Frontier Real Estate Investment Corporation
TSE:8964.T
401000 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 17,616.935 | 17,541.696 | 8,100.114 | 6,521.809 | 14,108.263 | 7,136.838 | 7,623.664 | 9,411.665 | 7,350.495 | 16,432.256 | 19,375.982 | 9,618.586 | 9,363.552 | 7,177.938 | 3,972.105 | 16,279.866 | 3,514 | 3,382 |
Short Term Investments
| 0 | 0 | -93.339 | -91.867 | 0 | 3,602.749 | 3,683.544 | 3,487.126 | 3,430.561 | 3,091.718 | 4,858.63 | 5,076.383 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 17,616.935 | 17,541.696 | 8,100.114 | 6,521.809 | 14,108.263 | 7,136.838 | 7,623.664 | 9,411.665 | 7,350.495 | 16,432.256 | 19,375.982 | 9,618.586 | 9,363.552 | 7,177.938 | 3,972.105 | 16,279.866 | 3,514 | 3,382 |
Net Receivables
| 118.119 | 109.664 | 126.348 | 212.431 | 150.201 | 149.26 | 146.433 | 139.815 | 179.287 | 161 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 4,312.944 | 4,151.279 | 0 | 3,637.106 | 3,713.453 | 3,525.066 | 3,468.406 | 3,132.732 | 4,903.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -17,735.054 | -17,651.36 | 172.541 | 0.002 | -14,258.464 | 0.002 | 0.002 | 364.52 | 1.591 | 23.488 | 9.863 | 21.77 | 1.479 | 662.559 | 0.54 | 409.033 | 26 | 27 |
Total Current Assets
| 0 | 23,491.931 | 12,711.947 | 10,885.521 | 14,337 | 10,923.206 | 11,483.552 | 13,441.066 | 10,999.779 | 19,749.476 | 24,453.307 | 14,881.055 | 13,094.875 | 11,547.08 | 7,493.825 | 19,383.283 | 3,540 | 3,409 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 148,024.018 | 139,001.534 | 315,571.55 | 298,408.748 | 130,753.286 | 268,955.816 | 261,265.467 | 260,761.371 | 257,036.14 | 243,210.41 | 239,501.71 | 228,886.623 | 208,068.216 | 196,389.838 | 170,446.464 | 154,209.447 | 96,118 | 92,455 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 1,661.303 | 1,662.172 | 0.017 | 0.46 | 0.915 | 1.371 | 1.531 | 2.335 | 0.841 | 1.222 | 1.603 | 0.248 | 0.288 | 0.327 | 0.367 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 1,661.303 | 1,662.172 | 0.017 | 0.46 | 0.915 | 1.371 | 1.531 | 2.335 | 0.841 | 1.222 | 1.603 | 0.248 | 0.288 | 0.327 | 0.367 | 0 | 0 |
Long Term Investments
| 0 | 161,944.735 | 114.319 | 112.847 | 163,428.623 | -3,582.349 | -3,663.144 | -3,466.726 | -3,410.161 | -3,071.318 | -4,838.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.01 | 0.014 | 0.013 | 0.007 | 0.016 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -148,024.028 | 162,771.576 | 0.018 | 0.018 | 163,651.925 | 3,708.713 | 3,704.813 | 3,526.025 | 3,470.134 | 3,146.323 | 4,955.731 | 44.61 | 46.277 | 35.924 | 11.051 | 22.304 | 36 | 50 |
Total Non-Current Assets
| 148,926.795 | 303,434.427 | 317,348.072 | 298,521.637 | 294,405.687 | 269,083.107 | 261,308.507 | 260,822.201 | 257,098.448 | 243,286.256 | 239,620.433 | 228,932.836 | 208,114.741 | 196,426.05 | 170,457.842 | 154,232.118 | 96,154 | 92,505 |
Total Assets
| 336,333.447 | 329,731.553 | 330,060.025 | 309,407.161 | 308,815.071 | 280,006.317 | 272,792.061 | 274,263.271 | 268,098.229 | 263,035.736 | 264,073.743 | 243,813.894 | 221,209.616 | 207,973.13 | 177,951.667 | 173,615.401 | 99,694 | 95,914 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 0 | 1,558.288 | 1,024.207 | 1,281.551 | 1,347 | 1,050.085 | 895.197 | 646.462 | 716.748 | 648.514 | 728.051 | 577.741 | 464.06 | 465.941 | 425.288 | 300.702 | 239 | 155 |
Short Term Debt
| 14,900 | 11,500 | 11,500 | 10,500 | 11,000 | 11,000 | 16,200 | 14,000 | 12,560 | 12,740 | 11,680 | 17,220 | 24,020 | 23,720 | 20,520 | 40,500 | 6,600 | 3,000 |
Tax Payables
| 0 | 0 | 122.509 | 508.094 | 0 | 206.137 | 188.079 | 115.558 | 332.483 | 270.007 | 636.346 | 38.465 | 304.641 | 45.223 | 192.839 | 0.666 | 0 | 0 |
Deferred Revenue
| 0 | -11,500 | 1,696.535 | 2,003.856 | -11,000 | 1,604.031 | 1,531.903 | 1,437.859 | 1,747.58 | 1,630.445 | 1,953.242 | 1,293.064 | 1,432.036 | 1,113.829 | 1,238.596 | 862.848 | 762 | 724 |
Other Current Liabilities
| -14,900 | 2,928.63 | 35.789 | 38.463 | 1,498 | 38.274 | 35.152 | 35.903 | 72.708 | 4.217 | 12.878 | 6.365 | 3.773 | 9.33 | 1.425 | 7.125 | 1 | 2 |
Total Current Liabilities
| 14,900 | 15,986.918 | 14,256.531 | 13,823.87 | 13,845 | 13,692.39 | 18,662.252 | 16,120.224 | 15,097.036 | 15,023.176 | 14,374.171 | 19,097.17 | 25,919.869 | 25,309.1 | 22,185.309 | 41,670.675 | 7,602 | 3,881 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 115,200 | 111,700 | 111,900 | 106,400 | 101,900 | 82,400 | 69,200 | 72,400 | 64,500 | 57,560 | 58,500 | 50,180 | 42,400 | 30,520 | 24,040 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.062 | 0.11 | 0.16 | 0.184 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -115,200 | -2,900 | 29,456.953 | 30,234.364 | 0 | 32,034.778 | 33,117.878 | 34,051.653 | 36,572.597 | 38,517.821 | 39,850.223 | 40,933.32 | 40,421.789 | 39,754.307 | 39,348.346 | 39,614.106 | 31,540 | 31,541 |
Total Non-Current Liabilities
| 147,041.748 | 108,800 | 141,356.953 | 136,634.364 | 101,900 | 114,434.778 | 102,317.878 | 106,451.653 | 101,072.597 | 96,077.821 | 98,350.233 | 91,113.382 | 82,821.899 | 70,274.467 | 63,388.53 | 39,614.106 | 31,540 | 31,541 |
Total Liabilities
| 161,941.748 | 155,162.573 | 155,613.484 | 150,458.234 | 147,239.686 | 128,127.168 | 120,980.13 | 122,571.877 | 116,169.633 | 111,100.997 | 112,724.404 | 110,210.552 | 108,741.768 | 95,583.567 | 85,573.839 | 81,284.781 | 39,142 | 35,422 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 168,510.364 | 168,510.364 | 168,510.364 | 153,612.367 | 156,112.226 | 146,590.931 | 146,590.931 | 146,590.931 | 146,590.931 | 146,590.931 | 146,590.931 | 129,327.902 | 108,857.258 | 108,857.258 | 89,379.61 | 89,379.61 | 58,582 | 58,582 |
Retained Earnings
| 5,881.332 | 6,049.863 | 5,936.177 | 5,336.56 | 5,463.156 | 5,099.897 | 5,032.679 | 4,912.142 | 4,808.844 | 5,007.559 | 4,665.021 | 4,273.148 | 2.184 | 0 | 0 | 0 | 1,970 | 1,909 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 188.321 | 188.321 | 188.321 | 528.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 8.751 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 336.249 | 93.387 | 2.292 | 3,608.406 | 3,532.305 | 2,998.218 | 2,951.01 | 0 | 1 |
Total Shareholders Equity
| 174,391.696 | 174,568.978 | 174,446.541 | 158,948.927 | 161,575.383 | 151,879.149 | 151,811.931 | 151,691.394 | 151,928.596 | 151,934.739 | 151,349.339 | 133,603.342 | 112,467.848 | 112,389.563 | 92,377.828 | 92,330.62 | 60,552 | 60,492 |
Total Equity
| 174,391.696 | 174,568.978 | 174,446.541 | 158,948.927 | 161,575.383 | 151,879.149 | 151,811.931 | 151,691.394 | 151,928.596 | 151,934.739 | 151,349.339 | 133,603.342 | 112,467.848 | 112,389.563 | 92,377.828 | 92,330.62 | 60,552 | 60,492 |
Total Liabilities & Shareholders Equity
| 336,333.447 | 329,731.551 | 330,060.025 | 309,407.161 | 308,815.069 | 280,006.317 | 272,792.061 | 274,263.271 | 268,098.229 | 263,035.736 | 264,073.743 | 243,813.894 | 221,209.616 | 207,973.13 | 177,951.667 | 173,615.401 | 99,694 | 95,914 |