
-
|
-
|
-
|
1,030
|
-
|
-
|
-
|
1,225
|
-
|
-
|
-
|
1,383
|
-
|
-
|
-
|
1,835
|
-
|
-
|
-
|
1,791
|
-
|
-
|
|
固定資産合計
|
-
|
11,715
|
12,160
|
12,206
|
12,756
|
12,721
|
12,738
|
12,899
|
12,828
|
15,051
|
15,117
|
15,514
|
15,305
|
17,985
|
17,947
|
17,716
|
17,640
|
17,697
|
19,712
|
19,431
|
18,931
|
19,992
|
20,348
|
20,293
|
20,390
|
20,262
|
20,433
|
20,568
|
21,126
|
20,962
|
20,956
|
20,981
|
20,961
|
22,488
|
22,839
|
22,971
|
21,057
|
21,045
|
19,418
|
19,723
|
19,674
|
20,351
|
20,509
|
|
総資産
|
-
|
29,420
|
30,236
|
28,902
|
30,705
|
30,337
|
30,368
|
31,630
|
28,870
|
30,533
|
33,756
|
33,986
|
33,171
|
33,106
|
32,656
|
35,229
|
37,157
|
38,491
|
38,290
|
35,337
|
37,088
|
35,852
|
35,628
|
38,094
|
35,377
|
35,223
|
37,360
|
37,720
|
39,719
|
37,930
|
38,014
|
38,430
|
39,240
|
40,076
|
40,208
|
42,780
|
41,183
|
39,182
|
41,818
|
40,879
|
40,351
|
40,653
|
40,356
|
|
買掛金
|
-
|
1,396
|
1,551
|
1,523
|
1,626
|
1,674
|
1,721
|
1,820
|
1,803
|
1,626
|
1,697
|
1,942
|
1,899
|
1,725
|
1,718
|
1,985
|
2,541
|
2,177
|
2,130
|
1,917
|
1,973
|
1,551
|
1,595
|
1,859
|
1,960
|
1,770
|
1,886
|
2,013
|
2,147
|
2,133
|
2,129
|
2,050
|
2,181
|
2,097
|
2,003
|
2,168
|
2,757
|
2,484
|
2,210
|
2,613
|
2,730
|
1,408
|
1,495
|
|
短期借入金
|
-
|
3,300
|
3,820
|
3,090
|
3,800
|
3,860
|
3,560
|
5,080
|
901
|
2,160
|
4,620
|
4,900
|
3,600
|
1,260
|
1,160
|
4,000
|
2,500
|
3,700
|
4,240
|
1,460
|
2,900
|
1,800
|
1,920
|
4,602
|
500
|
1,000
|
2,460
|
2,980
|
3,200
|
1,850
|
1,310
|
2,370
|
1,800
|
2,260
|
360
|
4,100
|
600
|
-
|
2,700
|
2,000
|
1,700
|
2,900
|
2,100
|
|
一年内返済予定の長期借入金
|
-
|
2,620
|
2,479
|
2,318
|
2,471
|
2,467
|
2,472
|
2,430
|
2,526
|
2,463
|
2,545
|
2,446
|
2,639
|
2,682
|
2,594
|
2,431
|
2,936
|
3,096
|
2,912
|
2,805
|
3,017
|
3,107
|
2,945
|
2,793
|
2,918
|
2,767
|
2,879
|
2,749
|
2,911
|
2,781
|
2,864
|
2,839
|
2,964
|
2,897
|
3,176
|
2,921
|
2,963
|
2,892
|
2,885
|
2,752
|
2,635
|
2,576
|
2,692
|
|
流動負債合計
|
-
|
10,572
|
11,050
|
10,048
|
11,138
|
10,757
|
10,616
|
12,073
|
8,224
|
9,076
|
11,827
|
12,164
|
10,895
|
8,773
|
8,660
|
11,694
|
11,675
|
12,253
|
12,437
|
9,574
|
11,205
|
9,693
|
9,745
|
12,670
|
8,746
|
8,899
|
10,428
|
11,018
|
12,227
|
10,500
|
10,056
|
10,923
|
10,882
|
10,916
|
9,441
|
13,421
|
10,696
|
9,039
|
11,261
|
10,573
|
10,588
|
10,727
|
9,976
|
|
長期借入金
|
-
|
4,570
|
4,308
|
3,807
|
4,495
|
4,442
|
4,562
|
4,263
|
4,951
|
5,833
|
6,102
|
5,602
|
6,233
|
7,876
|
7,260
|
6,726
|
8,493
|
8,944
|
8,363
|
7,833
|
8,289
|
8,512
|
7,790
|
7,202
|
7,729
|
7,104
|
7,356
|
6,777
|
7,303
|
6,678
|
7,114
|
6,424
|
6,982
|
7,583
|
8,827
|
8,179
|
7,956
|
7,278
|
7,624
|
7,007
|
6,306
|
6,089
|
6,309
|
|
固定負債合計
|
-
|
6,225
|
5,943
|
5,395
|
6,018
|
5,914
|
5,998
|
5,789
|
6,550
|
7,394
|
7,673
|
7,146
|
7,792
|
9,426
|
8,740
|
8,191
|
9,937
|
10,411
|
9,783
|
9,241
|
9,659
|
10,015
|
9,544
|
8,902
|
9,423
|
8,830
|
9,177
|
8,651
|
9,199
|
8,559
|
8,890
|
8,241
|
8,686
|
9,327
|
10,500
|
9,945
|
9,680
|
9,115
|
9,386
|
8,891
|
8,113
|
8,019
|
8,198
|
|
総負債
|
-
|
16,797
|
16,993
|
15,443
|
17,156
|
16,671
|
16,613
|
17,862
|
14,774
|
16,470
|
19,501
|
19,310
|
18,687
|
18,198
|
17,400
|
19,885
|
21,611
|
22,664
|
22,220
|
18,815
|
20,863
|
19,708
|
19,289
|
21,573
|
18,169
|
17,729
|
19,605
|
19,670
|
21,426
|
19,059
|
18,946
|
19,164
|
19,568
|
20,244
|
19,941
|
23,366
|
20,376
|
18,154
|
20,647
|
19,463
|
18,701
|
18,746
|
18,174
|
|
資本金及び資本剰余金
|
-
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,661
|
3,556
|
3,556
|
3,556
|
3,556
|
3,556
|
3,556
|
3,502
|
3,502
|
3,502
|
3,502
|
3,502
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
3,482
|
|
利益剰余金
|
-
|
8,773
|
9,402
|
9,607
|
9,722
|
9,858
|
9,982
|
10,004
|
10,344
|
10,318
|
10,467
|
10,740
|
10,714
|
11,148
|
11,506
|
11,631
|
11,854
|
12,128
|
12,362
|
12,927
|
12,704
|
12,643
|
12,837
|
13,009
|
13,601
|
13,959
|
14,213
|
14,527
|
14,807
|
15,441
|
15,672
|
15,800
|
16,326
|
16,535
|
16,937
|
16,049
|
17,425
|
17,603
|
17,726
|
17,995
|
18,193
|
18,502
|
18,759
|
|
株主資本
|
12,087
|
12,623
|
13,243
|
13,460
|
13,548
|
13,666
|
13,755
|
13,768
|
14,097
|
14,063
|
14,255
|
14,676
|
14,484
|
14,908
|
15,255
|
15,344
|
15,545
|
15,827
|
16,069
|
16,522
|
16,225
|
16,144
|
16,339
|
16,521
|
17,207
|
17,494
|
17,754
|
18,050
|
18,292
|
18,871
|
19,067
|
19,265
|
19,672
|
19,832
|
20,266
|
19,413
|
20,806
|
21,028
|
21,170
|
21,416
|
21,650
|
21,907
|
22,182
|
|
有利子負債合計
|
-
|
10,490
|
10,608
|
9,215
|
10,766
|
10,769
|
10,594
|
11,774
|
8,379
|
10,456
|
13,267
|
12,948
|
12,472
|
11,818
|
11,014
|
13,157
|
13,930
|
15,740
|
15,514
|
12,099
|
14,206
|
13,420
|
12,655
|
14,597
|
11,147
|
10,871
|
12,695
|
12,507
|
13,414
|
11,308
|
11,289
|
11,633
|
11,745
|
12,740
|
12,363
|
15,200
|
11,519
|
10,170
|
13,209
|
11,758
|
10,641
|
11,565
|
11,101
|
|
純有利子負債
|
-
|
5,611
|
4,638
|
2,726
|
4,814
|
4,876
|
5,222
|
6,523
|
2,543
|
4,977
|
7,941
|
6,323
|
7,134
|
4,993
|
3,992
|
6,935
|
7,768
|
10,075
|
10,206
|
5,363
|
8,226
|
7,308
|
6,954
|
7,951
|
4,457
|
2,886
|
6,345
|
5,567
|
6,239
|
4,266
|
4,343
|
4,528
|
3,922
|
4,145
|
4,325
|
4,641
|
-297
|
660
|
807
|
976
|
1,083
|
2,580
|
2,609
|
|
DEレシオ(%)
|
-
|
83.11
|
80.1
|
68.46
|
79.47
|
78.8
|
77.02
|
85.51
|
59.44
|
74.35
|
93.07
|
88.22
|
86.11
|
79.28
|
72.2
|
85.75
|
89.61
|
99.45
|
96.55
|
73.23
|
87.56
|
83.12
|
77.45
|
88.35
|
64.78
|
62.14
|
71.51
|
69.29
|
73.33
|
59.92
|
59.21
|
60.38
|
59.71
|
64.24
|
61.01
|
78.3
|
55.36
|
48.36
|
62.39
|
54.9
|
49.15
|
52.79
|
50.05
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|