|
1997.2 |
増減 |
1998.2 |
増減 |
1999.2 |
増減 |
2000.2 |
増減 |
2001.2 |
備考 |
B/S(借方) |
単位百万円 |
現金・預金 |
449,835 |
222,869 |
672,704 |
-191,720 |
480,984 |
35,277 |
516,261 |
273,071 |
789,332 |
|
売上債権 |
284,197 |
-22,219 |
261,978 |
-264 |
261,714 |
-54,651 |
207,063 |
-7,213 |
199,850 |
減少 |
棚卸資産 |
468,079 |
13,550 |
481,629 |
-35,179 |
446,450 |
-26,229 |
420,221 |
1,903 |
422,124 |
減少 |
有価証券 |
97,567 |
-27,570 |
69,997 |
137,054 |
207,051 |
-23,453 |
183,598 |
-81,881 |
101,717 |
|
その他の流動資産 |
571,822 |
-92,133 |
479,689 |
54,983 |
534,672 |
3,870 |
538,542 |
450,540 |
989,082 |
|
有形固定資産 |
1,936,267 |
3,104 |
1939,371 |
67,619 |
2,006,990 |
19,969 |
2,026,959 |
85,168 |
2,112,127 |
増加 |
無形固定資産 |
74,870 |
4,651 |
79,521 |
11,838 |
91,359 |
10,255 |
101,614 |
49,229 |
150,843 |
|
投 資 等 |
2,415,541 |
100,795 |
2,516,336 |
-38,190 |
2,478,146 |
-16,079 |
2,462,067 |
336,956 |
2,799,023 |
増加 |
繰延資産 |
872 |
408 |
1,280 |
693 |
1,973 |
209 |
2,182 |
-48 |
2,134 |
|
総 資 産 |
6,299,050 |
203,455 |
6,502,505 |
6,834 |
6,509,339 |
-50,832 |
6,458,507 |
1,107,725 |
7,566,232 |
|
減価償却累計額 |
1,394,961 |
-1,876 |
1,393,085 |
47,653 |
1,440,738 |
27,019 |
1,467,757 |
64,280 |
1,532,037 |
|
B/S(貸方) |
|
未払法人税等 |
|
|
|
|
|
|
|
|
|
|
仕入債務 |
779,093 |
68,885 |
847,978 |
-10,018 |
837,960 |
-133,171 |
704,789 |
8,431 |
713,220 |
|
その他の流動負債 |
621,829 |
60,986 |
682,815 |
-58,724 |
624,091 |
52,984 |
677,075 |
206,410 |
883,485 |
|
短期借入金 |
876,623 |
77,628 |
954,251 |
-38,279 |
915,972 |
-21,482 |
894,490 |
713,878 |
1,608,368 |
増加 |
長期借入金 |
1,063,054 |
-38,668 |
1,024,386 |
102,427 |
1,126,813 |
21,689 |
1,148,502 |
80,493 |
1,228,995 |
引 当 金 |
|
|
|
|
|
|
|
|
|
|
その他の固定負債 |
369,499 |
39,717 |
409,216 |
-17,488 |
391,728 |
-3,070 |
388,658 |
137,354 |
526,012 |
|
資 本 金 |
422,896 |
12,490 |
435,386 |
352 |
435,738 |
10,001 |
445,739 |
7,983 |
453,722 |
|
法定準備金 |
799,622 |
14,794 |
814,416 |
2,636 |
817,052 |
2,640 |
819,692 |
103,924 |
923,616 |
|
剰 余 金 |
1,366,434 |
-32,377 |
1,334,057 |
25,928 |
1,359,985 |
19,577 |
1,379,562 |
-150,748 |
1,228,814 |
|
負債+資本 |
6,299,050 |
203,455 |
6,502,505 |
6,834 |
6,509,339 |
-50,832 |
6,458,507 |
1,107,725 |
7,566,232 |
|
P/L(損益計算書) |
|
売 上 高 |
10,174,480 |
|
10,140,804 |
|
9,981,891 |
|
9,625,925 |
|
9,335,514 |
減少 |
売上原価 |
7,429,275 |
|
7,355,534 |
|
7,187,567 |
|
8,737,752 |
|
8,669,258 |
|
販売費・一般管理費 |
2,465,486 |
|
2,550,844 |
|
2,525,039 |
|
614,354 |
|
408,060 |
|
営業利益 |
279,719 |
|
234,426 |
|
269,285 |
|
273,819 |
|
258,196 |
減少 |
営業外収益 |
79,086 |
|
75,800 |
|
73,976 |
|
74,753 |
|
78,037 |
|
営業外費用 |
78,509 |
|
73,867 |
|
73,019 |
|
73,393 |
|
78,223 |
|
経常利益 |
280,296 |
|
236,359 |
|
270,242 |
|
275,179 |
|
258,010 |
|
特別利益 |
94,348 |
|
193,946 |
|
263,455 |
|
319,386 |
|
144,029 |
|
特別損失 |
99,040 |
|
261,726 |
|
328,807 |
|
402,018 |
|
597,354 |
|
税引前当期利益 |
275,604 |
|
168,579 |
|
204,890 |
|
192,547 |
|
-195,315 |
赤字 |
法人税・住民税等 |
124,079 |
|
114,728 |
|
104,589 |
|
107,760 |
|
100,228 |
|
法人税等調整額 |
|
|
|
|
|
|
|
|
-140,980 |
|
税引後当期利益 |
151,525 |
|
53,851 |
|
100,301 |
|
84,787 |
|
-154,563 |
|
過年度税効果調整額 |
|
|
|
|
|
|
|
67,134 |
|
配当・役員賞与支払 |
|
86,228 |
|
74,373 |
|
65,210 |
|
63,319 |
|
剰余金増減 |
|
|
-32,377 |
|
25,928 |
|
19,577 |
|
-150,748 |
|
C.Gボックス |
|
N.F(減価償却費) |
54,305 |
|
50,086 |
|
44,188 |
|
76,484 |
|
|
G (営業利益) |
234,426 |
|
269,285 |
|
273,819 |
|
258,196 |
|
|
計(N.F前利益) |
288,731 |
|
319,371 |
|
318,007 |
|
334,680 |
|
|
C.S(運転資金増加) |
-77,554 |
|
-25,425 |
|
52,291 |
|
-13,741 |
|
|
C.G(経常収支) |
366,285 |
|
344,796 |
|
265,716 |
|
348,421 |
|
|
資金の増加の要素 |
|
短期借入金増加 |
|
218,015 |
|
57,166 |
|
137,175 |
|
730,731 |
|
|
長期借入金増加 |
|
59,514 |
|
178,750 |
|
163,758 |
|
320,068 |
|
|
資本金増加 |
|
12,490 |
|
352 |
|
10,001 |
|
7,983 |
|
|
法定準備金増加 |
|
14,794 |
|
2,777 |
|
22,761 |
|
106,520 |
|
|
無形固定資産減少 |
836 |
|
577 |
|
688 |
|
400 |
|
|
投資等減少 |
|
36,325 |
|
143,965 |
|
71,411 |
|
21,804 |
|
|
有価証券減少 |
|
36,225 |
|
17,385 |
|
88,237 |
|
89,289 |
|
|
その他の流動資産減少 |
133,605 |
|
32,700 |
|
161,392 |
|
47,326 |
|
|
その他の流動負債増加 |
82,190 |
|
4,259 |
|
72,672 |
|
265,375 |
|
|
その他の固定負債増加 |
46,844 |
|
10,474 |
|
23,473 |
|
203,378 |
|
|
営業外収益 |
|
75,800 |
|
73,976 |
|
74,753 |
|
78,037 |
|
|
特別利益 |
|
193,946 |
|
263,455 |
|
319,386 |
|
144,029 |
|
|
固定資産売却/除却 |
68,307 |
|
18,686 |
|
43,297 |
|
22,329 |
|
|
資金の減少の要素 |
|
法人税等充当金 |
|
114,728 |
|
104,717 |
|
127,234 |
|
100,228 |
|
|
配当・役員賞与支払 |
86,228 |
|
74,373 |
|
65,210 |
|
63,319 |
|
|
短期借入金減少 |
|
140,387 |
|
95,445 |
|
158,657 |
|
16,853 |
|
|
長期借入金減少 |
|
98,182 |
|
76,323 |
|
142,069 |
|
239,575 |
|
|
有形固定資産増加 |
125,367 |
|
136,222 |
|
107,444 |
|
183,737 |
|
|
繰延資産増加 |
|
757 |
|
875 |
|
866 |
|
2,792 |
|
|
無形固定資産増加 |
5,487 |
|
12,415 |
|
10,943 |
|
49,629 |
|
|
投資等増加 |
|
137,120 |
|
105,775 |
|
55,332 |
|
358,760 |
|
|
有価証券増加 |
|
8,655 |
|
154,439 |
|
64,784 |
|
7,408 |
|
|
その他の流動資産増加 |
41,472 |
|
87,683 |
|
165,262 |
|
497,866 |
|
|
その他の流動負債減少 |
21,204 |
|
62,983 |
|
19,688 |
|
58,965 |
|
|
その他の固定負債減少 |
7,127 |
|
27,962 |
|
26,543 |
|
66,024 |
|
|
営業外費用 |
|
73,867 |
|
73,019 |
|
73,393 |
|
78,223 |
|
|
特別損失 |
|
261,726 |
|
328,807 |
|
402,018 |
|
597,354 |
|
|
・ |
|
法人税等調整額 |
|
|
|
|
|
|
|
-140,980 |
|
|
過年度税効果調整額 |
|
|
|
|
|
|
67,134 |
|
|
Cash 増減 |
|
222,869 |
|
-191,720 |
|
35,277 |
|
273,071 |
|
|
キャッシュフロー分析
クリック