|
(単位:十億円)
|
4Q14
|
4Q15
|
4Q16
|
4Q17
|
4Q18
|
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
|
-
|
1,672
|
1,110
|
1,122
|
1,186
|
3,859
|
2,933
|
4,259
|
3,805
|
3,369
|
6,181
|
5,105
|
4,452
|
4,663
|
4,980
|
5,093
|
4,619
|
5,169
|
6,071
|
5,886
|
5,778
|
6,925
|
7,316
|
6,708
|
6,164
|
6,187
|
5,499
|
4,476
|
4,660
|
3,713
|
4,186
|
4,981
|
|
有価証券
|
-
|
-
|
-
|
-
|
519
|
203
|
192
|
180
|
150
|
313
|
263
|
777
|
1,803
|
1,055
|
798
|
294
|
607
|
763
|
744
|
708
|
509
|
371
|
425
|
448
|
616
|
778
|
1,012
|
963
|
1,446
|
1,486
|
1,723
|
1,800
|
|
現金 + 有価証券
|
-
|
1,672
|
1,110
|
1,122
|
1,705
|
4,062
|
3,124
|
4,440
|
3,955
|
3,683
|
6,444
|
5,883
|
6,255
|
5,718
|
5,778
|
5,387
|
5,226
|
5,932
|
6,815
|
6,594
|
6,287
|
7,296
|
7,741
|
7,156
|
6,779
|
6,965
|
6,511
|
5,440
|
6,106
|
5,199
|
5,909
|
6,781
|
|
売掛金
|
-
|
-
|
-
|
-
|
2,314
|
2,340
|
2,285
|
2,282
|
2,646
|
2,072
|
2,257
|
1,949
|
2,237
|
2,216
|
2,152
|
2,009
|
2,299
|
2,361
|
2,349
|
2,515
|
2,681
|
2,595
|
2,450
|
2,665
|
2,805
|
2,869
|
2,731
|
2,748
|
3,077
|
3,008
|
3,005
|
3,210
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
362
|
365
|
318
|
302
|
328
|
185
|
184
|
133
|
160
|
127
|
120
|
129
|
154
|
143
|
142
|
177
|
173
|
164
|
162
|
170
|
181
|
162
|
185
|
198
|
208
|
198
|
220
|
229
|
|
流動資産合計
|
-
|
1,914
|
1,605
|
1,294
|
4,087
|
7,758
|
6,625
|
7,448
|
7,501
|
15,637
|
9,371
|
10,406
|
10,067
|
10,820
|
10,101
|
8,980
|
9,588
|
10,029
|
10,398
|
10,188
|
9,541
|
10,586
|
10,977
|
10,803
|
10,927
|
11,441
|
11,359
|
10,358
|
10,333
|
9,433
|
9,730
|
11,928
|
|
有形固定資産
|
-
|
10
|
9
|
8
|
6
|
4,071
|
2,873
|
2,960
|
3,116
|
1,265
|
1,324
|
1,440
|
1,512
|
1,669
|
1,765
|
1,705
|
1,771
|
1,843
|
1,897
|
1,694
|
1,718
|
1,781
|
1,786
|
1,829
|
1,852
|
1,895
|
1,964
|
2,604
|
2,707
|
2,830
|
2,845
|
3,030
|
|
投資有価証券
|
-
|
14
|
40
|
404
|
52
|
1,186
|
1,326
|
1,035
|
1,333
|
1,160
|
1,115
|
1,258
|
1,291
|
1,919
|
2,070
|
2,257
|
2,472
|
2,251
|
2,212
|
2,258
|
2,118
|
2,304
|
2,313
|
2,336
|
2,316
|
2,424
|
2,483
|
2,475
|
2,628
|
2,768
|
3,152
|
3,307
|
|
固定資産合計
|
-
|
5,225
|
5,926
|
11,217
|
10,699
|
28,338
|
29,962
|
29,401
|
31,905
|
21,620
|
24,192
|
25,242
|
27,792
|
34,930
|
37,084
|
37,241
|
38,655
|
37,516
|
36,578
|
36,013
|
32,802
|
33,350
|
34,704
|
35,207
|
34,057
|
35,283
|
36,475
|
34,989
|
36,696
|
35,581
|
35,112
|
37,233
|
|
総資産
|
-
|
7,173
|
7,571
|
12,556
|
31,180
|
36,096
|
36,587
|
36,849
|
39,406
|
37,257
|
33,563
|
35,648
|
37,859
|
45,750
|
47,186
|
46,221
|
48,243
|
47,545
|
46,976
|
46,201
|
42,343
|
43,936
|
45,681
|
46,010
|
44,984
|
46,724
|
47,834
|
45,347
|
47,029
|
45,014
|
44,842
|
49,161
|
|
買掛金
|
-
|
-
|
-
|
-
|
1,816
|
1,910
|
1,753
|
1,754
|
2,013
|
1,585
|
1,604
|
1,330
|
1,629
|
1,970
|
1,695
|
1,542
|
1,901
|
1,969
|
1,787
|
1,901
|
2,345
|
2,417
|
2,166
|
2,343
|
2,588
|
2,711
|
2,575
|
2,563
|
3,140
|
3,036
|
2,933
|
3,102
|
|
短期借入金
|
-
|
936
|
251
|
1,594
|
1,455
|
11
|
11
|
10
|
101
|
248
|
203
|
580
|
96
|
51
|
30
|
92
|
263
|
555
|
400
|
510
|
492
|
180
|
241
|
271
|
57
|
32
|
3
|
73
|
85
|
6
|
8
|
25
|
|
一年内返済予定の長期借入金
|
-
|
359
|
315
|
448
|
215
|
3,481
|
3,278
|
3,282
|
3,483
|
3,845
|
3,525
|
2,901
|
5,352
|
7,735
|
8,644
|
7,123
|
7,262
|
7,329
|
6,588
|
4,394
|
3,871
|
5,129
|
6,414
|
5,751
|
6,624
|
8,271
|
9,141
|
8,936
|
7,346
|
5,630
|
5,201
|
6,407
|
|
流動負債合計
|
-
|
1,427
|
1,123
|
2,335
|
2,252
|
8,682
|
7,416
|
7,456
|
8,087
|
14,191
|
7,625
|
7,599
|
9,811
|
12,891
|
12,945
|
11,201
|
11,957
|
12,381
|
11,207
|
9,468
|
9,187
|
10,581
|
11,364
|
11,040
|
12,089
|
14,020
|
14,410
|
15,163
|
13,507
|
12,602
|
11,610
|
12,999
|
|
長期借入金
|
-
|
1,903
|
1,589
|
2,153
|
16,241
|
13,079
|
13,431
|
14,195
|
15,164
|
10,801
|
11,987
|
12,259
|
11,954
|
11,915
|
12,299
|
13,703
|
14,055
|
15,100
|
17,031
|
15,250
|
14,871
|
15,086
|
15,324
|
15,481
|
14,158
|
13,078
|
12,297
|
11,232
|
12,518
|
13,740
|
14,273
|
13,540
|
|
固定負債合計
|
-
|
4,851
|
5,088
|
6,513
|
8,708
|
18,406
|
19,726
|
20,769
|
22,128
|
15,693
|
18,361
|
19,628
|
19,426
|
20,904
|
21,750
|
22,680
|
23,440
|
23,455
|
25,595
|
23,213
|
22,563
|
22,706
|
22,867
|
23,299
|
21,182
|
19,467
|
19,221
|
17,377
|
18,948
|
18,459
|
19,628
|
19,302
|
|
総負債
|
-
|
6,278
|
6,210
|
8,848
|
24,907
|
27,087
|
27,142
|
28,225
|
30,215
|
29,884
|
25,987
|
27,228
|
29,236
|
33,795
|
34,694
|
33,881
|
35,397
|
35,837
|
36,802
|
32,681
|
31,750
|
33,287
|
34,231
|
34,339
|
33,271
|
33,487
|
33,631
|
32,540
|
32,455
|
31,061
|
31,238
|
32,301
|
|
資本金及び資本剰余金
|
-
|
711
|
711
|
711
|
1,206
|
2,418
|
1,786
|
1,768
|
1,723
|
2,440
|
1,905
|
2,627
|
2,641
|
3,568
|
2,840
|
2,834
|
2,850
|
3,584
|
2,884
|
2,893
|
2,891
|
3,602
|
2,894
|
3,558
|
3,561
|
4,276
|
3,601
|
3,625
|
3,596
|
4,326
|
3,638
|
3,649
|
|
利益剰余金
|
-
|
231
|
962
|
3,063
|
3,219
|
5,571
|
6,127
|
5,393
|
5,411
|
3,946
|
5,156
|
5,769
|
6,899
|
8,810
|
7,057
|
6,642
|
6,633
|
4,516
|
1,318
|
4,332
|
3,491
|
2,006
|
1,495
|
492
|
1,411
|
1,633
|
1,425
|
2,595
|
2,194
|
2,702
|
3,091
|
5,585
|
|
株主資本
|
936
|
895
|
1,360
|
3,708
|
3,876
|
9,009
|
9,445
|
8,624
|
9,191
|
7,373
|
7,577
|
8,421
|
8,622
|
3,536
|
12,491
|
12,339
|
12,846
|
2,760
|
10,175
|
13,520
|
10,594
|
5,735
|
11,450
|
11,671
|
11,713
|
5,331
|
14,203
|
12,807
|
14,575
|
5,325
|
13,604
|
16,860
|
|
有利子負債合計
|
-
|
3,199
|
2,155
|
4,196
|
17,911
|
16,571
|
16,720
|
17,487
|
18,749
|
14,894
|
15,715
|
15,740
|
17,403
|
19,702
|
20,972
|
20,918
|
21,580
|
22,983
|
24,019
|
20,154
|
19,235
|
20,395
|
21,979
|
21,504
|
20,839
|
21,381
|
21,442
|
20,241
|
19,949
|
19,376
|
19,482
|
19,972
|
|
純有利子負債
|
-
|
1,527
|
1,045
|
3,074
|
16,205
|
12,509
|
13,595
|
13,047
|
14,793
|
11,211
|
9,271
|
9,858
|
11,148
|
13,984
|
15,194
|
15,531
|
16,355
|
17,052
|
17,204
|
13,560
|
12,948
|
13,099
|
14,238
|
14,348
|
14,059
|
14,416
|
14,931
|
14,801
|
13,844
|
14,177
|
13,573
|
13,191
|
|
DEレシオ(%)
|
-
|
357.57
|
158.39
|
113.16
|
462.05
|
183.93
|
177.02
|
202.78
|
203.98
|
202.01
|
207.41
|
186.92
|
201.83
|
557.16
|
167.9
|
169.52
|
167.99
|
832.8
|
236.07
|
149.07
|
181.57
|
355.66
|
191.96
|
184.24
|
177.92
|
401.06
|
150.96
|
158.04
|
136.88
|
363.83
|
143.21
|
118.46
|
|
運転資本
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|