Flight Centre Travel Group Limited
ASX:FLT.AX
17.2 (AUD) • At close October 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,138.142 | 1,328.438 | 1,226.904 | 1,290.831 | 1,867.307 | 717.845 | 444.536 | 425.861 | 506.703 | 564.73 | 476.042 | 433.799 | 1,032.467 | 974.925 | 903.329 | 692.725 | 738.638 | 469.225 | 274.188 | 257.444 | 258.139 | 369.371 | 293.274 | 223.841 | 166.616 | 130.918 | 98.69 | 78.436 | 77.374 |
Short Term Investments
| 10.007 | 20.227 | 0 | 65.142 | 8.078 | 107.675 | 96.996 | 99.246 | 100.094 | 75.661 | 41.24 | 13.416 | 59.853 | 64.909 | 15.474 | 15.474 | 0 | 166.588 | 0 | 174.892 | 223.591 | 0 | 0 | 0 | 0 | 0 | 0.06 | 3.137 | 0.353 |
Cash and Short Term Investments
| 1,148.149 | 1,348.665 | 1,226.904 | 1,355.973 | 1,875.385 | 833.292 | 552.996 | 530.146 | 606.797 | 564.73 | 476.042 | 447.215 | 1,092.32 | 1,039.834 | 918.803 | 708.199 | 738.638 | 635.813 | 274.188 | 432.336 | 258.139 | 369.371 | 293.274 | 223.841 | 166.616 | 130.918 | 98.75 | 81.573 | 77.727 |
Net Receivables
| 1,218.636 | 1,177.113 | 836.457 | 419.553 | 475.635 | 915.544 | 847.736 | 762.274 | 672.176 | 635.492 | 537.561 | 467.332 | 428.322 | 384.706 | 310.047 | 215.831 | 340.452 | 294.991 | 244.987 | 202.872 | 171.748 | 161.177 | 131.532 | 84.415 | 77.5 | 61.287 | 47.733 | 31.782 | 24.199 |
Inventory
| 28.305 | 15.718 | 7.03 | 11.837 | 12.127 | 1.635 | 1.625 | 1.243 | 1.718 | 1.789 | 1.044 | 0.966 | 0.972 | 1.06 | 1.035 | 0.105 | 1.548 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.711 | 0.28 | 0.067 | 0.135 | 0.282 | 0.2 |
Other Current Assets
| 87.503 | 88.544 | 42.115 | 35.984 | 75.37 | 565.048 | 1,054.675 | 1,049.177 | 982.542 | 950.689 | 872.902 | 882.869 | 38.127 | 36.799 | 115.678 | 3.917 | 250.347 | 0 | 0 | 8.535 | 237.421 | 9.366 | 4.644 | 5.159 | 2.095 | 1.093 | 1.018 | 0.853 | 0.434 |
Total Current Assets
| 2,482.593 | 2,630.04 | 2,112.506 | 1,823.347 | 2,438.517 | 2,307.747 | 2,445.568 | 2,337.801 | 2,263.233 | 2,152.7 | 1,887.549 | 1,784.966 | 1,559.741 | 1,462.399 | 1,345.563 | 1,035.73 | 1,330.985 | 940.722 | 741.781 | 643.743 | 667.309 | 539.914 | 429.45 | 314.126 | 246.491 | 193.365 | 147.576 | 114.49 | 102.56 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 264.071 | 263.184 | 271.619 | 333.669 | 524.783 | 239.868 | 247.554 | 256.196 | 216.239 | 196.3 | 160.916 | 158.683 | 143.511 | 138.923 | 148.415 | 177.425 | 164.768 | 86.906 | 78.486 | 121.727 | 106.659 | 76.957 | 60.477 | 48.884 | 30.463 | 18.223 | 17.415 | 15.288 | 13.662 |
Goodwill
| 797.466 | 823.519 | 608.267 | 549.079 | 571.013 | 598.639 | 459.562 | 371.808 | 366.926 | 339.579 | 273.126 | 299.845 | 283.669 | 275.467 | 325.682 | 330.803 | 323.161 | 183.452 | 171.286 | 133.546 | 150.969 | 0 | 60.03 | 24.593 | 22.415 | 19.697 | 1.766 | 1.43 | 1.535 |
Intangible Assets
| 227.582 | 1,054.489 | 782.293 | 687.512 | 709.866 | 169.996 | 126.773 | 99.686 | 80.657 | 46.67 | 31.449 | 66.844 | 68.953 | 69.907 | 78.266 | 88.483 | 410.408 | 203.956 | 196.086 | 149.227 | 168.634 | 167.608 | 81.263 | 25.17 | 22.567 | 19.87 | 1.847 | 1.47 | 0.063 |
Goodwill and Intangible Assets
| 1,025.048 | 1,878.008 | 1,390.56 | 1,236.591 | 1,280.879 | 768.635 | 586.335 | 471.494 | 447.583 | 386.249 | 304.575 | 366.689 | 352.622 | 345.374 | 403.948 | 419.286 | 410.408 | 203.956 | 196.086 | 149.227 | 168.634 | 167.608 | 81.263 | 25.17 | 22.567 | 19.87 | 1.847 | 1.47 | 1.598 |
Long Term Investments
| 51.049 | 60.402 | 110.493 | 51.375 | 35.193 | 85.549 | 38.97 | 64.657 | 14.97 | 13.905 | 5.451 | 4.105 | 7.347 | 5.897 | 15.304 | 26.648 | 9.585 | 8.472 | 2.248 | 2.75 | 3.064 | 0.034 | 0.06 | 1.982 | 3.123 | 0.722 | 0.06 | -1.384 | 0 |
Tax Assets
| 486.578 | 501.721 | 535.698 | 429.304 | 381.915 | 102.939 | 95.913 | 81.838 | 81.444 | 36.135 | 42.704 | 50.694 | 49.964 | 52.403 | 62.151 | 68.091 | 40.789 | 16.021 | 17.952 | 15.462 | 15.034 | 10.438 | 9.96 | 5.613 | 3.973 | 2.712 | 1.996 | 1.384 | 1.039 |
Other Non-Current Assets
| 27.602 | -798.955 | -556.627 | -511.197 | -555.739 | -102.939 | -95.913 | -81.838 | -81.444 | -36.135 | -42.704 | -50.694 | 7.073 | 5.304 | 2.928 | 0 | 0.516 | 1.209 | -5.746 | 0 | 0.438 | 0.601 | 0.845 | 0 | 0 | 0 | 0 | 1.384 | 0 |
Total Non-Current Assets
| 1,854.348 | 1,904.36 | 1,751.743 | 1,539.742 | 1,667.031 | 1,094.052 | 872.859 | 792.347 | 678.792 | 596.454 | 470.942 | 529.477 | 560.517 | 547.901 | 632.746 | 691.45 | 626.066 | 316.564 | 289.026 | 289.166 | 293.829 | 255.638 | 152.605 | 81.649 | 60.126 | 41.527 | 21.318 | 18.142 | 16.299 |
Total Assets
| 4,336.941 | 4,534.4 | 3,864.249 | 3,363.089 | 4,105.548 | 3,493.414 | 3,398.999 | 3,195.488 | 3,003.211 | 2,787.966 | 2,410.387 | 2,372.544 | 2,120.258 | 2,010.3 | 1,978.309 | 1,727.18 | 1,957.051 | 1,257.286 | 1,030.807 | 932.909 | 961.138 | 795.552 | 582.055 | 395.775 | 306.617 | 234.892 | 168.894 | 132.632 | 118.859 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 1,456.091 | 1,391.507 | 1,217.588 | 738.453 | 1,083.662 | 485.463 | 480.365 | 396.496 | 356.094 | 343.095 | 282.196 | 254.014 | 245.608 | 217.007 | 212.942 | 183.096 | 1,098.049 | 646.785 | 499.824 | 455.695 | 444.021 | 341.851 | 268.613 | 192.933 | 146.559 | 124.756 | 94.508 | 74.16 | 36.913 |
Short Term Debt
| 372.779 | 139.346 | 112.662 | 312.95 | 345.887 | 84.71 | 34.846 | 55.866 | 76.845 | 32.806 | 42.923 | 43.55 | 45.162 | 99.174 | 93.067 | 51.59 | 100.505 | 48.27 | 43.662 | 37.79 | 41.494 | 3.297 | 5.819 | 17.266 | 12.957 | 2.652 | 4.005 | 3.665 | 3.632 |
Tax Payables
| 5.336 | 2.295 | 0.615 | 2.546 | 1.244 | 10.769 | 20.369 | 7.712 | 9.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 90.994 | 71.997 | 55.064 | 54.536 | 235.762 | 68.66 | 74.748 | 73.003 | 66.588 | -32.806 | -42.923 | -43.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.26 | 7.153 | 13.362 | 39.446 | 29.667 | 31.039 | 23.124 | 0 | 0 | 40.907 |
Other Current Liabilities
| 377.436 | 364.439 | 240.653 | 154.991 | 191.511 | 1,116.242 | 1,108.862 | 1,109.531 | 1,067.197 | 1,109.405 | 979.025 | 1,033.487 | 863.924 | 842.89 | 831.607 | 741.395 | 45.551 | 22.526 | 5.934 | 0.921 | 1.914 | 0.24 | 0.165 | 0.059 | 0.053 | 0.034 | 13.552 | 11.04 | 0.113 |
Total Current Liabilities
| 2,297.3 | 1,967.289 | 1,625.967 | 1,260.93 | 1,856.822 | 1,755.075 | 1,698.821 | 1,634.896 | 1,566.724 | 1,452.5 | 1,261.221 | 1,287.501 | 1,154.694 | 1,159.071 | 1,137.616 | 976.081 | 1,244.105 | 717.581 | 549.42 | 500.666 | 494.582 | 358.75 | 314.043 | 239.925 | 190.608 | 150.566 | 112.065 | 88.865 | 81.565 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 441.56 | 1,041.833 | 1,009.985 | 702.923 | 250.514 | 100.375 | 0.652 | 55.992 | 31.388 | 14.867 | 1.955 | 2.636 | 62.013 | 68.601 | 84.998 | 75.968 | 60.158 | 27 | 27 | 15 | 15 | 30.786 | 28.228 | 22.495 | 15.583 | 12.629 | 9.366 | 6.745 | 7.574 |
Deferred Revenue Non-Current
| 32.135 | 27.077 | 30.736 | 34.945 | 40.597 | 48.469 | 55.721 | 23.278 | 16.134 | -14.867 | 1.608 | -1.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.919 | 18.478 | 25.675 | 1.37 | 0.801 | 0.631 | 0.505 | 0 | 0 | 0.747 |
Deferred Tax Liabilities Non-Current
| 128.458 | 107.952 | 136.389 | 108.682 | 159.732 | 47.257 | 38.398 | 39.355 | 35.68 | 0.135 | 0.347 | 3.987 | 5.41 | 6.499 | 10.84 | 28.381 | 16.063 | 0.245 | 6.124 | 8.301 | 7.654 | 2.714 | 2.132 | 1.146 | 1.934 | 1.99 | 1.748 | 1.26 | 1.11 |
Other Non-Current Liabilities
| 234.285 | 253.752 | 283.71 | 299.573 | 437.915 | -95.726 | -94.119 | 40.716 | 33.109 | 65.21 | -1.955 | -2.636 | 41.012 | 35.513 | 34.203 | 36.061 | 31.889 | 30.471 | 37.378 | 0.614 | 1.189 | 10.017 | 0.343 | 0.147 | 0.229 | 0.105 | 1.402 | 0.869 | 0.609 |
Total Non-Current Liabilities
| 836.438 | 1,430.614 | 1,460.82 | 1,146.123 | 888.758 | 100.375 | 0.652 | 159.341 | 116.311 | 65.345 | 1.955 | 2.636 | 108.435 | 110.613 | 130.041 | 140.41 | 108.11 | 57.716 | 70.502 | 44.834 | 42.321 | 69.192 | 32.073 | 24.589 | 18.377 | 15.229 | 12.516 | 8.874 | 10.04 |
Total Liabilities
| 3,133.738 | 3,397.903 | 3,086.787 | 2,407.053 | 2,745.58 | 2,031.096 | 1,884.444 | 1,766.733 | 1,657.266 | 1,517.845 | 1,312.589 | 1,346.35 | 1,263.129 | 1,269.684 | 1,267.657 | 1,116.491 | 1,352.215 | 775.297 | 619.922 | 545.5 | 536.903 | 427.942 | 346.116 | 264.514 | 208.985 | 165.795 | 124.581 | 97.739 | 91.605 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.218 | 35.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,437.888 | 1,374.592 | 1,105.711 | 1,099.056 | 1,094.095 | 405.626 | 404.023 | 402.759 | 399.236 | 395.677 | 390.929 | 387.804 | 382.989 | 381.308 | 378.931 | 377.602 | 377.343 | 260.828 | 260.715 | 260.558 | 256.598 | 245.103 | 156.983 | 101.52 | 38.259 | 29.02 | 0.788 | 0.786 | 0.786 |
Retained Earnings
| -339.777 | -417.824 | -465.285 | -178.634 | 254.495 | 1,053.01 | 1,108.626 | 1,015.033 | 922.599 | 837.485 | 734.04 | 673.906 | 545.119 | 434.049 | 374.802 | 240.256 | 278.469 | 229.638 | 157.939 | 122.511 | 151.867 | 112.562 | 59.781 | 30.612 | 61.044 | 41.254 | 27.709 | 18.031 | 10.251 |
Accumulated Other Comprehensive Income/Loss
| 131.969 | 193.068 | 136.46 | 35.614 | 11.176 | 15.397 | 8.124 | 12.764 | 24.11 | 36.959 | -27.218 | -35.781 | -70.979 | -74.741 | -43.081 | -7.169 | -50.976 | -5.655 | -7.769 | 4.34 | 15.77 | 9.945 | 19.175 | -0.871 | -1.671 | -1.424 | 16.242 | 16.231 | 16.059 |
Other Total Stockholders Equity
| -27.8 | -14.748 | -1.055 | 0 | 0 | -11.993 | -10.934 | -1.801 | 0 | 0 | -27.171 | -35.516 | 0 | 0 | 0 | 0 | 0 | -2.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 1,202.28 | 1,135.088 | 775.831 | 956.036 | 1,359.766 | 1,462.04 | 1,509.839 | 1,428.755 | 1,345.945 | 1,270.121 | 1,097.798 | 1,026.194 | 857.129 | 740.616 | 710.652 | 610.689 | 604.836 | 481.989 | 410.885 | 387.409 | 424.235 | 367.61 | 235.939 | 131.261 | 97.632 | 68.85 | 44.739 | 35.048 | 27.096 |
Total Equity
| 1,203.203 | 1,136.497 | 777.462 | 956.036 | 1,359.968 | 1,462.318 | 1,514.555 | 1,428.755 | 1,345.945 | 1,270.121 | 1,097.798 | 1,026.194 | 857.129 | 740.616 | 710.652 | 610.689 | 604.836 | 481.989 | 410.885 | 387.409 | 424.235 | 367.61 | 235.939 | 131.261 | 97.632 | 69.097 | 44.313 | 34.893 | 27.254 |
Total Liabilities & Shareholders Equity
| 4,336.941 | 4,534.4 | 3,864.249 | 3,363.089 | 4,105.548 | 3,524.303 | 3,425.32 | 3,222.992 | 3,028.98 | 2,787.966 | 2,410.387 | 2,372.544 | 2,120.258 | 2,010.3 | 1,978.309 | 1,727.18 | 1,957.051 | 1,257.286 | 1,030.807 | 932.909 | 961.138 | 795.552 | 582.055 | 395.775 | 306.617 | 234.892 | 168.894 | 132.632 | 118.859 |