|
(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
|
-
|
19,433
|
19,607
|
27,681
|
18,297
|
19,979
|
19,926
|
28,913
|
24,613
|
24,428
|
30,466
|
33,843
|
32,617
|
31,504
|
30,990
|
31,329
|
33,694
|
31,698
|
27,280
|
37,024
|
32,799
|
30,787
|
31,430
|
41,268
|
36,481
|
37,141
|
36,856
|
43,789
|
39,381
|
39,812
|
39,895
|
48,021
|
42,897
|
44,104
|
52,140
|
56,098
|
56,666
|
53,368
|
47,610
|
55,169
|
50,704
|
49,274
|
46,008
|
|
有価証券
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
19,434
|
19,607
|
27,681
|
18,297
|
19,979
|
19,926
|
28,913
|
24,613
|
24,428
|
30,466
|
33,843
|
32,617
|
31,504
|
30,990
|
31,329
|
33,694
|
31,698
|
27,280
|
37,024
|
32,799
|
30,787
|
31,430
|
41,268
|
36,481
|
37,141
|
36,856
|
43,789
|
39,381
|
39,812
|
39,895
|
48,021
|
42,897
|
44,104
|
52,140
|
56,098
|
56,666
|
53,368
|
47,610
|
55,169
|
50,704
|
49,274
|
46,008
|
|
売掛金
|
-
|
82,400
|
82,741
|
90,145
|
83,213
|
81,969
|
82,716
|
90,311
|
83,067
|
82,072
|
87,743
|
89,417
|
74,292
|
74,211
|
74,145
|
78,061
|
73,610
|
72,461
|
72,958
|
75,162
|
67,334
|
62,157
|
61,007
|
66,983
|
64,202
|
71,046
|
70,773
|
77,312
|
73,038
|
74,937
|
76,359
|
76,983
|
70,230
|
65,770
|
68,070
|
68,358
|
63,353
|
61,316
|
61,588
|
63,528
|
59,541
|
58,504
|
57,773
|
|
商品及び製品
|
-
|
13,415
|
14,021
|
14,292
|
14,345
|
14,998
|
14,105
|
13,101
|
12,723
|
12,722
|
12,620
|
13,396
|
13,230
|
14,282
|
15,215
|
16,125
|
15,784
|
15,978
|
14,509
|
14,421
|
13,564
|
13,809
|
12,654
|
12,350
|
11,558
|
11,433
|
13,043
|
15,840
|
18,045
|
20,061
|
21,003
|
19,262
|
17,399
|
15,732
|
13,992
|
14,369
|
13,835
|
14,175
|
14,197
|
14,434
|
14,030
|
14,144
|
14,716
|
|
流動資産合計
|
-
|
123,378
|
123,724
|
139,493
|
122,986
|
124,708
|
125,144
|
140,018
|
127,838
|
126,877
|
139,328
|
144,957
|
140,819
|
139,231
|
141,013
|
147,337
|
145,419
|
142,559
|
137,479
|
153,005
|
138,383
|
130,022
|
127,010
|
145,755
|
134,703
|
137,045
|
139,145
|
159,786
|
153,708
|
160,448
|
164,996
|
174,806
|
155,605
|
150,923
|
161,214
|
167,623
|
162,167
|
157,229
|
149,049
|
163,419
|
149,625
|
145,925
|
144,027
|
|
有形固定資産
|
-
|
48,672
|
48,475
|
48,604
|
49,062
|
49,318
|
49,534
|
51,872
|
51,907
|
52,508
|
53,024
|
53,131
|
53,109
|
54,873
|
55,665
|
57,319
|
59,169
|
59,772
|
59,902
|
60,188
|
60,563
|
61,315
|
61,559
|
60,962
|
60,708
|
60,291
|
60,203
|
60,233
|
60,075
|
60,326
|
59,883
|
59,565
|
59,303
|
59,084
|
59,633
|
59,980
|
60,693
|
61,255
|
61,215
|
61,361
|
61,359
|
61,100
|
60,983
|
|
投資有価証券
|
-
|
3,950
|
3,949
|
4,159
|
3,982
|
3,894
|
4,449
|
5,158
|
5,473
|
6,016
|
6,312
|
6,836
|
6,338
|
6,219
|
5,473
|
5,011
|
5,171
|
4,846
|
4,826
|
4,800
|
4,112
|
4,363
|
4,980
|
5,031
|
5,249
|
4,964
|
5,259
|
5,122
|
4,796
|
4,796
|
4,865
|
4,874
|
3,999
|
4,323
|
4,388
|
4,244
|
4,832
|
4,809
|
4,836
|
4,506
|
4,454
|
4,549
|
4,855
|
|
固定資産合計
|
-
|
59,424
|
59,520
|
59,694
|
59,945
|
60,085
|
60,907
|
62,011
|
62,441
|
63,511
|
64,393
|
65,168
|
64,637
|
66,448
|
66,571
|
67,781
|
69,733
|
70,190
|
70,309
|
70,413
|
70,219
|
71,094
|
71,874
|
71,295
|
71,585
|
70,965
|
71,614
|
71,341
|
71,223
|
71,445
|
71,063
|
70,699
|
69,802
|
70,091
|
70,733
|
70,561
|
72,397
|
73,311
|
73,083
|
72,693
|
73,342
|
73,076
|
73,155
|
|
総資産
|
-
|
182,803
|
183,245
|
199,187
|
182,931
|
184,794
|
186,051
|
202,030
|
190,279
|
190,389
|
203,721
|
210,126
|
205,456
|
205,679
|
207,585
|
215,119
|
215,152
|
212,749
|
207,788
|
223,418
|
208,602
|
201,117
|
198,885
|
217,050
|
206,288
|
208,011
|
210,759
|
231,127
|
224,932
|
231,894
|
236,059
|
245,505
|
225,408
|
221,014
|
231,948
|
238,184
|
234,564
|
230,541
|
222,133
|
236,112
|
222,968
|
219,001
|
217,182
|
|
買掛金
|
-
|
52,823
|
50,618
|
53,543
|
50,440
|
50,869
|
50,775
|
54,323
|
51,024
|
51,257
|
63,082
|
56,943
|
54,980
|
54,657
|
53,976
|
57,251
|
54,982
|
55,683
|
55,456
|
56,805
|
49,706
|
46,549
|
46,006
|
49,100
|
47,241
|
48,975
|
51,436
|
56,282
|
55,810
|
58,025
|
57,500
|
57,621
|
53,547
|
53,978
|
54,752
|
57,440
|
52,565
|
52,737
|
53,825
|
55,979
|
51,891
|
53,061
|
52,378
|
|
短期借入金
|
-
|
13,416
|
16,531
|
16,882
|
14,181
|
15,296
|
14,774
|
14,992
|
13,625
|
14,872
|
14,736
|
15,045
|
14,060
|
15,461
|
16,818
|
16,871
|
18,712
|
15,337
|
15,465
|
15,124
|
13,444
|
13,704
|
13,346
|
13,401
|
12,286
|
11,950
|
12,163
|
12,044
|
11,739
|
14,799
|
15,517
|
15,362
|
12,486
|
12,373
|
11,953
|
11,986
|
11,680
|
12,551
|
9,951
|
9,499
|
8,718
|
8,728
|
7,161
|
|
一年内返済予定の長期借入金
|
-
|
9,175
|
9,102
|
9,097
|
8,959
|
9,014
|
8,959
|
9,022
|
8,758
|
8,615
|
8,524
|
8,612
|
8,437
|
8,510
|
8,575
|
8,596
|
8,359
|
8,800
|
8,883
|
8,852
|
8,880
|
9,043
|
9,144
|
9,033
|
8,812
|
8,851
|
8,897
|
8,769
|
8,723
|
8,756
|
8,767
|
8,698
|
8,426
|
8,364
|
8,290
|
7,836
|
7,674
|
7,532
|
7,334
|
7,138
|
6,829
|
6,833
|
6,763
|
|
流動負債合計
|
-
|
125,252
|
125,741
|
140,903
|
124,949
|
126,709
|
127,188
|
141,070
|
129,106
|
128,079
|
140,079
|
144,651
|
141,191
|
141,262
|
142,655
|
149,771
|
150,601
|
145,170
|
137,953
|
152,771
|
138,324
|
130,213
|
126,574
|
144,097
|
133,602
|
134,788
|
134,316
|
152,643
|
145,849
|
150,558
|
152,430
|
160,949
|
143,473
|
138,480
|
147,857
|
153,428
|
148,621
|
144,522
|
135,064
|
148,709
|
136,150
|
133,729
|
130,989
|
|
長期借入金
|
-
|
17,435
|
17,003
|
16,979
|
16,244
|
16,370
|
16,275
|
16,735
|
16,102
|
16,275
|
16,361
|
16,952
|
16,274
|
16,635
|
16,953
|
16,999
|
16,202
|
19,369
|
19,785
|
19,771
|
19,692
|
20,160
|
20,099
|
19,578
|
18,551
|
18,267
|
18,141
|
17,381
|
17,073
|
17,480
|
17,338
|
16,326
|
15,620
|
15,582
|
15,432
|
14,710
|
14,328
|
14,219
|
14,131
|
13,432
|
12,635
|
12,473
|
12,158
|
|
固定負債合計
|
-
|
25,719
|
25,126
|
25,111
|
24,547
|
24,430
|
24,411
|
24,973
|
24,469
|
24,787
|
24,951
|
25,519
|
24,532
|
24,255
|
24,617
|
24,820
|
23,742
|
26,841
|
28,271
|
28,323
|
28,198
|
28,749
|
28,987
|
28,595
|
27,509
|
27,159
|
27,201
|
26,470
|
25,802
|
26,239
|
26,251
|
25,377
|
24,037
|
23,991
|
23,984
|
23,368
|
22,835
|
22,900
|
22,837
|
22,120
|
21,110
|
20,863
|
20,672
|
|
総負債
|
-
|
150,971
|
150,868
|
166,015
|
149,496
|
151,139
|
151,599
|
166,043
|
153,576
|
152,867
|
165,030
|
170,170
|
165,723
|
165,517
|
167,272
|
174,592
|
174,343
|
172,011
|
166,225
|
181,094
|
166,522
|
158,963
|
155,561
|
172,693
|
161,112
|
161,948
|
161,517
|
179,114
|
171,652
|
176,797
|
178,681
|
186,326
|
167,510
|
162,471
|
171,841
|
176,796
|
171,456
|
167,422
|
157,902
|
170,829
|
157,261
|
154,593
|
151,661
|
|
資本金及び資本剰余金
|
-
|
9,947
|
9,947
|
9,947
|
9,947
|
9,947
|
9,850
|
9,850
|
9,850
|
9,850
|
9,850
|
9,879
|
9,879
|
9,890
|
9,897
|
9,958
|
9,936
|
9,935
|
9,939
|
9,925
|
9,925
|
9,925
|
9,925
|
9,925
|
9,925
|
9,925
|
9,925
|
9,974
|
9,974
|
9,974
|
9,974
|
9,987
|
9,867
|
9,864
|
9,864
|
9,864
|
9,862
|
9,876
|
9,878
|
9,886
|
9,886
|
9,886
|
9,893
|
|
利益剰余金
|
-
|
20,509
|
21,114
|
21,750
|
22,452
|
22,714
|
23,354
|
24,253
|
24,775
|
25,160
|
26,026
|
26,894
|
27,130
|
27,500
|
28,051
|
28,584
|
28,758
|
28,771
|
29,599
|
30,466
|
30,985
|
31,159
|
31,824
|
32,753
|
33,331
|
34,369
|
37,316
|
40,091
|
41,555
|
43,279
|
45,511
|
47,086
|
46,352
|
46,620
|
48,141
|
49,388
|
50,297
|
50,284
|
51,483
|
52,744
|
53,219
|
53,390
|
54,351
|
|
株主資本
|
28,502
|
31,831
|
32,377
|
33,172
|
33,435
|
33,654
|
34,452
|
35,986
|
36,703
|
37,521
|
38,690
|
39,955
|
39,732
|
40,162
|
40,312
|
40,527
|
40,808
|
40,737
|
41,563
|
42,323
|
42,079
|
42,154
|
43,323
|
44,357
|
45,176
|
46,062
|
49,242
|
52,013
|
53,279
|
55,096
|
57,377
|
59,179
|
57,897
|
58,542
|
60,106
|
61,387
|
63,107
|
63,119
|
64,230
|
65,282
|
65,707
|
64,408
|
65,520
|
|
有利子負債合計
|
-
|
40,026
|
42,636
|
42,958
|
39,384
|
40,680
|
40,008
|
40,749
|
38,485
|
39,762
|
39,621
|
40,609
|
38,771
|
40,606
|
42,346
|
42,466
|
43,273
|
43,506
|
44,133
|
43,747
|
42,016
|
42,907
|
42,589
|
42,012
|
39,649
|
39,068
|
39,201
|
38,194
|
37,535
|
41,035
|
41,622
|
40,386
|
36,532
|
36,319
|
35,675
|
34,532
|
33,682
|
34,302
|
31,416
|
30,069
|
28,182
|
28,034
|
26,082
|
|
純有利子負債
|
-
|
20,592
|
23,029
|
15,277
|
21,087
|
20,701
|
20,082
|
11,836
|
13,872
|
15,334
|
9,155
|
6,766
|
6,154
|
9,102
|
11,356
|
11,137
|
9,579
|
11,808
|
16,853
|
6,723
|
9,217
|
12,120
|
11,159
|
744
|
3,168
|
1,927
|
2,345
|
-5,595
|
-1,846
|
1,223
|
1,727
|
-7,635
|
-6,365
|
-7,785
|
-16,465
|
-21,566
|
-22,984
|
-19,066
|
-16,194
|
-25,100
|
-22,522
|
-21,240
|
-19,926
|
|
DEレシオ(%)
|
-
|
125.75
|
131.69
|
129.5
|
117.79
|
120.88
|
116.13
|
113.24
|
104.86
|
105.97
|
102.41
|
101.64
|
97.58
|
101.11
|
105.05
|
104.78
|
106.04
|
106.8
|
106.18
|
103.36
|
99.85
|
101.79
|
98.31
|
94.71
|
87.77
|
84.82
|
79.61
|
73.43
|
70.45
|
74.48
|
72.54
|
68.24
|
63.1
|
62.04
|
59.35
|
56.25
|
53.37
|
54.34
|
48.91
|
46.06
|
42.89
|
43.53
|
39.81
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|