|
(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
|
-
|
6,283
|
6,567
|
7,233
|
7,261
|
7,232
|
7,104
|
8,520
|
8,667
|
8,324
|
9,766
|
9,820
|
9,753
|
9,542
|
10,826
|
10,766
|
11,152
|
10,854
|
10,115
|
11,079
|
12,061
|
12,003
|
12,472
|
14,448
|
3,990
|
14,497
|
13,874
|
14,252
|
3,683
|
14,569
|
16,544
|
17,409
|
4,665
|
16,785
|
16,989
|
17,457
|
2,297
|
19,278
|
19,008
|
20,346
|
21,904
|
21,205
|
21,890
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
19
|
19
|
19
|
19
|
19
|
16
|
14
|
14
|
13
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
606
|
|
現金 + 有価証券
|
-
|
6,283
|
6,567
|
7,233
|
7,261
|
7,232
|
7,104
|
8,520
|
8,667
|
8,324
|
9,766
|
9,820
|
9,753
|
9,542
|
10,826
|
10,766
|
11,152
|
10,854
|
10,115
|
11,079
|
12,061
|
12,003
|
12,472
|
14,448
|
3,990
|
14,517
|
13,893
|
14,271
|
3,702
|
14,588
|
16,563
|
17,425
|
4,679
|
16,799
|
17,002
|
17,468
|
2,297
|
19,278
|
19,008
|
20,346
|
21,904
|
21,205
|
22,496
|
|
売掛金
|
-
|
11,681
|
11,310
|
11,878
|
11,900
|
11,822
|
11,900
|
12,205
|
13,004
|
12,756
|
12,597
|
12,928
|
13,725
|
13,658
|
13,083
|
13,888
|
12,836
|
12,294
|
12,556
|
12,026
|
11,743
|
8,970
|
9,883
|
11,009
|
11,141
|
11,658
|
11,240
|
12,172
|
11,763
|
12,485
|
12,411
|
14,596
|
-
|
15,491
|
16,435
|
17,067
|
-
|
15,205
|
16,503
|
15,662
|
-
|
14,918
|
15,197
|
|
商品及び製品
|
-
|
3,429
|
3,254
|
3,230
|
3,399
|
3,067
|
2,999
|
2,934
|
2,989
|
2,872
|
2,953
|
3,109
|
3,431
|
3,290
|
3,539
|
3,423
|
3,409
|
3,398
|
3,310
|
3,360
|
3,191
|
3,013
|
2,871
|
2,694
|
2,943
|
3,432
|
3,574
|
3,640
|
3,891
|
4,027
|
4,391
|
4,208
|
4,343
|
4,553
|
4,742
|
4,872
|
4,945
|
4,739
|
4,826
|
4,830
|
5,206
|
4,955
|
5,159
|
|
流動資産合計
|
-
|
24,005
|
23,927
|
25,166
|
25,042
|
24,584
|
24,358
|
26,278
|
27,167
|
26,630
|
27,961
|
28,608
|
29,700
|
29,148
|
30,138
|
31,056
|
30,188
|
29,374
|
28,762
|
29,365
|
29,811
|
27,231
|
27,938
|
31,036
|
13,118
|
32,579
|
31,597
|
33,444
|
13,077
|
35,616
|
37,431
|
40,553
|
15,919
|
42,310
|
44,437
|
46,059
|
14,667
|
46,016
|
46,626
|
46,948
|
47,896
|
46,517
|
48,852
|
|
有形固定資産
|
-
|
12,079
|
12,291
|
12,088
|
12,069
|
11,973
|
11,622
|
11,486
|
11,986
|
12,029
|
12,144
|
12,285
|
12,464
|
12,351
|
12,394
|
12,931
|
12,954
|
13,373
|
13,493
|
13,673
|
13,613
|
13,304
|
13,209
|
12,953
|
5,622
|
13,822
|
14,103
|
14,008
|
5,524
|
14,203
|
14,379
|
14,174
|
5,391
|
14,687
|
15,327
|
15,128
|
5,387
|
15,437
|
15,730
|
15,090
|
14,915
|
14,706
|
14,693
|
|
投資有価証券
|
-
|
5,822
|
4,116
|
5,005
|
4,245
|
4,343
|
5,521
|
5,451
|
5,501
|
6,470
|
7,153
|
7,577
|
7,094
|
6,502
|
6,460
|
5,462
|
5,898
|
5,408
|
5,267
|
5,471
|
5,219
|
5,428
|
5,457
|
4,508
|
783
|
4,612
|
4,798
|
4,654
|
667
|
3,994
|
4,156
|
4,184
|
693
|
4,721
|
4,910
|
5,033
|
913
|
5,629
|
5,457
|
5,744
|
5,400
|
5,694
|
6,155
|
|
固定資産合計
|
-
|
20,296
|
18,912
|
19,318
|
18,621
|
18,622
|
19,619
|
19,483
|
20,074
|
21,394
|
22,200
|
22,757
|
22,399
|
21,876
|
22,169
|
20,773
|
21,260
|
21,242
|
21,237
|
21,629
|
21,435
|
21,182
|
21,304
|
20,436
|
13,953
|
21,768
|
21,724
|
21,227
|
13,508
|
20,829
|
21,148
|
20,930
|
13,519
|
21,918
|
22,938
|
22,830
|
18,015
|
23,706
|
23,924
|
23,345
|
22,957
|
22,887
|
23,217
|
|
総資産
|
-
|
44,301
|
42,839
|
44,484
|
43,664
|
43,207
|
43,977
|
45,761
|
47,242
|
48,025
|
50,162
|
51,365
|
52,100
|
51,025
|
52,308
|
51,829
|
51,449
|
50,617
|
50,000
|
50,995
|
51,246
|
48,413
|
49,242
|
51,472
|
27,071
|
54,347
|
53,321
|
54,672
|
26,585
|
56,445
|
58,580
|
61,484
|
29,438
|
64,228
|
67,376
|
68,889
|
32,682
|
69,722
|
70,551
|
70,294
|
70,853
|
69,405
|
72,069
|
|
買掛金
|
-
|
7,237
|
6,545
|
7,589
|
7,030
|
7,053
|
6,775
|
7,942
|
7,732
|
7,720
|
8,158
|
8,374
|
8,743
|
8,597
|
8,761
|
9,146
|
9,017
|
8,433
|
7,965
|
8,617
|
7,350
|
5,580
|
5,734
|
7,513
|
7,206
|
7,191
|
6,717
|
8,092
|
7,366
|
7,678
|
7,935
|
9,927
|
8,569
|
8,947
|
9,955
|
10,579
|
10,752
|
9,377
|
8,621
|
9,660
|
8,512
|
7,732
|
7,995
|
|
短期借入金
|
-
|
3,048
|
3,134
|
2,892
|
3,021
|
2,934
|
3,565
|
3,331
|
3,446
|
3,289
|
3,153
|
3,164
|
3,117
|
3,196
|
3,318
|
3,254
|
2,612
|
2,430
|
2,389
|
2,522
|
2,326
|
2,050
|
2,202
|
2,300
|
1,150
|
2,184
|
1,929
|
2,380
|
1,100
|
2,583
|
2,786
|
2,804
|
1,200
|
2,411
|
2,410
|
2,399
|
1,200
|
2,354
|
2,371
|
2,342
|
2,364
|
2,350
|
2,544
|
|
一年内返済予定の長期借入金
|
-
|
526
|
1,826
|
3,027
|
3,552
|
3,543
|
2,235
|
1,026
|
812
|
812
|
786
|
861
|
584
|
512
|
1,056
|
1,094
|
1,381
|
1,362
|
718
|
1,242
|
909
|
909
|
909
|
457
|
350
|
611
|
898
|
622
|
800
|
1,141
|
875
|
690
|
304
|
229
|
242
|
276
|
150
|
253
|
341
|
432
|
1,529
|
1,529
|
1,328
|
|
流動負債合計
|
-
|
13,445
|
13,953
|
15,968
|
16,214
|
15,818
|
15,114
|
14,842
|
15,111
|
14,305
|
14,767
|
14,783
|
15,659
|
15,053
|
16,477
|
16,353
|
15,934
|
15,087
|
13,840
|
15,020
|
13,721
|
11,121
|
11,530
|
13,289
|
7,353
|
13,324
|
12,571
|
14,100
|
7,627
|
14,900
|
15,279
|
17,255
|
8,048
|
16,595
|
17,531
|
18,350
|
9,465
|
16,682
|
16,285
|
17,159
|
17,740
|
16,362
|
17,425
|
|
長期借入金
|
-
|
4,862
|
3,398
|
2,137
|
1,505
|
1,401
|
1,896
|
3,319
|
3,053
|
3,095
|
3,037
|
2,955
|
2,762
|
2,712
|
2,065
|
1,924
|
1,527
|
1,499
|
1,885
|
1,251
|
1,538
|
1,514
|
1,500
|
1,438
|
1,435
|
1,668
|
1,497
|
1,530
|
1,065
|
718
|
826
|
947
|
2,027
|
2,093
|
1,999
|
1,863
|
1,850
|
1,843
|
1,635
|
1,528
|
421
|
414
|
407
|
|
固定負債合計
|
-
|
7,838
|
5,876
|
4,856
|
3,946
|
3,851
|
4,580
|
5,970
|
5,687
|
5,994
|
6,315
|
6,373
|
6,092
|
5,559
|
4,928
|
4,555
|
4,316
|
4,127
|
4,460
|
3,878
|
4,737
|
5,207
|
5,219
|
4,940
|
2,696
|
5,395
|
5,264
|
5,266
|
1,771
|
4,640
|
4,723
|
4,741
|
3,214
|
6,544
|
6,873
|
6,727
|
3,231
|
6,895
|
6,426
|
6,351
|
4,635
|
4,688
|
4,762
|
|
総負債
|
-
|
21,283
|
19,830
|
20,824
|
20,160
|
19,669
|
19,694
|
20,812
|
20,798
|
20,300
|
21,082
|
21,156
|
21,751
|
20,612
|
21,406
|
20,909
|
20,251
|
19,215
|
18,301
|
18,899
|
18,459
|
16,328
|
16,749
|
18,229
|
10,050
|
18,719
|
17,835
|
19,366
|
9,398
|
19,540
|
20,002
|
21,997
|
11,262
|
23,140
|
24,405
|
25,078
|
12,697
|
23,578
|
22,711
|
23,511
|
22,375
|
21,050
|
22,188
|
|
資本金及び資本剰余金
|
-
|
4,479
|
4,479
|
4,479
|
4,478
|
4,479
|
4,479
|
4,479
|
4,478
|
4,478
|
4,478
|
4,478
|
4,478
|
4,478
|
4,478
|
4,478
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,678
|
4,713
|
4,713
|
4,717
|
4,717
|
4,718
|
4,718
|
4,718
|
4,718
|
4,719
|
4,719
|
4,719
|
4,719
|
4,744
|
4,744
|
4,745
|
4,745
|
4,748
|
|
利益剰余金
|
-
|
12,410
|
13,226
|
13,680
|
14,124
|
14,524
|
15,203
|
15,965
|
16,560
|
17,162
|
17,853
|
18,408
|
18,740
|
19,430
|
20,030
|
20,727
|
21,093
|
21,430
|
22,124
|
22,577
|
23,272
|
22,931
|
23,183
|
24,517
|
11,245
|
25,705
|
25,962
|
26,026
|
11,975
|
26,734
|
27,223
|
27,920
|
13,031
|
29,812
|
30,527
|
30,718
|
14,306
|
31,993
|
32,576
|
33,354
|
33,745
|
34,684
|
35,892
|
|
株主資本
|
20,211
|
23,018
|
23,009
|
23,660
|
23,504
|
23,538
|
24,283
|
24,949
|
26,443
|
27,724
|
29,079
|
30,209
|
30,348
|
30,412
|
30,902
|
30,919
|
31,198
|
31,401
|
31,699
|
32,095
|
32,787
|
32,084
|
32,493
|
33,243
|
34,687
|
35,628
|
35,485
|
35,306
|
35,536
|
36,905
|
38,577
|
39,486
|
39,044
|
41,088
|
42,970
|
43,810
|
44,331
|
46,144
|
47,839
|
46,783
|
48,477
|
48,354
|
49,881
|
|
有利子負債合計
|
-
|
8,436
|
8,359
|
8,056
|
8,078
|
7,879
|
7,697
|
7,677
|
7,311
|
7,196
|
6,976
|
6,980
|
6,463
|
6,420
|
6,439
|
6,272
|
5,520
|
5,291
|
4,992
|
5,015
|
4,773
|
4,473
|
4,611
|
4,195
|
2,935
|
4,463
|
4,324
|
4,532
|
2,965
|
4,442
|
4,487
|
4,441
|
3,531
|
4,733
|
4,651
|
4,538
|
3,200
|
4,450
|
4,347
|
4,302
|
4,314
|
4,293
|
4,279
|
|
純有利子負債
|
-
|
2,154
|
1,791
|
822
|
816
|
646
|
593
|
-844
|
-1,356
|
-1,128
|
-2,790
|
-2,840
|
-3,290
|
-3,122
|
-4,387
|
-4,494
|
-5,632
|
-5,563
|
-5,123
|
-6,064
|
-7,288
|
-7,530
|
-7,861
|
-10,253
|
-1,055
|
-10,054
|
-9,569
|
-9,739
|
-737
|
-10,146
|
-12,076
|
-12,984
|
-1,148
|
-12,066
|
-12,351
|
-12,930
|
903
|
-14,828
|
-14,661
|
-16,044
|
-17,590
|
-16,912
|
-18,217
|
|
DEレシオ(%)
|
-
|
36.65
|
36.33
|
34.05
|
34.37
|
33.47
|
31.7
|
30.77
|
27.65
|
25.96
|
23.99
|
23.11
|
21.3
|
21.11
|
20.84
|
20.29
|
17.69
|
16.85
|
15.75
|
15.63
|
14.56
|
13.94
|
14.19
|
12.62
|
8.46
|
12.53
|
12.19
|
12.84
|
8.34
|
12.04
|
11.63
|
11.25
|
9.04
|
11.52
|
10.82
|
10.36
|
7.22
|
9.64
|
9.09
|
9.2
|
8.9
|
8.88
|
8.58
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
12,708
|
10,832
|
-
|
12,141
|
12,361
|