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 | - | - | - | 1,160,582 | 1,322,812 | 1,317,824 | 1,555,570 | 1,556,999 | 1,251,550 | 1,536,624 | 1,841,464 |
| 定期預金 | - | - | - | 207,949 | 101,016 | 148,081 | 147,878 | 95,291 | 94,113 | 33,227 | 17,267 |
| 短期運用資産 | - | - | - | 7,798 | 49,331 | 15,201 | 7,000 | 42,127 | 5,388 | 75,337 | - |
| 営業債権及びその他の債権 | - | - | - | 3,722,719 | 3,168,074 | 3,269,390 | 4,283,171 | 4,127,275 | 4,242,973 | 4,167,850 | 4,186,359 |
| その他の金融資産 | - | - | - | 93,139 | 308,468 | 209,402 | 774,833 | 392,644 | 269,269 | 227,454 | 567,265 |
| 棚卸資産 | - | - | - | 1,213,742 | 1,294,479 | 1,348,861 | 1,776,616 | 1,771,382 | 1,724,221 | 1,763,496 | 2,076,585 |
| 生物資産 | - | - | - | 70,687 | 58,871 | 74,182 | 98,268 | 109,953 | 122,558 | 119,399 | 203,648 |
| 前渡金 | - | - | - | 43,797 | 45,776 | 58,027 | 99,671 | 139,140 | 151,437 | 135,662 | 150,131 |
| 売却目的保有資産 | - | - | - | 105,586 | 46,595 | 41,020 | 202,157 | 243,663 | 3,072,964 | 48,733 | 169,943 |
| その他の流動資産 | - | - | - | 412,925 | 541,968 | 620,905 | 585,881 | 630,829 | 742,026 | 644,588 | 959,001 |
| 流動資産合計 | - | - | - | 7,038,924 | 6,937,390 | 7,102,893 | 9,531,045 | 9,109,303 | 11,676,499 | 8,752,370 | 10,171,663 |
| 非流動資産 | |||||||||||
| 持分法で会計処理される投資 | - | - | - | 3,191,145 | 3,219,594 | 3,290,508 | 3,502,881 | 3,926,875 | 4,500,877 | 5,142,978 | 5,213,027 |
| その他の投資 | - | - | - | 2,108,983 | 1,708,071 | 1,816,029 | 1,957,880 | 1,816,851 | 1,814,773 | 1,984,157 | 2,253,659 |
| 営業債権及びその他の債権 | - | - | - | 599,619 | 655,267 | 763,124 | 829,686 | 1,013,428 | 1,096,313 | 866,267 | 787,507 |
| その他の金融資産 | - | - | - | 100,326 | 134,220 | 93,102 | 218,701 | 160,892 | 121,894 | 67,725 | 75,636 |
| 有形固定資産 | - | - | - | 2,168,962 | 2,248,160 | 2,510,238 | 2,784,039 | 2,992,042 | 2,692,368 | 2,873,011 | 3,499,226 |
| 投資不動産 | - | - | - | 69,293 | 96,709 | 95,419 | 94,399 | 81,986 | 28,754 | 34,391 | 67,231 |
| 無形資産及びのれん | - | - | - | 1,035,898 | 1,422,812 | 1,248,462 | 1,221,568 | 1,207,402 | 742,893 | 758,905 | 913,374 |
| 使用権資産 | - | - | - | - | 1,429,288 | 1,469,700 | 1,520,536 | 1,590,283 | 456,406 | 688,967 | 720,949 |
| 繰延税金資産 | - | - | - | 31,431 | 36,146 | 42,233 | 53,548 | 39,082 | 43,345 | 39,117 | 74,727 |
| その他の非流動資産 | - | - | - | 188,219 | 162,004 | 203,263 | 197,729 | 214,738 | 285,450 | 288,216 | 374,696 |
| 非流動資産合計 | - | - | - | 9,493,876 | 11,112,271 | 11,532,078 | 12,380,967 | 13,043,579 | 11,783,073 | 12,743,734 | 13,980,032 |
| 資産合計 | - | - | - | 16,532,800 | 18,049,661 | 18,634,971 | 21,912,012 | 22,152,882 | 23,459,572 | 21,496,104 | 24,151,695 |
| 負債及び資本の部 | |||||||||||
| 流動負債 | |||||||||||
| 社債及び借入金 | - | - | - | 1,522,878 | 1,472,769 | 1,262,522 | 1,603,420 | 1,395,890 | 1,733,684 | 1,338,274 | 1,610,898 |
| 営業債務及びその他の債務 | - | - | - | 2,917,230 | 2,547,012 | 2,665,060 | 3,382,112 | 3,369,018 | 2,848,897 | 2,879,696 | 3,078,682 |
| リース負債 | - | - | - | - | 205,780 | 235,498 | 253,519 | 264,083 | 111,821 | 116,937 | 123,448 |
| その他の金融負債 | - | - | - | 83,589 | 213,181 | 256,657 | 884,112 | 354,066 | 254,441 | 260,231 | 467,241 |
| 前受金 | - | - | - | 43,481 | 178,689 | 133,474 | 238,656 | 296,463 | 321,400 | 350,316 | 334,986 |
| 未払法人税等 | - | - | - | 63,497 | 40,000 | 53,178 | 169,827 | 185,432 | 64,942 | 103,130 | 81,551 |
| 引当金 | - | - | - | 33,023 | 87,564 | 89,268 | 92,154 | 84,618 | 177,840 | 116,994 | 105,780 |
| 売却目的保有資産に直接関連する負債 | - | - | - | 29,062 | 1,167 | 12,762 | 9,585 | 25,812 | 1,916,404 | - | 152,919 |
| その他の流動負債 | - | - | - | 460,922 | 600,109 | 661,766 | 684,448 | 719,297 | 702,652 | 717,442 | 1,252,465 |
| 流動負債合計 | - | - | - | 5,153,682 | 5,346,271 | 5,370,185 | 7,317,833 | 6,694,679 | 8,132,081 | 5,883,020 | 7,207,970 |
| 非流動負債 | |||||||||||
| 社債及び借入金 | - | - | - | 3,569,221 | 4,287,354 | 4,381,793 | 4,039,749 | 3,493,991 | 3,394,268 | 3,278,748 | 4,136,045 |
| 営業債務及びその他の債務 | - | - | - | 291,305 | 56,692 | 54,893 | 47,814 | 59,235 | 31,872 | 42,704 | 63,905 |
| リース負債 | - | - | - | - | 1,297,530 | 1,304,703 | 1,338,788 | 1,403,606 | 446,818 | 605,343 | 637,460 |
| その他の金融負債 | - | - | - | 15,198 | 40,286 | 55,817 | 218,053 | 177,380 | 108,482 | 107,576 | 181,197 |
| 退職給付に係る負債 | - | - | - | 86,401 | 123,690 | 129,126 | 127,394 | 118,470 | 110,356 | 120,475 | 113,032 |
| 引当金 | - | - | - | 178,928 | 162,622 | 195,997 | 280,633 | 342,808 | 287,572 | 333,997 | 386,795 |
| 繰延税金負債 | - | - | - | 585,952 | 485,551 | 569,641 | 643,862 | 679,144 | 789,857 | 899,608 | 1,079,507 |
| その他の非流動負債 | - | - | - | 15,193 | 32,771 | 34,426 | 40,714 | 59,152 | 63,437 | 70,311 | 95,210 |
| 非流動負債合計 | - | - | - | 4,742,198 | 6,486,496 | 6,726,396 | 6,737,007 | 6,333,786 | 5,232,662 | 5,458,762 | 6,693,151 |
| 資本 | |||||||||||
| 資本金 | - | - | - | 204,447 | 204,447 | 204,447 | 204,447 | 204,447 | 204,447 | 204,447 | 213,825 |
| 資本剰余金 | - | - | - | 228,340 | 228,153 | 228,552 | 226,483 | 225,858 | 226,781 | 228,013 | 209,276 |
| 自己株式 | - | - | - | -8,279 | -294,580 | -26,750 | -25,544 | -124,083 | -187,011 | -99,055 | -1,113,486 |
| その他の資本の構成要素 | |||||||||||
| FVTOCIに指定したその他の投資 | - | - | - | 541,970 | 359,974 | 457,123 | 511,059 | 405,431 | 471,147 | 457,688 | 720,517 |
| キャッシュ・フロー・ヘッジ | - | - | - | -6,291 | -27,422 | -52,355 | -121,321 | 53,044 | 87,004 | 70,240 | 70,167 |
| 在外営業活動体の換算差額 | - | - | - | 379,128 | 82,634 | 379,917 | 880,674 | 1,257,065 | 1,789,444 | 1,869,853 | 2,386,228 |
| その他の資本の構成要素計 | - | - | - | 914,807 | 415,186 | 784,685 | 1,270,412 | 1,715,540 | 2,347,595 | 2,397,781 | 3,176,912 |
| 利益剰余金 | - | - | - | 4,356,931 | 4,674,153 | 4,422,713 | 5,204,434 | 6,049,259 | 6,452,055 | 6,637,528 | 6,954,040 |
| 当社の所有者に帰属する持分 | - | - | - | 5,696,246 | 5,227,359 | 5,613,647 | 6,880,232 | 8,071,021 | 9,043,867 | 9,368,714 | 9,440,567 |
| 非支配持分 | - | - | - | 940,674 | 989,535 | 924,743 | 976,940 | 1,053,396 | 1,050,962 | 785,608 | 810,007 |
| 資本合計 | - | - | - | 6,636,920 | 6,216,894 | 6,538,390 | 7,857,172 | 9,124,417 | 10,094,829 | 10,154,322 | 10,250,574 |
| 負債合計 | - | - | - | 9,895,880 | 11,832,767 | 12,096,581 | 14,054,840 | 13,028,465 | 13,364,743 | 11,341,782 | 13,901,121 |
| 負債及び資本合計 | - | - | - | 16,532,800 | 18,049,661 | 18,634,971 | 21,912,012 | 22,152,882 | 23,459,572 | 21,496,104 | 24,151,695 |