Fast Retailing Co Ltd
TSE:9983
Balance Sheet
Balance Sheet Decomposition
Fast Retailing Co Ltd
Current Assets | 2.3T |
Cash & Short-Term Investments | 1.5T |
Receivables | 165.5B |
Other Current Assets | 642.3B |
Non-Current Assets | 1.1T |
Long-Term Investments | 243.1B |
PP&E | 628.1B |
Intangibles | 97.7B |
Other Non-Current Assets | 154.1B |
Current Liabilities | 803.2B |
Accounts Payable | 407.6B |
Other Current Liabilities | 395.7B |
Non-Current Liabilities | 749.5B |
Long-Term Debt | 338.3B |
Other Non-Current Liabilities | 411.2B |
Balance Sheet
Fast Retailing Co Ltd
Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
314 049
|
355 212
|
385 431
|
683 802
|
999 697
|
1 086 519
|
1 093 531
|
1 177 736
|
1 358 292
|
903 280
|
|
Cash Equivalents |
314 049
|
355 212
|
385 431
|
683 802
|
999 697
|
1 086 519
|
1 093 531
|
1 177 736
|
1 358 292
|
903 280
|
|
Short-Term Investments |
9 119
|
22 593
|
184 239
|
30 426
|
35 359
|
44 473
|
49 890
|
56 157
|
123 446
|
576 194
|
|
Total Receivables |
59 379
|
63 341
|
66 804
|
50 116
|
54 379
|
61 890
|
69 195
|
53 538
|
62 796
|
90 491
|
|
Accounts Receivables |
47 428
|
40 252
|
39 843
|
42 435
|
45 421
|
50 531
|
54 651
|
40 627
|
46 987
|
55 354
|
|
Other Receivables |
11 951
|
23 089
|
26 961
|
7 681
|
8 958
|
11 359
|
14 544
|
12 911
|
15 809
|
35 137
|
|
Inventory |
223 223
|
260 006
|
270 004
|
289 675
|
464 788
|
410 526
|
417 529
|
394 868
|
485 928
|
449 254
|
|
Other Current Assets |
111 267
|
173 242
|
18 105
|
23 579
|
63 874
|
34 766
|
25 046
|
42 375
|
148 389
|
157 476
|
|
Total Current Assets |
717 037
|
874 394
|
924 583
|
1 077 598
|
1 618 097
|
1 638 174
|
1 655 191
|
1 724 674
|
2 178 851
|
2 176 695
|
|
PP&E Net |
114 398
|
129 340
|
121 853
|
136 979
|
155 077
|
162 092
|
536 067
|
558 714
|
590 860
|
611 060
|
|
PP&E Gross |
114 398
|
129 340
|
121 853
|
136 979
|
155 077
|
162 092
|
536 067
|
558 714
|
590 860
|
611 060
|
|
Accumulated Depreciation |
109 425
|
136 784
|
151 135
|
180 979
|
210 780
|
231 090
|
235 264
|
261 066
|
318 840
|
343 936
|
|
Intangible Assets |
46 968
|
40 991
|
34 205
|
36 895
|
46 002
|
60 117
|
66 833
|
66 939
|
76 621
|
87 300
|
|
Goodwill |
26 715
|
27 165
|
17 908
|
15 885
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
|
Long-Term Investments |
71 293
|
75 940
|
90 685
|
91 081
|
94 125
|
91 613
|
81 991
|
85 358
|
182 897
|
259 337
|
|
Other Long-Term Assets |
15 896
|
15 876
|
48 885
|
30 048
|
32 073
|
50 470
|
63 816
|
66 199
|
146 441
|
161 210
|
|
Other Assets |
26 715
|
27 165
|
17 908
|
15 885
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
|
Total Assets |
992 307
N/A
|
1 163 706
+17%
|
1 238 119
+6%
|
1 388 486
+12%
|
1 953 466
+41%
|
2 010 558
+3%
|
2 411 990
+20%
|
2 509 976
+4%
|
3 183 762
+27%
|
3 303 694
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
185 119
|
122 620
|
130 745
|
137 325
|
161 488
|
127 213
|
150 763
|
180 002
|
299 934
|
281 586
|
|
Short-Term Debt |
2 857
|
4 652
|
3 788
|
758
|
954
|
1 236
|
15 154
|
13 163
|
1 764
|
1 119
|
|
Current Portion of Long-Term Debt |
8 703
|
9 424
|
6 985
|
8 908
|
42 389
|
13 669
|
214 641
|
117 083
|
253 855
|
126 992
|
|
Other Current Liabilities |
76 517
|
155 546
|
196 528
|
164 430
|
294 579
|
334 540
|
266 897
|
270 764
|
320 689
|
319 563
|
|
Total Current Liabilities |
273 196
|
292 242
|
338 046
|
311 421
|
499 410
|
476 658
|
647 455
|
581 012
|
876 242
|
729 260
|
|
Long-Term Debt |
27 604
|
25 513
|
274 090
|
271 843
|
501 157
|
498 497
|
720 878
|
713 045
|
596 602
|
578 451
|
|
Deferred Income Tax |
37 387
|
47 272
|
3 809
|
10 000
|
13 003
|
8 822
|
7 760
|
9 860
|
44 258
|
67 039
|
|
Minority Interest |
17 660
|
23 867
|
23 159
|
30 272
|
39 841
|
44 913
|
39 516
|
45 813
|
53 750
|
51 955
|
|
Other Liabilities |
18 079
|
23 875
|
24 513
|
33 179
|
37 119
|
43 047
|
39 818
|
43 761
|
51 258
|
55 584
|
|
Total Liabilities |
373 926
N/A
|
412 769
+10%
|
663 617
+61%
|
656 715
-1%
|
1 090 530
+66%
|
1 071 937
-2%
|
1 455 427
+36%
|
1 393 491
-4%
|
1 622 110
+16%
|
1 482 289
-9%
|
|
Equity | |||||||||||
Common Stock |
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
|
Retained Earnings |
525 722
|
602 623
|
613 974
|
698 584
|
815 146
|
928 748
|
933 303
|
1 054 791
|
1 275 102
|
1 498 348
|
|
Additional Paid In Capital |
9 803
|
11 524
|
13 070
|
14 373
|
18 275
|
20 603
|
23 365
|
25 360
|
27 834
|
28 531
|
|
Unrealized Security Profit/Loss |
798
|
143
|
248
|
2
|
37
|
697
|
385
|
271
|
131
|
28
|
|
Treasury Stock |
15 790
|
15 699
|
15 633
|
15 563
|
15 429
|
15 271
|
15 129
|
14 973
|
14 813
|
14 714
|
|
Other Equity |
87 575
|
142 073
|
47 430
|
24 102
|
34 634
|
5 035
|
4 366
|
40 763
|
263 125
|
298 939
|
|
Total Equity |
618 381
N/A
|
750 937
+21%
|
574 502
-23%
|
731 771
+27%
|
862 936
+18%
|
938 621
+9%
|
956 563
+2%
|
1 116 485
+17%
|
1 561 652
+40%
|
1 821 405
+17%
|
|
Total Liabilities & Equity |
992 307
N/A
|
1 163 706
+17%
|
1 238 119
+6%
|
1 388 486
+12%
|
1 953 466
+41%
|
2 010 558
+3%
|
2 411 990
+20%
|
2 509 976
+4%
|
3 183 762
+27%
|
3 303 694
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
102
|
102
|
102
|
306
|
306
|
306
|
306
|
306
|
307
|
307
|