指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03 | 2017-03 | 2018-03 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び現金同等物 | - | - | - | 514,224 | 537,559 | 767,406 | 727,179 | 645,870 | 765,384 | 757,331 | 731,609 |
| 売上債権 | - | - | - | 938,264 | 900,430 | 906,831 | 944,405 | 1,051,641 | 1,089,871 | 1,147,037 | 1,296,784 |
| 契約資産 | - | - | - | - | 343,637 | 274,231 | 287,697 | 295,291 | 318,663 | 343,228 | 457,645 |
| その他の金融資産 | - | - | - | 48,768 | 56,765 | 51,657 | 62,135 | 60,953 | 52,400 | 65,710 | 57,288 |
| 棚卸資産 | - | - | - | 729,098 | 693,890 | 743,782 | 959,660 | 1,209,254 | 1,253,493 | 1,244,959 | 1,262,131 |
| その他の流動資産 | - | - | - | 98,287 | 95,752 | 103,065 | 109,220 | 125,178 | 145,425 | 189,270 | 221,704 |
| 流動資産 | - | - | - | 2,624,293 | 2,628,033 | 2,846,972 | 3,090,296 | 3,388,187 | 3,625,236 | 3,747,535 | 4,027,161 |
| 契約資産 | - | - | - | 295,652 | - | - | - | - | - | - | - |
| 非流動資産 | |||||||||||
| 持分法で会計処理されている投資 | - | - | - | 197,959 | 196,237 | 205,464 | 221,467 | 236,785 | 265,698 | 324,766 | 342,963 |
| その他の金融資産 | - | - | - | 303,834 | 262,367 | 353,624 | 321,056 | 358,598 | 336,521 | 312,836 | 298,499 |
| 有形固定資産 | - | - | - | 760,540 | 854,382 | 857,645 | 855,746 | 896,313 | 962,608 | 958,458 | 1,078,137 |
| のれん及び無形資産 | - | - | - | 137,615 | 146,323 | 153,512 | 161,494 | 190,601 | 211,864 | 221,406 | 475,232 |
| 繰延税金資産 | - | - | - | 233,087 | 249,830 | 183,134 | 159,915 | 154,441 | 113,967 | 113,146 | 116,775 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | 627,213 | 669,575 | 969,768 |
| その他の非流動資産 | - | - | - | 98,883 | 72,599 | 197,570 | 297,999 | 357,594 | 24,233 | 27,958 | 48,977 |
| 非流動資産 | - | - | - | 1,731,918 | 1,781,738 | 1,950,949 | 2,017,677 | 2,194,332 | 2,542,104 | 2,628,145 | 3,330,351 |
| 資産計 | - | - | - | 4,356,211 | 4,409,771 | 4,797,921 | 5,107,973 | 5,582,519 | 6,167,340 | 6,375,680 | 7,357,512 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 社債、借入金及びリース負債 | - | - | - | - | 133,369 | 152,657 | 173,213 | 186,304 | 151,698 | 120,889 | 152,448 |
| 買入債務 | - | - | - | 559,641 | 527,307 | 541,774 | 601,606 | 644,456 | 589,142 | 601,978 | 592,018 |
| 契約負債 | - | - | - | - | 147,781 | 174,666 | 188,300 | 239,228 | 306,094 | 330,616 | 412,553 |
| その他の金融負債 | - | - | - | 159,579 | 160,810 | 157,750 | 167,687 | 174,891 | 200,411 | 203,630 | 365,245 |
| 未払費用 | - | - | - | 268,651 | 265,059 | 302,418 | 326,703 | 332,788 | 340,582 | 356,453 | 389,240 |
| 未払法人所得税等 | - | - | - | 24,298 | 21,335 | 30,959 | 33,575 | 46,617 | 66,930 | 42,698 | 91,226 |
| 引当金 | - | - | - | 106,006 | 99,215 | 97,292 | 106,112 | 121,891 | 125,129 | 123,243 | 135,671 |
| その他の流動負債 | - | - | - | 54,314 | 47,789 | 47,865 | 49,526 | 56,651 | 59,201 | 67,522 | 143,103 |
| 流動負債 | - | - | - | 1,416,335 | 1,402,665 | 1,505,381 | 1,646,722 | 1,802,826 | 1,839,187 | 1,847,029 | 2,281,504 |
| 社債及び借入金 | - | - | - | 104,969 | - | - | - | - | - | - | - |
| 契約負債 | - | - | - | 138,877 | - | - | - | - | - | - | - |
| 非流動負債 | |||||||||||
| 社債、借入金及びリース負債 | - | - | - | - | 243,634 | 212,774 | 156,248 | 214,454 | 242,938 | 239,772 | 210,830 |
| その他の金融負債 | - | - | - | - | - | - | - | 930 | 698 | 56 | 5,477 |
| 退職給付に係る負債 | - | - | - | 176,087 | 163,240 | 161,388 | 162,353 | 153,821 | 150,960 | 143,676 | 133,587 |
| 引当金 | - | - | - | 6,905 | 5,210 | 5,435 | 4,921 | 3,824 | 3,837 | 3,059 | 3,527 |
| 繰延税金負債 | - | - | - | 10,164 | 10,193 | 5,759 | 4,774 | 7,762 | 22,264 | 25,155 | 43,668 |
| その他の非流動負債 | - | - | - | 42,096 | 45,970 | 36,573 | 35,558 | 35,678 | 41,038 | 40,567 | 48,926 |
| 非流動負債 | - | - | - | 428,721 | 468,247 | 421,929 | 363,854 | 416,469 | 461,735 | 452,285 | 446,015 |
| 社債及び借入金 | - | - | - | 193,469 | - | - | - | - | - | - | - |
| 負債計 | - | - | - | 1,845,056 | 1,870,912 | 1,927,310 | 2,010,576 | 2,219,295 | 2,300,922 | 2,299,314 | 2,727,519 |
| 資本の部 | |||||||||||
| 資本金 | - | - | - | 175,820 | 175,820 | 175,820 | 175,820 | 175,820 | 175,820 | 175,820 | 175,820 |
| 資本剰余金 | - | - | - | 202,834 | 202,832 | 202,777 | 202,695 | 202,888 | 195,157 | 186,741 | 188,166 |
| 利益剰余金 | - | - | - | 1,960,466 | 2,071,817 | 2,266,490 | 2,464,966 | 2,636,136 | 3,102,755 | 3,304,481 | 3,808,789 |
| その他の包括利益(△損失)累計額 | - | - | - | 63,809 | -17,802 | 111,801 | 184,528 | 276,898 | 363,632 | 354,459 | 482,580 |
| 自己株式 | - | - | - | -2,983 | -2,924 | -2,595 | -52,068 | -52,715 | -98,040 | -71,823 | -171,089 |
| 親会社株主に帰属する持分 | - | - | - | 2,399,946 | 2,429,743 | 2,754,293 | 2,975,941 | 3,239,027 | 3,739,324 | 3,949,678 | 4,484,266 |
| 非支配持分 | - | - | - | 111,209 | 109,116 | 116,318 | 121,456 | 124,197 | 127,094 | 126,688 | 145,727 |
| 資本計 | - | - | - | 2,511,155 | 2,538,859 | 2,870,611 | 3,097,397 | 3,363,224 | 3,866,418 | 4,076,366 | 4,629,993 |
| 負債及び資本合計 | - | - | - | 4,356,211 | 4,409,771 | 4,797,921 | 5,107,973 | 5,582,519 | 6,167,340 | 6,375,680 | 7,357,512 |