Fast Retailing Co Ltd
TSE:9983
Balance Sheet
Balance Sheet Decomposition
Fast Retailing Co Ltd
Fast Retailing Co Ltd
Balance Sheet
Fast Retailing Co Ltd
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
67 771
|
76 447
|
83 862
|
74 759
|
121 950
|
64 091
|
67 248
|
43 876
|
62 466
|
64 386
|
132 238
|
147 429
|
314 049
|
355 212
|
385 431
|
683 802
|
999 697
|
1 086 519
|
1 093 531
|
1 177 736
|
1 358 292
|
903 280
|
1 193 560
|
893 239
|
|
| Cash Equivalents |
67 771
|
76 447
|
83 862
|
74 759
|
121 950
|
64 091
|
67 248
|
43 876
|
62 466
|
64 386
|
132 238
|
147 429
|
314 049
|
355 212
|
385 431
|
683 802
|
999 697
|
1 086 519
|
1 093 531
|
1 177 736
|
1 358 292
|
903 280
|
1 193 560
|
893 239
|
|
| Short-Term Investments |
39 490
|
47 285
|
52 599
|
46 302
|
25 237
|
55 237
|
102 912
|
125 875
|
139 472
|
137 728
|
133 788
|
148 215
|
9 119
|
22 593
|
184 239
|
30 426
|
35 359
|
44 473
|
49 890
|
56 157
|
123 446
|
576 194
|
470 554
|
899 701
|
|
| Total Receivables |
3 139
|
4 274
|
3 220
|
4 463
|
21 061
|
15 576
|
20 261
|
19 809
|
27 657
|
27 942
|
30 280
|
42 679
|
59 379
|
63 341
|
66 804
|
50 116
|
54 379
|
61 890
|
69 195
|
53 538
|
62 796
|
90 491
|
86 139
|
104 449
|
|
| Accounts Receivables |
3 139
|
4 274
|
3 220
|
4 463
|
8 268
|
9 739
|
13 302
|
15 038
|
15 202
|
17 489
|
19 652
|
33 699
|
47 428
|
40 252
|
39 843
|
42 435
|
45 421
|
50 531
|
54 651
|
40 627
|
46 987
|
55 354
|
72 776
|
86 178
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
12 793
|
5 837
|
6 959
|
4 771
|
12 455
|
10 453
|
10 628
|
8 980
|
11 951
|
23 089
|
26 961
|
7 681
|
8 958
|
11 359
|
14 544
|
12 911
|
15 809
|
35 137
|
13 363
|
18 271
|
|
| Inventory |
30 995
|
20 867
|
28 803
|
33 594
|
42 862
|
55 173
|
53 778
|
74 579
|
74 079
|
92 750
|
98 963
|
166 654
|
223 223
|
260 006
|
270 004
|
289 675
|
464 788
|
410 526
|
417 529
|
394 868
|
485 928
|
449 254
|
474 460
|
510 958
|
|
| Other Current Assets |
25 199
|
21 662
|
11 669
|
20 931
|
39 213
|
27 898
|
19 492
|
34 029
|
41 948
|
47 163
|
29 247
|
135 132
|
111 267
|
173 242
|
18 105
|
23 579
|
63 874
|
34 766
|
25 046
|
42 375
|
148 389
|
157 476
|
138 558
|
119 468
|
|
| Total Current Assets |
166 594
|
170 535
|
180 153
|
180 049
|
250 323
|
217 975
|
263 691
|
298 168
|
345 622
|
369 969
|
424 516
|
640 109
|
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
|
2 363 271
|
2 527 815
|
|
| PP&E Net |
3 006
|
4 292
|
5 091
|
7 301
|
11 663
|
13 313
|
17 447
|
18 364
|
20 178
|
18 945
|
69 222
|
90 405
|
114 398
|
129 340
|
121 853
|
136 979
|
155 077
|
162 092
|
536 067
|
558 714
|
590 860
|
611 060
|
662 454
|
809 462
|
|
| PP&E Gross |
3 006
|
4 292
|
5 091
|
7 301
|
11 663
|
13 313
|
17 447
|
18 364
|
20 178
|
18 945
|
69 222
|
90 405
|
114 398
|
129 340
|
121 853
|
136 979
|
155 077
|
162 092
|
536 067
|
558 714
|
590 860
|
611 060
|
662 454
|
809 462
|
|
| Accumulated Depreciation |
5 764
|
6 898
|
8 237
|
13 030
|
20 024
|
24 128
|
28 509
|
34 590
|
40 111
|
48 691
|
60 196
|
85 839
|
109 425
|
136 784
|
151 135
|
180 979
|
210 780
|
231 090
|
235 264
|
261 066
|
318 840
|
343 936
|
377 724
|
411 154
|
|
| Intangible Assets |
783
|
3 351
|
4 852
|
6 365
|
8 225
|
10 465
|
12 714
|
15 913
|
19 041
|
19 102
|
22 224
|
46 424
|
46 968
|
40 991
|
34 205
|
36 895
|
46 002
|
60 117
|
66 833
|
66 939
|
76 621
|
87 300
|
92 568
|
91 606
|
|
| Goodwill |
0
|
0
|
0
|
10 787
|
32 996
|
32 536
|
28 122
|
39 399
|
28 798
|
21 648
|
15 992
|
31 691
|
26 715
|
27 165
|
17 908
|
15 885
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
|
| Long-Term Investments |
20 311
|
20 471
|
29 276
|
40 829
|
49 327
|
57 376
|
62 189
|
65 099
|
71 826
|
78 088
|
357
|
1 783
|
71 293
|
75 940
|
90 685
|
91 081
|
94 125
|
91 613
|
81 991
|
85 358
|
182 897
|
259 337
|
355 861
|
343 799
|
|
| Other Long-Term Assets |
26 239
|
29 790
|
31 709
|
42 116
|
50 439
|
54 726
|
55 442
|
63 063
|
62 170
|
63 909
|
62 791
|
75 388
|
15 896
|
15 876
|
48 885
|
30 048
|
32 073
|
50 470
|
63 816
|
66 199
|
146 441
|
161 210
|
105 319
|
78 579
|
|
| Other Assets |
0
|
0
|
0
|
10 787
|
32 996
|
32 536
|
28 122
|
39 399
|
28 798
|
21 648
|
15 992
|
31 691
|
26 715
|
27 165
|
17 908
|
15 885
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
8 092
|
|
| Total Assets |
210 921
N/A
|
219 855
+4%
|
240 899
+10%
|
272 845
+13%
|
379 647
+39%
|
359 765
-5%
|
404 711
+12%
|
463 278
+14%
|
507 279
+9%
|
533 771
+5%
|
595 102
+11%
|
885 800
+49%
|
992 307
+12%
|
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%
|
3 587 565
+9%
|
3 859 353
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
48 146
|
43 236
|
44 706
|
33 718
|
42 794
|
40 568
|
57 035
|
56 930
|
54 098
|
59 395
|
71 142
|
121 951
|
185 119
|
122 620
|
130 745
|
137 325
|
161 488
|
127 213
|
150 763
|
180 002
|
299 934
|
281 586
|
340 570
|
327 898
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1 809
|
0
|
0
|
0
|
0
|
0
|
527
|
11 775
|
7 414
|
3 978
|
2 505
|
1 862
|
2 857
|
4 652
|
3 788
|
758
|
954
|
1 236
|
15 154
|
13 163
|
1 764
|
1 119
|
1 110
|
1 450
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
4 484
|
3 201
|
3 098
|
9 944
|
3 243
|
3 410
|
3 632
|
8 703
|
9 424
|
6 985
|
8 908
|
42 389
|
13 669
|
214 641
|
117 083
|
253 855
|
126 992
|
160 735
|
196 825
|
|
| Other Current Liabilities |
32 630
|
35 294
|
33 555
|
40 495
|
69 697
|
45 502
|
57 826
|
103 796
|
131 158
|
116 226
|
96 321
|
126 521
|
76 517
|
155 546
|
196 528
|
164 430
|
294 579
|
334 540
|
266 897
|
270 764
|
320 689
|
319 563
|
349 975
|
385 118
|
|
| Total Current Liabilities |
82 585
|
78 530
|
78 261
|
74 213
|
112 491
|
90 554
|
118 589
|
175 599
|
202 614
|
182 842
|
173 378
|
253 966
|
273 196
|
292 242
|
338 046
|
311 421
|
499 410
|
476 658
|
647 455
|
581 012
|
876 242
|
729 260
|
852 390
|
911 291
|
|
| Long-Term Debt |
4 000
|
0
|
52
|
4 945
|
19 584
|
19 432
|
16 288
|
17 980
|
5 865
|
13 688
|
9 129
|
21 926
|
27 604
|
25 513
|
274 090
|
271 843
|
501 157
|
498 497
|
720 878
|
713 045
|
596 602
|
578 451
|
557 153
|
526 529
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 371
|
37 387
|
47 272
|
3 809
|
10 000
|
13 003
|
8 822
|
7 760
|
9 860
|
44 258
|
67 039
|
31 896
|
22 539
|
|
| Minority Interest |
0
|
0
|
0
|
5 146
|
12 252
|
3 139
|
2 046
|
1 774
|
2 548
|
4 670
|
7 392
|
19 024
|
17 660
|
23 867
|
23 159
|
30 272
|
39 841
|
44 913
|
39 516
|
45 813
|
53 750
|
51 955
|
51 718
|
54 385
|
|
| Other Liabilities |
705
|
820
|
1 150
|
6 191
|
7 097
|
6 497
|
5 825
|
8 288
|
10 816
|
17 331
|
17 703
|
19 946
|
18 079
|
23 875
|
24 513
|
33 179
|
37 119
|
43 047
|
39 818
|
43 761
|
51 258
|
55 584
|
77 872
|
71 493
|
|
| Total Liabilities |
87 290
N/A
|
79 350
-9%
|
79 463
+0%
|
90 495
+14%
|
151 424
+67%
|
119 622
-21%
|
142 748
+19%
|
203 641
+43%
|
221 843
+9%
|
218 531
-1%
|
207 602
-5%
|
325 233
+57%
|
373 926
+15%
|
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%
|
1 571 029
+6%
|
1 586 237
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 273
|
3 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
10 273
|
|
| Retained Earnings |
124 686
|
141 406
|
163 982
|
184 293
|
211 135
|
228 958
|
259 756
|
295 442
|
336 739
|
369 717
|
419 093
|
482 109
|
525 722
|
602 623
|
613 974
|
698 584
|
815 146
|
928 748
|
933 303
|
1 054 791
|
1 275 102
|
1 498 348
|
1 766 073
|
2 056 437
|
|
| Additional Paid In Capital |
11 578
|
11 578
|
4 578
|
4 579
|
4 999
|
4 999
|
4 999
|
5 000
|
5 000
|
5 733
|
6 296
|
7 133
|
9 803
|
11 524
|
13 070
|
14 373
|
18 275
|
20 603
|
23 365
|
25 360
|
27 834
|
28 531
|
29 712
|
30 998
|
|
| Unrealized Security Profit/Loss |
180
|
180
|
1 352
|
676
|
464
|
368
|
928
|
9 353
|
13 917
|
16 541
|
16 434
|
6 978
|
798
|
143
|
248
|
2
|
37
|
697
|
385
|
271
|
131
|
28
|
17
|
47
|
|
| Treasury Stock |
16 021
|
16 027
|
16 034
|
80
|
15 539
|
15 546
|
15 556
|
16 254
|
16 260
|
16 144
|
16 003
|
15 851
|
15 790
|
15 699
|
15 633
|
15 563
|
15 429
|
15 271
|
15 129
|
14 973
|
14 813
|
14 714
|
14 628
|
14 529
|
|
| Other Equity |
65
|
95
|
13
|
16 040
|
16 893
|
11 089
|
3 422
|
25 468
|
36 396
|
37 798
|
15 725
|
83 881
|
87 575
|
142 073
|
47 430
|
24 102
|
34 634
|
5 035
|
4 366
|
40 763
|
263 125
|
298 939
|
225 123
|
189 890
|
|
| Total Equity |
123 631
N/A
|
140 505
+14%
|
161 434
+15%
|
182 349
+13%
|
228 225
+25%
|
240 141
+5%
|
261 966
+9%
|
259 640
-1%
|
285 439
+10%
|
315 240
+10%
|
387 500
+23%
|
560 567
+45%
|
618 381
+10%
|
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%
|
2 016 536
+11%
|
2 273 116
+13%
|
|
| Total Liabilities & Equity |
210 921
N/A
|
219 855
+4%
|
240 897
+10%
|
272 844
+13%
|
379 649
+39%
|
359 763
-5%
|
404 714
+12%
|
463 281
+14%
|
507 282
+9%
|
533 771
+5%
|
595 102
+11%
|
885 800
+49%
|
992 307
+12%
|
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%
|
3 587 565
+9%
|
3 859 353
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
306
|
306
|
306
|
306
|
306
|
307
|
307
|
307
|
307
|
|