Fast Retailing Co., Ltd.
TSE:9983.T
49880 (JPY) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 372,000 | 437,918 | 413,584 | 265,872 | 152,868 | 252,447 | 242,678 | 193,398 | 90,237 | 180,676 | 135,470 | 141,525 | 123,390 | 93,881 | 116,867 | 95,487 | 81,994 | 62,713 | 72,752 | 58,015 | 56,448 | 34,751 | 50,446 | 102,533 | 60,002 |
Depreciation & Amortization
| 204,388 | 186,872 | 180,275 | 177,910 | 177,848 | 48,476 | 45,055 | 39,688 | 36,797 | 37,758 | 30,808 | 28,988 | 24,237 | 25,351 | 19,763 | 16,215 | 13,838 | 10,821 | 6,514 | 7,935 | 2,874 | 2,364 | 1,942 | 1,571 | 805 |
Deferred Income Tax
| 0 | -920 | -2,703 | -2,179 | -2,915 | -2,504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 920 | 2,703 | 2,179 | 2,915 | 2,504 | 2,188 | 1,425 | 1,539 | 1,849 | 1,269 | 723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 36,152 | 28,118 | 44,397 | 65,261 | -22,110 | 55,230 | -43,404 | 10,354 | -17,788 | -17,522 | -20,611 | -5,931 | 9,326 | -10,296 | -4,231 | -19,331 | 18,737 | -13,305 | 3,501 | -16,589 | -2,569 | 4,069 | -20,167 | 12,972 | 17,597 |
Accounts Receivables
| -17,394 | -7,535 | -2,651 | 15,334 | -4,164 | -6,302 | -2,852 | -1,422 | -2,364 | 3,977 | -7,489 | -11,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -23,540 | 46,908 | -50,896 | 36,749 | -2,665 | 38,145 | -179,469 | -5,955 | -34,908 | -29,295 | -45,627 | -50,293 | -6,899 | -21,051 | -1,478 | -17,576 | 1,851 | -11,809 | -4,465 | 1,456 | -8,488 | 10,262 | -647 | -9,770 | -10,620 |
Accounts Payables
| 47,320 | -15,909 | 114,600 | 384 | 18,600 | -16,426 | 9,758 | 9,949 | 18,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 29,766 | 4,654 | -16,656 | 12,794 | -33,881 | 39,813 | 136,065 | 16,309 | 17,120 | 11,773 | 25,016 | 44,362 | 16,225 | 10,755 | -2,753 | -1,755 | 16,886 | -1,496 | 7,966 | -18,045 | 5,919 | -6,193 | -19,520 | 22,742 | 28,217 |
Other Non Cash Items
| 38,981 | -189,692 | -207,439 | -80,075 | -43,738 | -55,648 | -67,926 | -31,272 | -10,491 | -65,981 | -35,072 | -65,143 | -29,310 | -51,778 | -43,776 | -33,157 | -27,233 | -41,382 | -25,290 | -33,963 | -12,633 | -5,416 | -51,582 | -36,495 | -9,614 |
Operating Cash Flow
| 651,521 | 463,216 | 430,817 | 428,968 | 264,868 | 300,505 | 176,403 | 212,168 | 98,755 | 134,931 | 110,595 | 99,439 | 127,643 | 57,158 | 88,623 | 59,214 | 87,336 | 18,847 | 57,477 | 15,398 | 44,120 | 35,768 | -19,361 | 80,581 | 68,790 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -75,743 | -97,157 | -80,402 | -76,970 | -69,316 | -65,744 | -48,494 | -45,866 | -43,628 | -51,166 | -48,939 | -31,738 | -31,431 | -25,538 | -21,322 | -13,033 | -15,784 | -17,914 | -10,839 | -4,495 | -3,444 | -3,574 | -5,151 | -6,456 | -2,559 |
Acquisitions Net
| 0 | -33,542 | 0 | -4,232 | -21,008 | -24,177 | 16,532 | -196 | -13,000 | 0 | 0 | -28,080 | 0 | -4,164 | -1,855 | -775 | -1,013 | 1,015 | -30,432 | -5,428 | -6,741 | -758 | -1,215 | 0 | 0 |
Purchases Of Investments
| -840,679 | -869,119 | -261,038 | -102,307 | -88,714 | -103,619 | -63,490 | -3,407 | -206,970 | -16,173 | -2,156 | 0 | 0 | -598 | -662 | -512 | -2,092 | -15,581 | -1,901 | -1,000 | -5,626 | -299 | 0 | -865 | -165 |
Sales Maturities Of Investments
| 864,086 | 392,544 | 126,774 | 99,943 | 83,502 | 92,252 | 59,185 | 170,126 | 3,983 | 0 | 0 | 0 | 0 | 498 | 14 | 31 | 9 | 6,172 | 1,000 | -842 | 0 | 13 | 0 | 0 | 201 |
Other Investing Activites
| 365 | 32,872 | 2,440 | 969 | 19,555 | 22,532 | -20,913 | 168,852 | -189,311 | -5,806 | -5,228 | -4,083 | -3,882 | 3,159 | 436 | -19,984 | 3,459 | -2,475 | 265 | -5,058 | -4,919 | -5,500 | -3,561 | -5,878 | -2,562 |
Investing Cash Flow
| -82,231 | -574,402 | -212,226 | -82,597 | -75,981 | -78,756 | -57,180 | 122,790 | -245,939 | -73,145 | -56,323 | -63,901 | -35,313 | -26,643 | -23,389 | -34,273 | -15,421 | -28,783 | -41,907 | -16,823 | -20,730 | -10,118 | -9,927 | -13,199 | -5,085 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 0 | 0 | 0 | 13 | 0 | 0 | 1,809 | 0 | 199 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -696 | 0 | 0 | 0 | -5 | -6 | -6 | -12,365 | -2,251 | -1,734 |
Dividends Paid
| -104,263 | -73,064 | -53,091 | -48,993 | -48,995 | -48,975 | -38,244 | -34,671 | -36,700 | -33,127 | -30,574 | -27,507 | -21,892 | -21,370 | -20,350 | -14,257 | -12,729 | -13,747 | -13,223 | -13,219 | -8,639 | -4,074 | -6,732 | -5,818 | -1,852 |
Other Financing Activities
| -164,688 | -154,184 | -133,749 | -86,188 | -108,384 | -2,232 | 241,365 | -13,250 | 243,065 | -3,567 | -9,660 | 11,036 | -1,538 | 5,822 | -5,424 | 12,708 | -1,429 | 4,296 | 16,779 | -1,624 | -32 | -144 | -143 | 114 | 74 |
Financing Cash Flow
| -269,003 | -364,562 | -213,050 | -302,985 | -183,268 | -102,429 | 198,217 | -50,836 | 201,428 | -41,784 | -44,060 | -23,945 | -29,056 | -26,156 | -28,897 | -16,847 | -19,054 | -12,759 | 1,932 | -14,854 | -8,677 | -10,179 | -20,431 | -10,955 | -3,766 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 20,735 | 175,015 | 40,818 | 1,393 | -32,496 | -1,545 | 14,248 | -24,025 | 21,162 | 7,129 | 18,007 | 68 | -3,142 | -5,449 | -8,488 | -2,189 | 153 | 1,454 | 908 | -2,448 | -73 | -867 | 1,282 | -37 |
Net Change In Cash
| 290,280 | -455,012 | 180,556 | 84,205 | 7,012 | 86,822 | 315,895 | 298,371 | 30,219 | 41,163 | 17,341 | 29,602 | 63,916 | 1,642 | 30,888 | -314 | 50,672 | -22,188 | 20,343 | -15,400 | 12,728 | 16,470 | -50,116 | 57,709 | 59,902 |
Cash At End Of Period
| 1,193,560 | 903,280 | 1,358,292 | 1,177,736 | 1,093,531 | 1,086,519 | 999,697 | 683,802 | 385,431 | 355,212 | 314,049 | 295,622 | 266,020 | 202,104 | 200,462 | 169,574 | 169,888 | 119,216 | 141,404 | 121,061 | 136,461 | 123,733 | 107,263 | 157,379 | 99,670 |