|
(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
|
-
|
5,855
|
7,104
|
6,468
|
5,945
|
5,281
|
6,276
|
6,560
|
7,683
|
5,671
|
5,857
|
8,335
|
7,928
|
7,690
|
9,968
|
9,049
|
5,933
|
6,630
|
6,753
|
7,662
|
5,864
|
5,572
|
5,128
|
6,504
|
5,045
|
4,919
|
4,652
|
6,075
|
7,836
|
5,898
|
6,358
|
7,097
|
6,052
|
6,518
|
7,421
|
8,217
|
8,688
|
9,446
|
8,934
|
10,270
|
13,078
|
10,184
|
12,107
|
|
現金 + 有価証券
|
-
|
5,855
|
7,104
|
6,468
|
5,945
|
5,281
|
6,276
|
6,560
|
7,683
|
5,671
|
5,857
|
8,335
|
7,928
|
7,690
|
9,968
|
9,049
|
5,933
|
6,630
|
6,753
|
7,662
|
5,864
|
5,572
|
5,128
|
6,504
|
5,045
|
4,919
|
4,652
|
6,075
|
7,836
|
5,898
|
6,358
|
7,097
|
6,052
|
6,518
|
7,421
|
8,217
|
8,688
|
9,446
|
8,934
|
10,270
|
13,078
|
10,184
|
12,107
|
|
売掛金
|
-
|
22,936
|
19,212
|
19,634
|
23,787
|
17,359
|
19,117
|
20,836
|
25,500
|
19,896
|
21,752
|
22,635
|
26,511
|
19,315
|
20,313
|
24,718
|
26,440
|
23,102
|
25,400
|
25,025
|
26,028
|
18,314
|
23,433
|
24,157
|
27,138
|
18,484
|
21,754
|
21,943
|
23,863
|
18,302
|
23,900
|
25,970
|
29,412
|
20,593
|
28,297
|
30,505
|
31,894
|
24,357
|
29,919
|
30,620
|
33,414
|
24,753
|
30,426
|
|
流動資産合計
|
-
|
38,294
|
33,360
|
36,216
|
39,555
|
34,460
|
35,203
|
40,451
|
44,905
|
39,356
|
40,994
|
46,350
|
48,334
|
42,120
|
43,211
|
50,380
|
49,214
|
48,602
|
48,587
|
51,601
|
47,588
|
39,159
|
40,192
|
45,525
|
45,212
|
37,953
|
40,035
|
44,334
|
46,231
|
39,481
|
43,681
|
49,639
|
50,103
|
43,040
|
51,418
|
57,799
|
55,978
|
50,748
|
54,391
|
56,992
|
60,285
|
48,418
|
53,182
|
|
有形固定資産
|
-
|
6,650
|
7,486
|
7,608
|
8,086
|
9,284
|
9,704
|
10,680
|
11,328
|
11,492
|
12,046
|
12,674
|
13,268
|
14,315
|
14,680
|
15,007
|
17,923
|
18,464
|
19,820
|
20,469
|
16,155
|
16,324
|
16,541
|
16,404
|
16,428
|
17,261
|
17,162
|
17,296
|
17,528
|
18,459
|
19,658
|
20,628
|
20,639
|
20,698
|
21,521
|
21,033
|
20,269
|
20,304
|
20,346
|
20,266
|
20,938
|
24,968
|
25,848
|
|
投資有価証券
|
-
|
5,934
|
5,836
|
6,772
|
6,320
|
6,079
|
6,548
|
7,256
|
7,502
|
8,022
|
8,278
|
9,398
|
8,561
|
9,178
|
9,773
|
8,029
|
8,895
|
8,879
|
9,077
|
10,206
|
8,463
|
9,896
|
10,447
|
11,829
|
12,233
|
11,670
|
13,223
|
13,281
|
11,761
|
11,335
|
11,809
|
11,438
|
12,655
|
15,072
|
13,945
|
14,768
|
15,519
|
16,395
|
15,339
|
16,724
|
15,055
|
17,307
|
19,613
|
|
固定資産合計
|
-
|
15,313
|
16,401
|
17,384
|
17,376
|
18,595
|
19,562
|
21,267
|
23,987
|
24,742
|
25,633
|
27,359
|
27,094
|
28,986
|
30,141
|
28,740
|
33,185
|
36,014
|
37,442
|
39,037
|
32,627
|
33,803
|
34,772
|
35,712
|
36,272
|
36,120
|
37,367
|
37,430
|
38,380
|
38,731
|
40,279
|
40,736
|
41,955
|
44,142
|
43,653
|
43,816
|
44,501
|
45,343
|
44,885
|
45,911
|
44,943
|
51,762
|
55,244
|
|
総資産
|
-
|
53,607
|
49,762
|
53,601
|
56,931
|
53,055
|
54,765
|
61,719
|
68,893
|
64,099
|
66,628
|
73,710
|
75,429
|
71,107
|
73,353
|
79,120
|
82,400
|
84,616
|
86,030
|
90,638
|
80,215
|
72,962
|
74,964
|
81,238
|
81,484
|
74,074
|
77,402
|
81,764
|
84,611
|
78,213
|
83,961
|
90,375
|
92,058
|
87,183
|
95,072
|
101,616
|
100,479
|
96,091
|
99,276
|
102,903
|
105,229
|
100,181
|
108,427
|
|
買掛金
|
-
|
15,485
|
12,567
|
13,171
|
16,018
|
11,290
|
12,183
|
12,287
|
13,929
|
10,078
|
10,549
|
10,080
|
13,099
|
9,208
|
9,880
|
12,026
|
12,632
|
11,387
|
12,094
|
11,684
|
13,261
|
9,634
|
10,838
|
10,495
|
12,293
|
8,574
|
11,251
|
11,385
|
12,607
|
9,572
|
11,722
|
12,753
|
13,480
|
9,915
|
13,626
|
12,796
|
14,388
|
9,922
|
14,415
|
12,309
|
16,561
|
9,739
|
13,201
|
|
短期借入金
|
-
|
6,986
|
5,990
|
6,359
|
6,273
|
8,063
|
7,176
|
9,855
|
10,889
|
11,468
|
9,888
|
12,625
|
8,905
|
11,275
|
9,286
|
11,688
|
9,875
|
15,917
|
14,745
|
17,893
|
7,459
|
8,655
|
7,225
|
9,441
|
6,108
|
7,588
|
6,466
|
7,427
|
5,490
|
6,852
|
8,980
|
11,631
|
6,790
|
7,246
|
9,117
|
11,750
|
5,313
|
6,334
|
4,913
|
4,768
|
2,998
|
8,782
|
7,003
|
|
一年内返済予定の長期借入金
|
-
|
3,142
|
-
|
-
|
3,140
|
-
|
-
|
-
|
3,465
|
-
|
-
|
-
|
3,828
|
-
|
-
|
-
|
4,494
|
-
|
-
|
-
|
4,673
|
-
|
-
|
-
|
4,598
|
-
|
-
|
-
|
4,617
|
-
|
-
|
-
|
4,927
|
-
|
-
|
-
|
4,925
|
-
|
-
|
-
|
2,678
|
-
|
-
|
|
流動負債合計
|
-
|
28,786
|
24,459
|
25,918
|
28,812
|
25,451
|
24,531
|
29,169
|
32,933
|
28,607
|
28,786
|
32,253
|
34,062
|
30,640
|
28,999
|
34,910
|
37,371
|
40,846
|
39,772
|
40,988
|
36,610
|
29,641
|
28,953
|
32,209
|
32,012
|
27,057
|
28,173
|
31,086
|
33,307
|
29,521
|
32,259
|
39,027
|
37,779
|
32,655
|
37,336
|
42,401
|
39,184
|
33,704
|
36,575
|
37,434
|
39,235
|
33,327
|
36,288
|
|
長期借入金
|
-
|
4,278
|
4,929
|
6,279
|
5,701
|
5,898
|
6,746
|
8,327
|
9,575
|
8,778
|
9,728
|
12,073
|
11,147
|
10,146
|
12,545
|
13,265
|
12,954
|
12,032
|
12,514
|
13,792
|
8,701
|
7,599
|
8,174
|
8,854
|
7,913
|
6,905
|
5,907
|
6,394
|
6,763
|
5,743
|
6,197
|
5,179
|
5,537
|
4,457
|
5,943
|
4,660
|
3,688
|
2,819
|
1,953
|
1,356
|
819
|
497
|
126
|
|
固定負債合計
|
-
|
7,508
|
7,860
|
9,336
|
9,413
|
9,498
|
10,541
|
12,244
|
13,568
|
12,923
|
13,877
|
16,476
|
15,380
|
14,114
|
16,680
|
16,972
|
15,824
|
15,112
|
15,908
|
17,633
|
11,313
|
10,707
|
11,446
|
12,697
|
10,880
|
9,638
|
9,305
|
10,058
|
9,634
|
8,591
|
9,241
|
8,455
|
8,785
|
8,535
|
9,801
|
9,182
|
7,857
|
8,087
|
6,329
|
6,401
|
4,764
|
5,984
|
6,598
|
|
総負債
|
-
|
36,295
|
32,319
|
35,254
|
38,226
|
34,950
|
35,073
|
41,413
|
46,501
|
41,531
|
42,664
|
48,729
|
49,442
|
44,755
|
45,680
|
51,883
|
53,196
|
55,959
|
55,680
|
58,622
|
47,924
|
40,349
|
40,400
|
44,907
|
42,893
|
36,695
|
37,479
|
41,145
|
42,942
|
38,112
|
41,501
|
47,483
|
46,565
|
41,190
|
47,138
|
51,584
|
47,041
|
41,791
|
42,905
|
43,835
|
44,000
|
39,311
|
42,886
|
|
資本金及び資本剰余金
|
-
|
3,686
|
3,686
|
3,686
|
3,686
|
3,686
|
3,802
|
3,802
|
3,802
|
3,812
|
3,835
|
3,835
|
3,835
|
3,835
|
3,835
|
3,835
|
3,835
|
3,938
|
3,937
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
3,938
|
4,097
|
4,124
|
4,124
|
4,116
|
4,124
|
4,129
|
4,136
|
4,143
|
4,150
|
4,158
|
4,167
|
4,176
|
4,185
|
4,192
|
|
利益剰余金
|
-
|
11,773
|
12,253
|
12,534
|
13,738
|
13,308
|
14,525
|
14,643
|
16,027
|
15,498
|
16,672
|
16,920
|
18,554
|
18,639
|
19,565
|
20,347
|
21,845
|
21,324
|
22,831
|
23,727
|
25,696
|
25,032
|
26,599
|
27,406
|
29,397
|
28,564
|
30,082
|
30,761
|
32,946
|
31,421
|
33,194
|
33,764
|
35,833
|
34,535
|
36,941
|
38,352
|
40,439
|
40,459
|
42,988
|
45,140
|
48,660
|
47,054
|
50,077
|
|
株主資本
|
15,242
|
17,312
|
17,443
|
18,346
|
18,705
|
18,105
|
19,692
|
20,305
|
22,391
|
22,568
|
23,964
|
24,980
|
25,986
|
26,352
|
27,672
|
27,237
|
29,203
|
28,657
|
30,349
|
32,016
|
32,291
|
32,613
|
34,564
|
36,330
|
38,591
|
37,379
|
39,923
|
40,619
|
41,669
|
40,100
|
42,460
|
42,892
|
45,492
|
45,992
|
47,934
|
50,032
|
53,437
|
54,299
|
56,371
|
59,068
|
61,229
|
60,869
|
65,540
|
|
有利子負債合計
|
-
|
14,406
|
10,919
|
12,638
|
15,114
|
13,961
|
13,922
|
18,182
|
23,929
|
20,246
|
19,616
|
24,698
|
23,880
|
21,421
|
21,831
|
24,953
|
27,323
|
27,949
|
27,259
|
31,685
|
20,833
|
16,254
|
15,399
|
18,295
|
18,619
|
14,493
|
12,373
|
13,821
|
16,870
|
12,595
|
15,177
|
16,810
|
17,254
|
11,703
|
15,060
|
16,410
|
13,926
|
9,153
|
6,866
|
6,124
|
6,495
|
9,279
|
7,129
|
|
純有利子負債
|
-
|
8,551
|
3,815
|
6,170
|
9,169
|
8,680
|
7,646
|
11,622
|
16,246
|
14,575
|
13,759
|
16,363
|
15,952
|
13,731
|
11,863
|
15,904
|
21,390
|
21,319
|
20,506
|
24,023
|
14,969
|
10,682
|
10,271
|
11,791
|
13,574
|
9,574
|
7,721
|
7,746
|
9,034
|
6,697
|
8,819
|
9,713
|
11,202
|
5,185
|
7,639
|
8,193
|
5,238
|
-293
|
-2,068
|
-4,146
|
-6,583
|
-905
|
-4,978
|
|
DEレシオ(%)
|
-
|
83.21
|
62.6
|
68.89
|
80.8
|
77.11
|
70.7
|
89.54
|
106.87
|
89.71
|
81.86
|
98.87
|
91.9
|
81.29
|
78.89
|
91.61
|
93.56
|
97.53
|
89.82
|
98.97
|
64.52
|
49.84
|
44.55
|
50.36
|
48.25
|
38.77
|
30.99
|
34.03
|
40.49
|
31.41
|
35.74
|
39.19
|
37.93
|
25.45
|
31.42
|
32.8
|
26.06
|
16.86
|
12.18
|
10.37
|
10.61
|
15.24
|
10.88
|