|
(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
|
-
|
5,273
|
7,055
|
7,082
|
6,196
|
4,677
|
5,380
|
5,637
|
5,878
|
4,266
|
3,369
|
6,299
|
5,903
|
5,709
|
4,137
|
4,949
|
5,135
|
5,459
|
4,943
|
4,224
|
5,404
|
6,490
|
7,194
|
7,207
|
3,851
|
6,860
|
8,275
|
7,285
|
8,174
|
7,423
|
8,485
|
8,055
|
8,426
|
8,464
|
7,718
|
8,106
|
7,901
|
8,549
|
8,507
|
6,285
|
10,260
|
6,611
|
7,324
|
|
現金 + 有価証券
|
-
|
5,273
|
7,055
|
7,082
|
6,196
|
4,677
|
5,380
|
5,637
|
5,878
|
4,266
|
3,369
|
6,299
|
5,903
|
5,709
|
4,137
|
4,949
|
5,135
|
5,459
|
4,943
|
4,224
|
5,404
|
6,490
|
7,194
|
7,207
|
3,851
|
6,860
|
8,275
|
7,285
|
8,174
|
7,423
|
8,485
|
8,055
|
8,426
|
8,464
|
7,718
|
8,106
|
7,901
|
8,549
|
8,507
|
6,285
|
10,260
|
6,611
|
7,324
|
|
売掛金
|
-
|
33,400
|
30,733
|
32,316
|
32,978
|
30,739
|
28,897
|
31,155
|
30,525
|
29,110
|
29,681
|
30,740
|
34,645
|
30,539
|
29,241
|
29,864
|
36,357
|
30,936
|
27,477
|
27,065
|
33,140
|
27,666
|
23,435
|
24,327
|
30,502
|
27,393
|
27,945
|
28,257
|
31,171
|
25,708
|
25,895
|
29,726
|
34,808
|
29,929
|
27,325
|
28,215
|
35,860
|
29,469
|
28,491
|
31,020
|
41,808
|
30,987
|
29,800
|
|
商品及び製品
|
-
|
1,650
|
2,381
|
2,391
|
1,737
|
2,420
|
1,887
|
2,148
|
1,719
|
2,418
|
2,374
|
2,473
|
2,290
|
2,425
|
2,363
|
2,244
|
2,509
|
2,404
|
2,355
|
2,594
|
2,160
|
2,194
|
2,246
|
2,706
|
1,587
|
2,229
|
2,686
|
3,521
|
4,112
|
4,558
|
5,650
|
5,664
|
4,433
|
5,988
|
6,732
|
6,520
|
5,217
|
5,203
|
5,835
|
6,784
|
5,545
|
6,424
|
6,611
|
|
流動資産合計
|
-
|
41,715
|
41,707
|
43,407
|
42,033
|
38,992
|
37,105
|
40,047
|
41,871
|
41,134
|
40,010
|
46,029
|
48,939
|
45,459
|
40,828
|
44,269
|
49,373
|
46,094
|
39,387
|
40,877
|
45,283
|
43,232
|
36,496
|
39,720
|
36,325
|
43,618
|
43,546
|
46,916
|
48,670
|
45,736
|
46,237
|
53,234
|
55,140
|
55,080
|
49,291
|
54,342
|
56,652
|
53,850
|
50,126
|
54,822
|
65,662
|
55,162
|
52,307
|
|
有形固定資産
|
-
|
2,091
|
2,101
|
2,086
|
2,118
|
2,421
|
2,324
|
2,241
|
2,305
|
2,271
|
2,340
|
2,387
|
2,691
|
2,722
|
3,304
|
3,291
|
3,863
|
4,600
|
4,825
|
4,879
|
4,896
|
4,974
|
4,963
|
5,128
|
3,783
|
5,200
|
5,336
|
5,317
|
5,421
|
5,501
|
6,197
|
6,302
|
6,299
|
6,225
|
6,149
|
6,197
|
6,208
|
6,186
|
6,387
|
6,268
|
5,302
|
5,135
|
5,086
|
|
投資有価証券
|
-
|
954
|
884
|
901
|
817
|
755
|
816
|
938
|
886
|
965
|
1,154
|
1,383
|
1,437
|
1,496
|
1,483
|
1,224
|
1,372
|
1,337
|
1,308
|
1,538
|
1,100
|
1,177
|
1,296
|
1,323
|
1,346
|
1,568
|
1,651
|
1,773
|
1,435
|
1,301
|
1,254
|
1,285
|
1,436
|
1,553
|
1,465
|
1,558
|
1,707
|
1,726
|
1,654
|
1,761
|
1,649
|
1,710
|
1,722
|
|
固定資産合計
|
-
|
3,794
|
3,782
|
3,779
|
3,730
|
4,163
|
3,959
|
3,982
|
4,032
|
4,071
|
4,323
|
4,598
|
4,969
|
5,064
|
5,630
|
5,418
|
6,148
|
6,716
|
6,948
|
7,135
|
6,692
|
6,812
|
7,123
|
7,345
|
8,640
|
7,706
|
7,914
|
8,147
|
7,973
|
8,140
|
8,766
|
8,895
|
8,970
|
8,991
|
9,126
|
9,266
|
9,411
|
9,403
|
9,756
|
9,653
|
8,494
|
8,344
|
8,247
|
|
総資産
|
-
|
45,509
|
45,490
|
47,186
|
45,763
|
43,156
|
41,064
|
44,029
|
45,903
|
45,205
|
44,333
|
50,627
|
53,908
|
50,523
|
46,458
|
49,687
|
55,521
|
52,810
|
46,335
|
48,012
|
51,975
|
50,044
|
43,618
|
47,065
|
44,965
|
51,323
|
51,460
|
55,063
|
56,643
|
53,876
|
55,003
|
62,130
|
64,110
|
64,072
|
58,417
|
63,607
|
66,063
|
63,253
|
59,883
|
64,475
|
74,156
|
63,506
|
60,554
|
|
買掛金
|
-
|
16,453
|
12,877
|
12,712
|
16,822
|
13,223
|
12,995
|
12,806
|
16,922
|
13,127
|
13,481
|
14,019
|
18,570
|
13,229
|
13,293
|
14,049
|
20,812
|
14,524
|
13,662
|
13,425
|
18,309
|
12,700
|
12,214
|
11,787
|
17,542
|
12,372
|
13,863
|
14,679
|
17,991
|
12,896
|
16,163
|
16,438
|
19,797
|
14,645
|
14,691
|
14,798
|
20,578
|
13,273
|
14,334
|
14,642
|
21,388
|
10,896
|
13,023
|
|
短期借入金
|
-
|
11,759
|
13,714
|
15,567
|
9,922
|
11,754
|
9,882
|
12,751
|
9,422
|
13,392
|
10,339
|
15,988
|
13,380
|
13,688
|
9,392
|
12,504
|
10,342
|
14,848
|
8,763
|
11,454
|
8,672
|
11,860
|
6,021
|
9,882
|
4,100
|
11,792
|
8,224
|
10,667
|
7,970
|
10,733
|
6,119
|
13,517
|
11,137
|
16,614
|
8,923
|
15,232
|
11,096
|
15,223
|
8,988
|
12,767
|
12,430
|
13,042
|
6,655
|
|
一年内返済予定の長期借入金
|
-
|
1,020
|
-
|
-
|
516
|
-
|
-
|
-
|
1,600
|
-
|
-
|
-
|
2,400
|
-
|
-
|
-
|
542
|
-
|
-
|
-
|
1,242
|
-
|
-
|
-
|
1,992
|
-
|
-
|
-
|
1,176
|
-
|
-
|
-
|
1,326
|
-
|
-
|
-
|
2,942
|
-
|
-
|
-
|
967
|
-
|
-
|
|
流動負債合計
|
-
|
30,464
|
28,847
|
29,948
|
28,317
|
26,236
|
24,291
|
26,919
|
28,042
|
27,996
|
25,487
|
31,693
|
34,499
|
29,629
|
25,112
|
28,423
|
33,334
|
30,734
|
24,284
|
26,300
|
28,860
|
27,016
|
19,715
|
23,108
|
24,627
|
26,021
|
24,342
|
27,722
|
28,874
|
26,070
|
25,812
|
33,010
|
34,586
|
34,676
|
27,896
|
34,407
|
36,016
|
32,576
|
28,312
|
31,977
|
40,305
|
29,937
|
26,540
|
|
長期借入金
|
-
|
2,079
|
3,154
|
3,628
|
3,497
|
3,149
|
2,842
|
2,762
|
2,583
|
1,824
|
2,550
|
1,950
|
1,788
|
3,345
|
3,203
|
3,065
|
3,126
|
2,987
|
2,848
|
2,243
|
2,951
|
2,771
|
3,378
|
3,138
|
2,486
|
3,046
|
4,083
|
3,808
|
3,651
|
3,377
|
3,854
|
3,521
|
3,188
|
2,855
|
3,190
|
1,274
|
1,074
|
1,592
|
1,519
|
2,638
|
2,438
|
3,234
|
3,033
|
|
固定負債合計
|
-
|
2,238
|
3,264
|
3,739
|
3,562
|
3,323
|
3,020
|
2,968
|
2,812
|
2,070
|
2,845
|
2,297
|
2,128
|
3,563
|
3,423
|
3,209
|
3,269
|
3,122
|
2,992
|
2,423
|
3,132
|
2,943
|
3,569
|
3,319
|
2,479
|
3,397
|
4,497
|
4,263
|
3,976
|
3,748
|
4,210
|
3,918
|
3,528
|
3,208
|
3,516
|
1,601
|
1,847
|
2,364
|
2,287
|
3,370
|
3,151
|
3,914
|
3,716
|
|
総負債
|
-
|
32,702
|
32,111
|
33,687
|
31,878
|
29,558
|
27,311
|
29,887
|
30,854
|
30,067
|
28,332
|
33,989
|
36,627
|
33,192
|
28,535
|
31,632
|
36,603
|
33,856
|
27,277
|
28,723
|
31,992
|
29,959
|
23,283
|
26,428
|
27,106
|
29,418
|
28,839
|
31,985
|
32,850
|
29,818
|
30,023
|
36,927
|
38,114
|
37,884
|
31,412
|
36,009
|
37,864
|
34,940
|
30,599
|
35,347
|
43,456
|
33,851
|
30,255
|
|
資本金及び資本剰余金
|
-
|
2,492
|
2,492
|
2,492
|
2,492
|
2,492
|
2,492
|
2,492
|
2,492
|
2,492
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,488
|
2,579
|
2,579
|
2,579
|
2,579
|
2,579
|
2,579
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,576
|
2,577
|
2,577
|
2,576
|
2,576
|
2,576
|
|
利益剰余金
|
-
|
9,302
|
9,891
|
10,143
|
10,623
|
10,563
|
10,998
|
11,382
|
11,936
|
12,065
|
12,540
|
12,976
|
13,534
|
13,719
|
14,336
|
14,653
|
15,494
|
15,459
|
15,773
|
15,965
|
16,776
|
16,564
|
16,751
|
16,959
|
14,959
|
17,794
|
18,403
|
18,765
|
19,514
|
19,533
|
20,085
|
20,409
|
21,596
|
21,625
|
22,209
|
22,669
|
23,618
|
23,485
|
23,849
|
24,407
|
25,618
|
25,119
|
25,831
|
|
株主資本
|
10,693
|
12,807
|
13,379
|
13,499
|
13,885
|
13,597
|
13,753
|
14,142
|
15,049
|
15,139
|
16,001
|
16,638
|
17,281
|
17,332
|
17,922
|
18,054
|
18,917
|
18,954
|
19,059
|
19,289
|
19,983
|
20,086
|
20,335
|
20,638
|
21,645
|
21,905
|
22,620
|
23,077
|
23,793
|
24,057
|
24,980
|
25,202
|
25,996
|
26,187
|
27,005
|
27,598
|
28,198
|
28,313
|
29,283
|
29,127
|
30,699
|
29,654
|
30,298
|
|
有利子負債合計
|
-
|
14,859
|
16,867
|
19,195
|
13,936
|
14,903
|
12,724
|
15,513
|
13,604
|
15,216
|
12,889
|
17,938
|
17,568
|
17,033
|
12,595
|
15,568
|
14,011
|
17,836
|
11,610
|
13,698
|
12,866
|
14,631
|
9,399
|
13,019
|
8,579
|
14,839
|
12,308
|
14,475
|
12,797
|
14,110
|
9,973
|
17,038
|
15,651
|
19,469
|
12,113
|
16,507
|
15,112
|
16,815
|
10,507
|
15,405
|
15,835
|
16,275
|
9,688
|
|
純有利子負債
|
-
|
9,585
|
9,813
|
12,113
|
7,740
|
10,226
|
7,344
|
9,876
|
7,726
|
10,951
|
9,520
|
11,638
|
11,666
|
11,324
|
8,458
|
10,620
|
8,876
|
12,376
|
6,667
|
9,474
|
7,462
|
8,141
|
2,205
|
5,812
|
4,728
|
7,978
|
4,032
|
7,190
|
4,623
|
6,686
|
1,487
|
8,982
|
7,225
|
11,005
|
4,396
|
8,401
|
7,211
|
8,266
|
1,999
|
9,121
|
5,575
|
9,664
|
2,365
|
|
DEレシオ(%)
|
-
|
116.02
|
126.08
|
142.2
|
100.37
|
109.61
|
92.52
|
109.7
|
90.4
|
100.51
|
80.55
|
107.81
|
101.66
|
98.28
|
70.28
|
86.23
|
74.06
|
94.1
|
60.92
|
71.01
|
64.38
|
72.84
|
46.22
|
63.08
|
39.63
|
67.74
|
54.41
|
62.72
|
53.79
|
58.65
|
39.92
|
67.6
|
60.21
|
74.35
|
44.86
|
59.81
|
53.59
|
59.39
|
35.88
|
52.89
|
51.58
|
54.88
|
31.98
|
|
運転資本
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|