|
(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
|
2Q26
|
|
現金同等物
|
-
|
5,013
|
5,390
|
5,092
|
6,163
|
6,149
|
6,819
|
7,000
|
9,993
|
11,257
|
13,468
|
11,632
|
14,777
|
15,601
|
18,344
|
19,144
|
18,354
|
18,237
|
18,814
|
18,712
|
20,127
|
21,034
|
20,065
|
41,470
|
25,613
|
26,924
|
27,983
|
26,487
|
30,362
|
29,085
|
26,236
|
24,983
|
23,827
|
24,114
|
26,039
|
19,320
|
18,323
|
18,147
|
19,945
|
16,020
|
18,053
|
25,321
|
|
有価証券
|
-
|
5,991
|
5,996
|
996
|
2,518
|
2,531
|
2,524
|
2,511
|
3,600
|
2,000
|
2,000
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
11,004
|
11,386
|
6,088
|
8,681
|
8,680
|
9,343
|
9,511
|
13,593
|
13,257
|
15,468
|
13,632
|
14,777
|
15,601
|
18,344
|
19,144
|
18,354
|
18,237
|
18,814
|
18,712
|
20,127
|
21,034
|
20,065
|
41,470
|
25,613
|
26,924
|
27,983
|
26,487
|
30,362
|
29,085
|
26,236
|
24,983
|
23,827
|
24,114
|
26,039
|
19,320
|
18,323
|
18,147
|
19,945
|
16,020
|
18,053
|
25,321
|
|
売掛金
|
-
|
3,157
|
3,482
|
4,256
|
3,539
|
3,801
|
3,728
|
3,843
|
3,546
|
4,073
|
3,796
|
3,797
|
3,748
|
4,217
|
3,818
|
4,154
|
3,778
|
4,447
|
4,322
|
4,516
|
4,574
|
5,695
|
5,779
|
9,271
|
9,785
|
10,824
|
9,033
|
10,153
|
8,687
|
9,720
|
9,513
|
9,350
|
9,562
|
10,068
|
9,446
|
10,028
|
9,560
|
10,708
|
10,969
|
11,478
|
10,912
|
14,582
|
|
商品及び製品
|
-
|
12,187
|
12,601
|
13,678
|
12,256
|
13,593
|
12,737
|
13,287
|
11,899
|
13,379
|
12,244
|
12,824
|
12,081
|
13,469
|
12,257
|
12,907
|
11,594
|
13,032
|
13,482
|
13,617
|
12,285
|
13,427
|
12,963
|
56,467
|
55,048
|
57,352
|
57,224
|
56,469
|
50,514
|
52,860
|
53,890
|
57,329
|
53,918
|
59,526
|
58,952
|
58,675
|
52,840
|
54,272
|
52,248
|
53,926
|
52,741
|
57,080
|
|
流動資産合計
|
-
|
28,266
|
29,463
|
25,958
|
25,986
|
27,820
|
27,605
|
28,562
|
30,668
|
32,585
|
33,358
|
32,228
|
32,326
|
35,235
|
36,415
|
38,246
|
35,488
|
37,427
|
38,476
|
38,599
|
38,413
|
41,804
|
41,366
|
112,017
|
96,449
|
101,910
|
102,109
|
100,795
|
96,992
|
100,710
|
98,651
|
97,601
|
92,711
|
99,054
|
99,543
|
92,919
|
85,441
|
88,072
|
89,048
|
94,749
|
87,237
|
104,096
|
|
有形固定資産
|
-
|
40,290
|
40,854
|
40,653
|
39,972
|
39,978
|
40,395
|
40,071
|
39,647
|
39,576
|
39,257
|
41,388
|
41,407
|
41,285
|
41,227
|
41,350
|
44,088
|
46,565
|
48,781
|
49,241
|
49,037
|
49,326
|
51,415
|
161,516
|
181,551
|
203,351
|
197,505
|
201,758
|
201,292
|
197,914
|
199,514
|
198,820
|
197,999
|
200,665
|
201,548
|
200,001
|
194,618
|
196,108
|
201,960
|
186,789
|
185,189
|
179,214
|
|
投資有価証券
|
-
|
2,396
|
3,041
|
8,204
|
6,606
|
10,037
|
10,733
|
11,849
|
9,775
|
10,387
|
8,853
|
8,901
|
9,969
|
10,948
|
9,758
|
11,164
|
10,033
|
8,844
|
8,726
|
9,855
|
9,162
|
8,965
|
53,932
|
9,122
|
8,682
|
8,015
|
8,432
|
9,418
|
9,200
|
9,227
|
9,970
|
10,509
|
10,084
|
10,012
|
10,153
|
10,542
|
12,051
|
12,337
|
12,448
|
2,773
|
2,785
|
3,057
|
|
固定資産合計
|
-
|
50,123
|
51,410
|
56,173
|
54,353
|
57,944
|
59,002
|
59,368
|
56,668
|
57,139
|
55,363
|
57,488
|
58,517
|
59,349
|
58,148
|
59,728
|
61,581
|
63,509
|
65,596
|
67,952
|
67,194
|
67,267
|
116,728
|
241,757
|
256,929
|
277,431
|
272,495
|
278,067
|
274,777
|
270,367
|
271,921
|
271,451
|
269,214
|
270,789
|
271,163
|
269,417
|
265,280
|
266,715
|
272,475
|
249,612
|
247,407
|
249,586
|
|
総資産
|
-
|
78,390
|
80,874
|
82,132
|
80,340
|
85,764
|
86,607
|
87,931
|
87,336
|
89,725
|
88,722
|
89,717
|
90,843
|
94,585
|
94,563
|
97,975
|
97,069
|
100,936
|
104,073
|
106,552
|
105,608
|
109,072
|
158,095
|
353,774
|
353,379
|
379,342
|
374,605
|
378,862
|
371,769
|
371,078
|
370,572
|
369,052
|
361,925
|
369,843
|
370,707
|
362,337
|
350,721
|
354,787
|
361,523
|
344,362
|
334,645
|
353,683
|
|
短期借入金
|
-
|
2,800
|
2,000
|
2,000
|
800
|
3,200
|
3,500
|
3,600
|
2,300
|
300
|
300
|
300
|
-
|
-
|
-
|
-
|
-
|
1,600
|
2,200
|
5,000
|
3,800
|
1,600
|
45,240
|
101,840
|
104,530
|
104,880
|
54,900
|
54,700
|
56,100
|
43,550
|
38,000
|
40,000
|
40,100
|
38,250
|
37,250
|
36,500
|
34,000
|
38,300
|
9,000
|
19,000
|
28,800
|
29,789
|
|
一年内返済予定の長期借入金
|
-
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
375
|
250
|
125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,000
|
9,115
|
14,685
|
19,177
|
22,000
|
27,000
|
13,000
|
13,000
|
10,000
|
10,000
|
10,852
|
12,315
|
13,602
|
10,068
|
26,068
|
31,052
|
31,856
|
26,004
|
8,996
|
|
流動負債合計
|
-
|
13,729
|
13,159
|
13,592
|
10,750
|
15,353
|
14,753
|
14,778
|
11,986
|
12,746
|
11,557
|
11,659
|
10,657
|
12,271
|
11,805
|
11,958
|
10,527
|
14,139
|
15,515
|
16,094
|
14,653
|
15,920
|
60,243
|
187,946
|
179,535
|
190,175
|
143,973
|
145,589
|
147,061
|
119,967
|
113,457
|
113,672
|
108,703
|
112,709
|
109,888
|
108,129
|
96,908
|
116,985
|
97,017
|
119,054
|
120,491
|
120,106
|
|
長期借入金
|
-
|
1,500
|
1,250
|
1,125
|
1,000
|
875
|
750
|
625
|
500
|
375
|
250
|
125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
770
|
25,741
|
25,600
|
39,000
|
69,000
|
65,750
|
56,500
|
80,250
|
82,000
|
80,750
|
79,500
|
84,398
|
82,935
|
86,648
|
84,881
|
67,114
|
90,363
|
52,756
|
42,014
|
58,968
|
|
固定負債合計
|
-
|
6,590
|
6,895
|
6,772
|
6,685
|
6,421
|
6,304
|
6,124
|
6,046
|
6,048
|
5,486
|
5,451
|
5,595
|
5,839
|
5,437
|
7,535
|
7,550
|
7,540
|
7,553
|
7,834
|
7,849
|
8,177
|
9,427
|
76,370
|
82,794
|
96,006
|
125,362
|
124,667
|
117,304
|
140,547
|
142,182
|
138,978
|
136,651
|
136,893
|
135,457
|
138,516
|
137,002
|
118,935
|
142,348
|
104,258
|
92,686
|
107,601
|
|
総負債
|
-
|
20,319
|
20,055
|
20,364
|
17,435
|
21,774
|
21,058
|
20,902
|
18,032
|
18,795
|
17,044
|
17,110
|
16,252
|
18,110
|
17,242
|
19,493
|
18,077
|
21,679
|
23,069
|
23,929
|
22,502
|
24,098
|
69,670
|
264,316
|
262,330
|
286,181
|
269,336
|
270,256
|
264,366
|
260,515
|
255,640
|
252,650
|
245,355
|
249,602
|
245,346
|
246,646
|
233,911
|
235,921
|
239,365
|
223,312
|
213,178
|
227,707
|
|
資本金及び資本剰余金
|
-
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,065
|
13,068
|
13,056
|
13,056
|
13,056
|
13,044
|
13,044
|
13,044
|
13,044
|
12,738
|
12,736
|
12,736
|
12,736
|
12,736
|
12,736
|
12,736
|
12,736
|
12,736
|
12,736
|
13,428
|
17,774
|
17,774
|
17,774
|
17,774
|
17,774
|
17,774
|
17,775
|
|
利益剰余金
|
-
|
40,343
|
42,640
|
43,502
|
44,376
|
45,297
|
46,673
|
47,405
|
48,372
|
49,349
|
50,936
|
51,684
|
52,718
|
53,815
|
55,458
|
56,233
|
57,191
|
57,979
|
59,320
|
60,065
|
60,657
|
62,371
|
64,773
|
65,845
|
68,166
|
69,930
|
81,298
|
83,726
|
83,139
|
86,108
|
89,576
|
90,720
|
91,022
|
94,604
|
97,214
|
98,412
|
98,518
|
100,379
|
103,572
|
105,791
|
106,285
|
110,671
|
|
株主資本
|
49,812
|
58,070
|
60,819
|
61,767
|
62,905
|
63,990
|
65,549
|
67,028
|
69,303
|
70,929
|
71,678
|
72,606
|
74,590
|
76,474
|
77,321
|
78,481
|
78,991
|
79,256
|
81,003
|
82,623
|
83,105
|
84,973
|
88,424
|
89,457
|
91,048
|
93,160
|
105,268
|
108,606
|
107,403
|
110,563
|
114,932
|
116,402
|
116,570
|
120,240
|
125,360
|
115,691
|
116,810
|
118,866
|
122,158
|
121,049
|
121,467
|
125,975
|
|
有利子負債合計
|
-
|
4,800
|
3,750
|
3,625
|
2,300
|
4,575
|
4,750
|
4,725
|
3,300
|
1,175
|
1,050
|
925
|
500
|
375
|
250
|
125
|
-
|
1,600
|
2,200
|
5,000
|
3,800
|
1,600
|
46,010
|
136,581
|
139,245
|
158,565
|
143,077
|
142,450
|
139,600
|
136,800
|
133,000
|
130,750
|
129,600
|
133,500
|
132,500
|
136,750
|
128,949
|
131,482
|
130,415
|
103,612
|
96,818
|
97,753
|
|
純有利子負債
|
-
|
-6,204
|
-7,636
|
-2,463
|
-6,381
|
-4,105
|
-4,593
|
-4,786
|
-10,293
|
-12,082
|
-14,418
|
-12,707
|
-14,277
|
-15,226
|
-18,094
|
-19,019
|
-
|
-16,637
|
-16,614
|
-13,712
|
-16,327
|
-19,434
|
25,945
|
95,111
|
113,632
|
131,641
|
115,094
|
115,963
|
109,238
|
107,715
|
106,764
|
105,767
|
105,773
|
109,386
|
106,461
|
117,430
|
110,626
|
113,335
|
110,470
|
87,592
|
78,765
|
72,432
|
|
DEレシオ(%)
|
-
|
8.27
|
6.17
|
5.87
|
3.66
|
7.15
|
7.25
|
7.05
|
4.76
|
1.66
|
1.46
|
1.27
|
0.67
|
0.49
|
0.32
|
0.16
|
-
|
2.02
|
2.72
|
6.05
|
4.57
|
1.88
|
52.03
|
152.68
|
152.94
|
170.21
|
135.92
|
131.16
|
129.98
|
123.73
|
115.72
|
112.33
|
111.18
|
111.03
|
105.7
|
118.2
|
110.39
|
110.61
|
106.76
|
85.6
|
79.71
|
77.6
|