|
(単位:十億円)
|
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
|
-
|
41
|
36
|
52
|
32
|
34
|
34
|
42
|
35
|
36
|
41
|
44
|
52
|
54
|
58
|
57
|
52
|
56
|
58
|
68
|
49
|
48
|
56
|
92
|
74
|
63
|
48
|
77
|
57
|
68
|
55
|
59
|
47
|
50
|
50
|
59
|
55
|
60
|
72
|
72
|
58
|
62
|
33
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
8
|
|
現金 + 有価証券
|
-
|
41
|
36
|
52
|
32
|
34
|
34
|
42
|
35
|
36
|
41
|
44
|
52
|
54
|
58
|
57
|
52
|
56
|
58
|
68
|
49
|
48
|
56
|
92
|
74
|
63
|
48
|
77
|
57
|
68
|
55
|
59
|
47
|
50
|
50
|
59
|
55
|
60
|
72
|
72
|
68
|
62
|
41
|
|
売掛金
|
-
|
53
|
50
|
66
|
59
|
54
|
51
|
66
|
57
|
57
|
53
|
67
|
46
|
54
|
53
|
63
|
63
|
61
|
73
|
69
|
60
|
77
|
59
|
84
|
73
|
73
|
62
|
88
|
-
|
75
|
63
|
92
|
-
|
79
|
68
|
95
|
-
|
86
|
84
|
98
|
-
|
93
|
91
|
|
商品及び製品
|
-
|
314
|
325
|
419
|
356
|
357
|
329
|
421
|
373
|
419
|
382
|
420
|
373
|
389
|
360
|
408
|
379
|
392
|
370
|
417
|
384
|
395
|
382
|
404
|
369
|
414
|
369
|
388
|
356
|
377
|
359
|
382
|
338
|
379
|
362
|
391
|
351
|
390
|
379
|
397
|
337
|
386
|
370
|
|
流動資産合計
|
-
|
468
|
467
|
598
|
500
|
490
|
470
|
582
|
518
|
558
|
529
|
590
|
539
|
545
|
526
|
581
|
558
|
559
|
561
|
609
|
545
|
565
|
545
|
687
|
615
|
653
|
591
|
678
|
621
|
662
|
607
|
687
|
614
|
683
|
627
|
721
|
637
|
713
|
674
|
732
|
655
|
722
|
657
|
|
有形固定資産
|
-
|
447
|
444
|
437
|
439
|
437
|
437
|
436
|
432
|
428
|
426
|
428
|
428
|
426
|
425
|
424
|
421
|
430
|
427
|
425
|
421
|
422
|
412
|
430
|
429
|
433
|
433
|
434
|
437
|
437
|
438
|
440
|
440
|
444
|
443
|
443
|
439
|
441
|
442
|
447
|
455
|
456
|
461
|
|
投資有価証券
|
-
|
6
|
-
|
-
|
4
|
-
|
-
|
-
|
5
|
-
|
-
|
-
|
9
|
-
|
-
|
-
|
9
|
-
|
-
|
-
|
5
|
-
|
-
|
-
|
7
|
-
|
-
|
-
|
10
|
-
|
-
|
-
|
14
|
-
|
-
|
-
|
15
|
-
|
-
|
-
|
15
|
-
|
-
|
|
固定資産合計
|
-
|
654
|
653
|
648
|
646
|
642
|
642
|
640
|
641
|
636
|
633
|
637
|
637
|
639
|
635
|
631
|
626
|
631
|
626
|
624
|
618
|
619
|
607
|
631
|
638
|
655
|
658
|
654
|
650
|
656
|
651
|
649
|
657
|
656
|
654
|
653
|
652
|
656
|
657
|
658
|
670
|
675
|
677
|
|
総資産
|
-
|
1,122
|
1,121
|
1,246
|
1,147
|
1,132
|
1,112
|
1,223
|
1,159
|
1,194
|
1,162
|
1,227
|
1,176
|
1,184
|
1,161
|
1,212
|
1,184
|
1,190
|
1,187
|
1,233
|
1,163
|
1,185
|
1,152
|
1,317
|
1,253
|
1,308
|
1,249
|
1,332
|
1,272
|
1,318
|
1,258
|
1,337
|
1,271
|
1,339
|
1,281
|
1,374
|
1,289
|
1,369
|
1,331
|
1,390
|
1,325
|
1,397
|
1,334
|
|
買掛金
|
-
|
90
|
70
|
165
|
80
|
75
|
88
|
154
|
82
|
118
|
95
|
149
|
99
|
129
|
105
|
163
|
114
|
126
|
124
|
153
|
103
|
133
|
110
|
153
|
107
|
129
|
74
|
119
|
95
|
111
|
71
|
133
|
91
|
125
|
83
|
139
|
99
|
155
|
82
|
138
|
85
|
155
|
99
|
|
短期借入金
|
-
|
78
|
83
|
106
|
68
|
89
|
37
|
86
|
77
|
106
|
83
|
105
|
85
|
83
|
81
|
75
|
96
|
169
|
142
|
104
|
54
|
76
|
45
|
90
|
44
|
97
|
80
|
108
|
61
|
117
|
123
|
111
|
123
|
172
|
147
|
179
|
132
|
162
|
181
|
179
|
150
|
177
|
173
|
|
一年内返済予定の長期借入金
|
-
|
53
|
57
|
56
|
59
|
57
|
58
|
57
|
58
|
53
|
51
|
45
|
45
|
41
|
43
|
41
|
41
|
41
|
42
|
51
|
53
|
50
|
51
|
50
|
51
|
49
|
51
|
49
|
50
|
49
|
51
|
58
|
55
|
54
|
60
|
59
|
60
|
52
|
53
|
48
|
50
|
48
|
51
|
|
流動負債合計
|
-
|
320
|
296
|
417
|
297
|
301
|
266
|
372
|
301
|
351
|
309
|
375
|
307
|
432
|
405
|
454
|
437
|
418
|
398
|
395
|
299
|
357
|
314
|
442
|
357
|
459
|
383
|
463
|
392
|
465
|
419
|
476
|
439
|
522
|
458
|
549
|
462
|
546
|
491
|
547
|
469
|
557
|
489
|
|
長期借入金
|
-
|
111
|
104
|
95
|
105
|
94
|
95
|
83
|
86
|
77
|
82
|
75
|
89
|
82
|
87
|
78
|
66
|
58
|
65
|
97
|
124
|
112
|
118
|
119
|
123
|
112
|
117
|
106
|
111
|
101
|
107
|
138
|
125
|
115
|
115
|
103
|
108
|
103
|
116
|
105
|
110
|
99
|
102
|
|
固定負債合計
|
-
|
293
|
286
|
276
|
292
|
281
|
281
|
270
|
273
|
263
|
268
|
260
|
280
|
172
|
176
|
168
|
156
|
152
|
158
|
191
|
220
|
208
|
214
|
216
|
223
|
206
|
210
|
198
|
204
|
194
|
200
|
232
|
220
|
210
|
213
|
201
|
203
|
198
|
212
|
202
|
210
|
201
|
204
|
|
総負債
|
-
|
613
|
582
|
693
|
589
|
582
|
547
|
642
|
574
|
614
|
576
|
635
|
587
|
604
|
582
|
622
|
592
|
570
|
556
|
586
|
518
|
565
|
527
|
658
|
580
|
665
|
593
|
660
|
595
|
659
|
620
|
708
|
659
|
732
|
671
|
750
|
665
|
744
|
702
|
749
|
680
|
758
|
693
|
|
資本金及び資本剰余金
|
-
|
142
|
144
|
144
|
144
|
144
|
144
|
144
|
145
|
145
|
156
|
156
|
156
|
156
|
150
|
150
|
150
|
156
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
152
|
152
|
152
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
146
|
|
利益剰余金
|
-
|
432
|
440
|
454
|
458
|
450
|
463
|
477
|
481
|
475
|
487
|
502
|
500
|
492
|
491
|
502
|
504
|
498
|
508
|
518
|
518
|
525
|
530
|
552
|
561
|
532
|
544
|
562
|
565
|
564
|
567
|
580
|
582
|
583
|
586
|
600
|
597
|
598
|
601
|
613
|
615
|
615
|
620
|
|
株主資本
|
553
|
509
|
539
|
553
|
558
|
550
|
565
|
581
|
586
|
580
|
586
|
592
|
589
|
580
|
579
|
591
|
592
|
619
|
631
|
647
|
645
|
620
|
625
|
659
|
673
|
643
|
656
|
672
|
676
|
659
|
638
|
629
|
612
|
606
|
609
|
624
|
624
|
625
|
628
|
641
|
645
|
639
|
641
|
|
有利子負債合計
|
-
|
242
|
245
|
257
|
232
|
240
|
190
|
226
|
221
|
236
|
216
|
224
|
218
|
206
|
211
|
195
|
204
|
268
|
249
|
252
|
231
|
239
|
213
|
258
|
218
|
258
|
248
|
263
|
222
|
267
|
281
|
307
|
303
|
341
|
322
|
341
|
299
|
317
|
350
|
332
|
310
|
324
|
327
|
|
純有利子負債
|
-
|
201
|
208
|
205
|
200
|
206
|
155
|
184
|
185
|
200
|
175
|
181
|
166
|
152
|
153
|
138
|
152
|
212
|
191
|
184
|
182
|
191
|
157
|
166
|
144
|
196
|
200
|
186
|
165
|
200
|
225
|
248
|
255
|
291
|
272
|
282
|
244
|
257
|
278
|
260
|
242
|
263
|
286
|
|
DEレシオ(%)
|
-
|
47.5
|
45.4
|
46.43
|
41.61
|
43.63
|
33.59
|
38.89
|
37.71
|
40.77
|
36.84
|
37.93
|
37.09
|
35.43
|
36.4
|
33.0
|
34.4
|
43.28
|
39.43
|
38.9
|
35.79
|
38.49
|
34.13
|
39.13
|
32.49
|
40.14
|
37.78
|
39.07
|
32.85
|
40.53
|
43.94
|
48.87
|
49.47
|
56.22
|
52.88
|
54.66
|
47.96
|
50.68
|
55.68
|
51.88
|
48.07
|
50.78
|
50.98
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|