FANUC revenue breakdown by business segment: 27.1% from COMPUTER AND ELECTRONIC WHOLESALE & RETAIL, 38.1% from ROBOT, 20.8% from ROBOMACHINE and 14.1% from SERVICE INDUSTRY OTHER DIV'E
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Revenue | 726.6b | 635.6b | 508.3b | 551.3b |
Cost of goods sold | (364.2b) | (273.9b) | (228.9b) | (313.2b) |
Gross profit | 362.4b | 361.7b | 279.4b | 238.1b |
R&D expense | (53.0b) | (56.2b) | (51.3b) | (46.9b) |
Operating expense total | (98.6b) | (158.7b) | (145.1b) | (80.5b) |
Depreciation and amortization | (34.2b) | (39.7b) | (47.9b) | (45.1b) |
EBITDA | 280.1b | 217.2b | 143.0b | 169.3b |
EBIT | 242.1b | 198.6b | 93.3b | 122.8b |
Interest income | 3.2b | 4.2b | 3.9b | 2.1b |
Pre tax profit | 249.5b | 208.5b | 100.8b | 128.7b |
Income tax expense | (67.1b) | (53.8b) | (26.2b) | (32.5b) |
Net Income | 182.4b | 154.8b | 74.6b | 96.3b |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 | Q3, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 182.8b | 162.1b | 151.2b | 134.6b | 126.3b | 125.5b | 109.3b | 121.2b | 144.8b | 185.3b | 166.2b | 188.8b |
Cost of goods sold | (94.9b) | (83.9b) | (37.2b) | (71.3b) | (70.9b) | (71.0b) | (67.0b) | (68.0b) | (77.2b) | (96.2b) | (86.4b) | (102.1b) |
Gross profit | 87.9b | 78.3b | 113.9b | 63.4b | 55.4b | 54.5b | 42.3b | 53.2b | 67.6b | 89.1b | 79.8b | 86.6b |
R&D expense | (12.2b) | (15.3b) | (13.5b) | (12.4b) | (14.0b) | (11.9b) | (11.0b) | (12.5b) | (11.3b) | (11.6b) | (13.2b) | (11.9b) |
Operating expense total | (25.0b) | (24.9b) | (67.7b) | (23.9b) | (23.7b) | (23.4b) | (20.4b) | (21.0b) | (23.3b) | (25.8b) | (26.4b) | (28.7b) |
Depreciation and amortization | (8.5b) | (9.4b) | (10.6b) | (10.9b) | (13.3b) | (11.6b) | (10.8b) | (10.9b) | (11.3b) | (11.3b) | (11.6b) | (11.9b) |
EBITDA | 66.5b | 57.9b | 49.4b | 41.7b | 34.4b | 33.0b | 23.3b | 35.6b | 47.1b | 68.0b | 59.2b | 63.8b |
EBIT | 56.8b | 47.5b | 63.0b | 30.3b | 20.6b | 21.1b | 12.1b | 24.4b | 35.5b | 56.0b | 47.4b | 51.3b |
Interest income | 972.0m | 1.0b | 1.1b | 1.1b | 992.0m | 899.0m | 729.0m | 508.0m | 449.0m | 461.0m | 447.0m | 526.0m |
Pre tax profit | 60.8b | 51.3b | 63.6b | 32.1b | 23.1b | 22.6b | 13.1b | 25.1b | 37.2b | 57.4b | 49.9b | 53.7b |
Income tax expense | (15.9b) | (14.2b) | (16.4b) | (8.5b) | (5.8b) | (6.0b) | (3.6b) | (5.6b) | (9.4b) | (16.2b) | (10.7b) | (12.8b) |
Net Income | 44.8b | 37.1b | 47.2b | 23.6b | 17.2b | 16.6b | 9.5b | 19.5b | 27.8b | 41.2b | 39.1b | 40.9b |
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Cash | 602.3b | 607.2b | 405.9b | 429.8b |
Accounts Receivable | 174.0b | 105.1b | 84.4b | 127.4b |
Inventories | 150.1b | 156.1b | 142.6b | 164.3b |
Current Assets | 1.1t | 907.7b | 770.4b | 889.7b |
PP&E | 485.9b | 574.6b | 597.1b | 576.8b |
Total Assets | 1.7t | 1.6t | 1.5t | 1.6t |
Accounts Payable | 52.9b | 36.6b | 27.0b | 44.0b |
Current Liabilities | 191.1b | 135.1b | 101.0b | 135.1b |
Non-Current Liabilities | 70.4b | 45.1b | 48.7b | 54.5b |
Total Liabilities | 261.5b | 180.2b | 149.6b | 189.6b |
Common Stock | 69.0b | 69.0b | 69.0b | 69.0b |
Additional Paid-in Capital | 96.3b | 96.3b | 96.3b | 96.0b |
Retained Earnings | 1.4t | 1.4t | 1.4t | 1.4t |
Total Equity | 1.5t | 1.4t | 1.4t | 1.4t |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 | Q3, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash | 569.6b | 735.5b | 589.9b | 473.1b | 390.2b | 393.0b | 373.1b | 402.2b | 427.6b | 415.3b | 450.4b | 439.9b |
Accounts Receivable | 137.7b | 118.3b | 112.9b | 96.9b | 94.1b | 94.3b | 83.9b | 82.9b | 92.9b | 129.6b | 114.4b | 133.5b |
Inventories | 151.4b | 160.0b | 157.7b | 150.7b | 149.1b | 143.6b | 144.3b | 144.1b | 152.7b | 174.7b | 194.8b | 216.9b |
Current Assets | 1.0t | 1.0t | 899.5b | 785.9b | 769.4b | 767.4b | 739.6b | 766.8b | 811.7b | 891.3b | 932.6b | 962.2b |
PP&E | 509.1b | 542.1b | 558.4b | 583.6b | 594.3b | 597.1b | 592.9b | 588.0b | 581.3b | 572.5b | 568.9b | 564.9b |
Total Assets | 1.7t | 1.7t | 1.6t | 1.5t | 1.5t | 1.5t | 1.5t | 1.5t | 1.5t | 1.6t | 1.7t | 1.7t |
Accounts Payable | 45.1b | 43.5b | 38.1b | 33.0b | 26.0b | 29.7b | 25.5b | 27.3b | 45.6b | 38.3b | 38.1b | 60.6b |
Current Liabilities | 146.8b | 167.1b | 130.6b | 116.9b | 105.8b | 101.2b | 84.0b | 89.8b | 114.5b | 127.5b | 136.3b | 161.6b |
Non-Current Liabilities | 70.6b | 71.3b | 45.3b | 46.2b | 46.2b | 46.3b | 48.9b | 49.6b | 49.7b | 54.7b | 55.2b | 55.3b |
Total Liabilities | 217.3b | 238.3b | 175.9b | 163.1b | 151.9b | 147.5b | 132.9b | 139.4b | 164.1b | 182.2b | 191.5b | 216.9b |
Common Stock | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b | 69.0b |
Additional Paid-in Capital | 96.3b | 96.3b | 96.3b | 96.3b | 96.3b | 96.3b | 96.3b | 96.3b | 96.0b | 96.0b | 96.2b | 96.2b |
Retained Earnings | 1.4t | 1.4t | 1.4t | 1.3t | 1.3t | 1.3t | 1.3t | 1.3t | 1.3t | 1.4t | 1.4t | 1.4t |
Total Equity | 1.5t | 1.5t | 1.4t | 1.3t | 1.4t | 1.4t | 1.3t | 1.4t | 1.4t | 1.4t | 1.5t | 1.5t |
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Net Income | 249.5b | 208.5b | 100.8b | 128.7b |
Depreciation and Amortization | 34.2b | 39.7b | 45.9b | 45.1b |
Accounts Receivable | (51.9b) | 67.5b | 18.4b | (37.1b) |
Inventories | (31.5b) | (6.2b) | 10.3b | (16.8b) |
Accounts Payable | 16.9b | (16.4b) | (8.6b) | 15.2b |
Cash From Operating Activities | 176.0b | 177.7b | 144.9b | 118.0b |
Cash From Investing Activities | (130.3b) | (123.3b) | (84.3b) | (16.8b) |
Dividends Paid | (92.0b) | (173.6b) | (102.5b) | (50.5b) |
Cash From Financing Activities | (93.1b) | (172.9b) | (140.7b) | (53.1b) |
Net Change in Cash | (48.9b) | (118.2b) | (92.7b) | 62.9b |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 | Q3, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 112.0b | 55.1b | 38.2b | 107.3b | ||||||||
Depreciation and Amortization | 17.9b | 22.2b | 21.7b | 22.8b | ||||||||
Accounts Receivable | 56.9b | 9.2b | 830.0m | 13.0b | ||||||||
Inventories | (6.6b) | 2.9b | (1.1b) | (30.0b) | ||||||||
Accounts Payable | (10.5b) | (9.4b) | 384.0m | (6.1b) | ||||||||
Cash From Operating Activities | 119.1b | 73.0b | 47.1b | 75.0b | ||||||||
Cash From Investing Activities | (68.0b) | (52.5b) | (31.1b) | (16.0b) | ||||||||
Dividends Paid | (57.7b) | (78.4b) | (33.6b) | (39.5b) | ||||||||
Cash From Financing Activities | (57.0b) | (114.8b) | (34.4b) | (40.7b) | ||||||||
Net Change in Cash | 1.5b | (106.7b) | (17.5b) | 17.4b |
JPY | FY, 2018 |
---|---|
Revenue/Employee | 101.4m |