Mos Food Services, Inc.
TSE:8153.T
3610 (JPY) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 23,182 | 19,055 | 19,757 | 13,757 | 12,066 | 9,819 | 9,497 | 10,303.668 | 8,264.494 | 7,789.082 | 5,782.181 | 5,336.851 | 4,719.703 | 5,442.018 | 6,409.199 | 6,760.422 | 7,878.058 | 6,273.874 | 5,022.679 | 6,904.982 |
Short Term Investments
| 389 | 521 | 932 | 502 | 200 | 433 | 1,899 | 2,300.276 | 5,064.677 | 2,900.177 | 8,165.559 | 9,455.429 | 6,436.016 | 7,270.547 | 5,111.003 | 2,147.624 | 1,049.879 | 1,944.59 | 2,368.582 | 5,368.386 |
Cash and Short Term Investments
| 23,571 | 19,576 | 20,689 | 14,259 | 12,266 | 10,252 | 11,396 | 12,603.944 | 13,329.171 | 10,689.259 | 13,947.74 | 14,792.28 | 11,155.719 | 12,712.565 | 11,520.202 | 8,908.046 | 8,927.937 | 8,218.464 | 7,391.261 | 12,273.368 |
Net Receivables
| 11,036 | 10,424 | 5,518 | 5,110 | 4,291 | 4,327 | 4,683 | 4,639.176 | 4,635.259 | 4,333.115 | 4,326.555 | 4,218.125 | 4,188.094 | 4,263.466 | 4,431.099 | 4,285.753 | 4,687.52 | 4,882.399 | 5,760.356 | 4,298.832 |
Inventory
| 4,732 | 5,269 | 3,756 | 3,751 | 3,204 | 3,168 | 2,938 | 3,063.461 | 3,551.197 | 3,122.018 | 3,183.81 | 3,183.68 | 2,836.911 | 2,612.506 | 2,756.587 | 3,372.773 | 2,197.766 | 2,823.806 | 2,749.593 | 2,198.534 |
Other Current Assets
| 434 | 502 | 2,945 | 3,161 | 2,117 | 1,721 | 1,055 | 916.147 | 834.971 | 804.911 | 1,039.564 | 824.58 | 1,031.648 | 1,453.619 | 980.217 | 1,050.325 | 869.973 | 1,264.898 | 829.223 | 286.498 |
Total Current Assets
| 39,773 | 35,771 | 32,908 | 26,281 | 21,878 | 19,468 | 20,072 | 21,222.728 | 22,350.598 | 18,949.303 | 22,497.669 | 23,018.665 | 19,212.372 | 21,042.156 | 19,688.105 | 17,616.897 | 16,683.196 | 17,189.567 | 16,730.433 | 19,057.232 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,305 | 13,289 | 11,138 | 10,893 | 12,042 | 8,691 | 9,302 | 9,927.205 | 8,670.912 | 9,616.68 | 9,469.037 | 8,575.856 | 8,505.712 | 8,508.495 | 7,526.029 | 8,438.526 | 10,333.466 | 10,474.432 | 8,967.64 | 10,761.09 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,350 | 2,555 | 2,163 | 1,810 | 2,095 | 1,993 | 1,930 | 2,159.713 | 1,696.791 | 1,288.112 | 1,234.509 | 837.174 | 796.218 | 803.285 | 807.093 | 1,187.322 | 1,535.893 | 1,733.21 | 1,635.143 | 1,696.945 |
Goodwill and Intangible Assets
| 2,350 | 2,555 | 2,163 | 1,810 | 2,095 | 1,993 | 1,930 | 2,159.713 | 1,696.791 | 1,288.112 | 1,234.509 | 837.174 | 796.218 | 803.285 | 807.093 | 1,187.322 | 1,535.893 | 1,733.21 | 1,635.143 | 1,696.945 |
Long Term Investments
| 16,557 | 20,984 | 21,484 | 23,455 | 25,510 | 26,839 | 18,393 | 16,036.504 | 9,185.529 | 12,691.781 | 2,951.566 | -1,161.542 | 3,496.181 | 735.661 | 2,361.177 | 4,359.027 | 4,379.777 | 3,338.817 | 5,004.699 | -618.198 |
Tax Assets
| 77 | 377 | 447 | 173 | 216 | 326 | 56 | 55.664 | 96.673 | 95.088 | 183.556 | 231.023 | 415.849 | 525.76 | 624.067 | 603.748 | 788.737 | 288.646 | 487.275 | 3,695.935 |
Other Non-Current Assets
| 7,649 | 1,501 | 1,462 | 2,214 | 2,604 | 3,269 | 12,299 | 12,187.382 | 15,655.126 | 12,660.166 | 16,871.4 | 18,872.238 | 16,021.09 | 17,071.362 | 15,516.318 | 12,469.045 | 11,758.113 | 13,543.74 | 13,313.845 | 13,743.54 |
Total Non-Current Assets
| 39,938 | 38,706 | 36,694 | 38,545 | 42,467 | 41,118 | 41,980 | 40,366.468 | 35,305.031 | 36,351.827 | 30,710.068 | 27,354.749 | 29,235.05 | 27,644.563 | 26,834.684 | 27,057.668 | 28,795.986 | 29,378.845 | 29,408.602 | 29,279.312 |
Total Assets
| 79,711 | 74,479 | 69,602 | 64,827 | 64,348 | 60,588 | 62,054 | 61,589.196 | 57,655.631 | 55,301.134 | 53,207.739 | 50,373.416 | 48,447.422 | 48,686.719 | 46,522.789 | 44,674.565 | 45,479.182 | 46,568.412 | 46,139.035 | 48,336.544 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 5,650 | 5,378 | 5,139 | 4,569 | 4,412 | 4,230 | 4,300 | 3,857.339 | 4,252.34 | 4,197.981 | 4,401.034 | 3,924.942 | 3,538.387 | 4,240.507 | 4,058.777 | 4,436.125 | 3,391.506 | 3,810 | 3,884.678 | 5,059.964 |
Short Term Debt
| 2,144 | 2,001 | 1,729 | 1,920 | 1,477 | 110 | 110 | 416.85 | 626.891 | 701.855 | 448.24 | 438.104 | 387.765 | 1,229.576 | 998.346 | 1,225.216 | 1,687.936 | 1,880.579 | 1,824.976 | 1,233.568 |
Tax Payables
| 1,110 | 243 | 1,130 | 285 | 380 | 116 | 339 | 1,103.07 | 1,062.503 | 349.258 | 87.224 | 175.068 | 364.972 | 531.473 | 621.329 | 171.016 | 258.372 | 171.362 | 126.304 | 856.108 |
Deferred Revenue
| 1,110 | 7,537 | 5,886 | 4,338 | 997 | 684 | 339 | 1,632.233 | 1,583.688 | 795.917 | 559.922 | 577.282 | 781.549 | 976.363 | 1,036.93 | 536.515 | 646.29 | 571.434 | 504.548 | 1,227.708 |
Other Current Liabilities
| 9,769 | 2,605 | 2,871 | 2,317 | 5,235 | 4,610 | 4,790 | 4,788.341 | 4,558.436 | 4,295.117 | 3,735.457 | 2,983.013 | 2,733.364 | 2,849.904 | 2,336.946 | 2,258.63 | 2,304.067 | 3,167.868 | 2,955.791 | 3,819.132 |
Total Current Liabilities
| 18,673 | 17,521 | 15,625 | 13,144 | 12,121 | 9,634 | 9,539 | 10,694.763 | 11,021.355 | 9,990.87 | 9,144.653 | 7,923.341 | 7,441.065 | 9,296.35 | 8,430.999 | 8,456.486 | 8,029.799 | 9,429.881 | 9,169.993 | 11,340.372 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 2,899 | 5,604 | 2,264 | 3,350 | 4,278 | 2,740 | 1,520 | 1,900 | 0 | 16.849 | 130 | 250 | 522.885 | 60.865 | 90.861 | 80.857 | 520.849 | 781.558 | 447.52 | 29.411 |
Deferred Revenue Non-Current
| 2,136 | -630 | -548 | 0 | 0 | 988 | 743 | 659.87 | 0 | 572.354 | 667.59 | 611.041 | 542.142 | 475.266 | 277.542 | 70.816 | 37.66 | 32.639 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 596 | 630 | 548 | 0 | 0 | 3 | 282 | 222.624 | 255.135 | 324.328 | 13.623 | 24.474 | 20.49 | 32.107 | 22.945 | 22.111 | 61.776 | 37.138 | 0 | 0 |
Other Non-Current Liabilities
| 3,318 | 3,263 | 3,137 | 2,995 | 2,849 | 1,763 | 1,938 | 1,971.72 | 2,576.036 | 2,020.255 | 1,901.256 | 1,783.029 | 1,680.017 | 1,639.996 | 1,628.087 | 1,489.493 | 1,603.727 | 1,680.064 | 1,434.373 | 1,427.01 |
Total Non-Current Liabilities
| 8,949 | 8,867 | 5,401 | 6,345 | 7,127 | 5,494 | 4,483 | 4,754.214 | 2,831.171 | 2,933.786 | 2,712.469 | 2,668.544 | 2,765.534 | 2,208.234 | 2,019.435 | 1,663.277 | 2,224.012 | 2,531.399 | 1,881.893 | 1,456.421 |
Total Liabilities
| 27,622 | 26,388 | 21,026 | 19,489 | 19,248 | 15,128 | 14,022 | 15,448.977 | 13,852.526 | 12,924.656 | 11,857.122 | 10,591.885 | 10,206.599 | 11,504.584 | 10,450.434 | 10,119.763 | 10,253.811 | 11,961.28 | 11,051.886 | 12,796.793 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 45,199 | 46,414 | 43,673 | 43,450 | 44,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 11,412 | 11,412 | 11,412 | 11,412 | 11,412 | 11,412 | 11,412 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 | 11,412.845 |
Retained Earnings
| 26,168 | 24,470 | 25,726 | 23,025 | 22,809 | 23,318 | 25,215 | 23,587.836 | 21,373.899 | 19,774.264 | 19,773.588 | 18,656.969 | 17,759.121 | 16,711.335 | 15,417.913 | 14,196.735 | 13,832.667 | 14,865.121 | 15,911.403 | 15,261.536 |
Accumulated Other Comprehensive Income/Loss
| 4,939 | 2,655 | 1,908 | 1,454 | 1,456 | 1,255 | 1,815 | 1,561.779 | 1,490.962 | 1,620 | 565 | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,311 | -35,882 | -37,138 | -34,437 | -34,221 | -34,730 | 9,408 | 9,406.746 | 9,436.799 | 9,488.488 | 9,490.612 | 9,491.976 | 8,980.16 | 8,965.125 | 9,152.39 | 8,860.457 | 9,873.737 | 8,301.513 | 7,747.48 | 8,863.976 |
Total Shareholders Equity
| 51,830 | 47,854 | 48,322 | 45,127 | 44,906 | 45,292 | 47,850 | 45,969.206 | 43,714.505 | 42,295.597 | 41,242.045 | 39,690.79 | 38,152.126 | 37,089.305 | 35,983.148 | 34,470.037 | 35,119.249 | 34,579.479 | 35,071.728 | 35,538.357 |
Total Equity
| 52,086 | 48,089 | 48,574 | 45,336 | 45,098 | 45,458 | 48,032 | 46,140.219 | 43,803.105 | 42,376.478 | 41,350.617 | 39,781.531 | 38,240.823 | 37,182.135 | 36,072.355 | 34,554.802 | 35,225.371 | 34,607.132 | 35,087.149 | 35,539.751 |
Total Liabilities & Shareholders Equity
| 79,711 | 74,242 | 69,348 | 64,616 | 64,154 | 60,420 | 62,054 | 61,589.196 | 57,655.631 | 55,301.134 | 53,207.739 | 50,373.416 | 48,447.422 | 48,686.719 | 46,522.789 | 44,674.565 | 45,479.182 | 46,568.412 | 46,139.035 | 48,336.544 |