Shimizu Corp
TSE:1803
Income Statement
Earnings Waterfall
Shimizu Corp
Revenue
|
2.1T
JPY
|
Cost of Revenue
|
-2T
JPY
|
Gross Profit
|
85.8B
JPY
|
Operating Expenses
|
-111.2B
JPY
|
Operating Income
|
-25.5B
JPY
|
Other Expenses
|
32.2B
JPY
|
Net Income
|
6.7B
JPY
|
Income Statement
Shimizu Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 484 867
N/A
|
1 497 578
+1%
|
1 505 373
+1%
|
1 527 286
+1%
|
1 567 967
+3%
|
1 567 843
0%
|
1 639 541
+5%
|
1 668 376
+2%
|
1 670 140
+0%
|
1 664 933
0%
|
1 633 123
-2%
|
1 595 565
-2%
|
1 572 475
-1%
|
1 567 427
0%
|
1 553 703
-1%
|
1 540 066
-1%
|
1 517 912
-1%
|
1 519 435
+0%
|
1 536 494
+1%
|
1 564 044
+2%
|
1 620 314
+4%
|
1 664 960
+3%
|
1 718 910
+3%
|
1 770 135
+3%
|
1 753 125
-1%
|
1 698 292
-3%
|
1 601 405
-6%
|
1 546 718
-3%
|
1 490 095
-4%
|
1 456 473
-2%
|
1 458 874
+0%
|
1 418 798
-3%
|
1 429 222
+1%
|
1 482 961
+4%
|
1 551 035
+5%
|
1 663 281
+7%
|
1 799 677
+8%
|
1 933 814
+7%
|
1 990 461
+3%
|
2 044 771
+3%
|
2 062 283
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 394 211)
|
(1 401 803)
|
(1 405 800)
|
(1 422 269)
|
(1 453 422)
|
(1 444 845)
|
(1 506 560)
|
(1 519 530)
|
(1 510 313)
|
(1 489 559)
|
(1 451 740)
|
(1 406 273)
|
(1 372 420)
|
(1 357 806)
|
(1 338 680)
|
(1 330 183)
|
(1 316 764)
|
(1 316 018)
|
(1 338 743)
|
(1 359 329)
|
(1 412 886)
|
(1 448 315)
|
(1 493 575)
|
(1 538 593)
|
(1 514 934)
|
(1 472 622)
|
(1 391 135)
|
(1 338 345)
|
(1 292 075)
|
(1 266 055)
|
(1 277 492)
|
(1 261 106)
|
(1 280 604)
|
(1 343 286)
|
(1 407 804)
|
(1 517 581)
|
(1 648 769)
|
(1 772 812)
|
(1 826 448)
|
(1 892 133)
|
(1 976 493)
|
|
Gross Profit |
90 656
N/A
|
95 775
+6%
|
99 573
+4%
|
105 017
+5%
|
114 545
+9%
|
122 998
+7%
|
132 981
+8%
|
148 846
+12%
|
159 827
+7%
|
175 374
+10%
|
181 383
+3%
|
189 292
+4%
|
200 055
+6%
|
209 621
+5%
|
215 023
+3%
|
209 883
-2%
|
201 148
-4%
|
203 417
+1%
|
197 751
-3%
|
204 715
+4%
|
207 428
+1%
|
216 645
+4%
|
225 335
+4%
|
231 542
+3%
|
238 191
+3%
|
225 670
-5%
|
210 270
-7%
|
208 373
-1%
|
198 020
-5%
|
190 418
-4%
|
181 382
-5%
|
157 692
-13%
|
148 618
-6%
|
139 675
-6%
|
143 231
+3%
|
145 700
+2%
|
150 908
+4%
|
161 002
+7%
|
164 013
+2%
|
152 638
-7%
|
85 790
-44%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(70 449)
|
(69 721)
|
(69 737)
|
(68 652)
|
(72 228)
|
(72 966)
|
(78 003)
|
(79 004)
|
(76 862)
|
(80 706)
|
(84 081)
|
(82 414)
|
(84 422)
|
(80 786)
|
(77 521)
|
(78 497)
|
(83 514)
|
(82 044)
|
(85 009)
|
(86 086)
|
(84 639)
|
(86 921)
|
(87 692)
|
(88 745)
|
(89 484)
|
(91 776)
|
(90 653)
|
(90 824)
|
(90 564)
|
(90 267)
|
(92 223)
|
(93 102)
|
(94 461)
|
(94 530)
|
(97 313)
|
(99 784)
|
(102 237)
|
(106 355)
|
(106 738)
|
(109 070)
|
(111 247)
|
|
Selling, General & Administrative |
(70 447)
|
(69 720)
|
(69 736)
|
(68 650)
|
(71 571)
|
(63 336)
|
(73 723)
|
(75 379)
|
(73 238)
|
(80 706)
|
(81 674)
|
(82 415)
|
(84 422)
|
(80 784)
|
(81 715)
|
(82 788)
|
(83 704)
|
(82 043)
|
(82 951)
|
(84 030)
|
(84 637)
|
(78 197)
|
(87 692)
|
(88 746)
|
(89 484)
|
(81 479)
|
(90 652)
|
(90 822)
|
(90 563)
|
(79 600)
|
(92 220)
|
(93 101)
|
(94 460)
|
(83 457)
|
(97 314)
|
(99 782)
|
(102 237)
|
(93 599)
|
(106 737)
|
(109 070)
|
(111 246)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 724)
|
0
|
0
|
0
|
(10 296)
|
0
|
0
|
0
|
(10 665)
|
0
|
0
|
0
|
(11 072)
|
0
|
0
|
0
|
(12 755)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(1)
|
(1)
|
(2)
|
(657)
|
(9 630)
|
(4 280)
|
(3 625)
|
(3 624)
|
0
|
(2 407)
|
1
|
0
|
(2)
|
4 194
|
4 291
|
190
|
(1)
|
(2 058)
|
(2 056)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
|
Operating Income |
20 207
N/A
|
26 054
+29%
|
29 836
+15%
|
36 365
+22%
|
42 317
+16%
|
50 032
+18%
|
54 978
+10%
|
69 842
+27%
|
82 965
+19%
|
94 668
+14%
|
97 302
+3%
|
106 878
+10%
|
115 633
+8%
|
128 835
+11%
|
137 502
+7%
|
131 386
-4%
|
117 634
-10%
|
121 373
+3%
|
112 742
-7%
|
118 629
+5%
|
122 789
+4%
|
129 724
+6%
|
137 643
+6%
|
142 797
+4%
|
148 707
+4%
|
133 894
-10%
|
119 617
-11%
|
117 549
-2%
|
107 456
-9%
|
100 151
-7%
|
89 159
-11%
|
64 590
-28%
|
54 157
-16%
|
45 145
-17%
|
45 918
+2%
|
45 916
0%
|
48 671
+6%
|
54 647
+12%
|
57 275
+5%
|
43 568
-24%
|
(25 457)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 345
|
3 817
|
3 490
|
3 791
|
7 062
|
5 693
|
5 130
|
2 888
|
566
|
1 696
|
(16)
|
1 391
|
3 133
|
2 829
|
4 860
|
5 306
|
3 500
|
3 627
|
3 921
|
4 038
|
4 105
|
4 137
|
3 921
|
4 262
|
5 409
|
3 560
|
4 970
|
3 007
|
1 116
|
5 296
|
3 496
|
5 644
|
5 906
|
5 367
|
7 272
|
6 329
|
4 265
|
1 948
|
3 256
|
3 362
|
4 275
|
|
Non-Reccuring Items |
(2 829)
|
0
|
0
|
(656)
|
0
|
(4 357)
|
0
|
0
|
0
|
(2 407)
|
0
|
(2 506)
|
1 596
|
4 195
|
0
|
0
|
0
|
(2 056)
|
0
|
0
|
(2 057)
|
(3)
|
(564)
|
(757)
|
(791)
|
(3 709)
|
(7 584)
|
(7 770)
|
(9 731)
|
(9 950)
|
(5 533)
|
(5 154)
|
(3 157)
|
4 294
|
4 302
|
4 170
|
4 068
|
(433)
|
(427)
|
(296)
|
(194)
|
|
Gain/Loss on Disposition of Assets |
563
|
991
|
1 879
|
1 788
|
2 779
|
3 060
|
2 696
|
2 528
|
1 465
|
0
|
22
|
418
|
1 700
|
1 706
|
5 694
|
7 501
|
6 312
|
6 253
|
4 007
|
3 312
|
3 294
|
9 264
|
14 342
|
13 203
|
13 437
|
7 073
|
273
|
11 892
|
0
|
15 328
|
18 731
|
9 790
|
10 736
|
9 992
|
6 581
|
8 781
|
8 743
|
19 231
|
37 583
|
36 375
|
37 665
|
|
Total Other Income |
3 296
|
(593)
|
(1 425)
|
1 751
|
(105)
|
1 254
|
3 188
|
(756)
|
558
|
(352)
|
(1 119)
|
(87)
|
(947)
|
(467)
|
(723)
|
(341)
|
433
|
(871)
|
(937)
|
(1 253)
|
(1 459)
|
97
|
734
|
225
|
487
|
531
|
286
|
1 154
|
12 644
|
18
|
(297)
|
(952)
|
154
|
(93)
|
(343)
|
(369)
|
(2 546)
|
(49)
|
14
|
508
|
840
|
|
Pre-Tax Income |
22 582
N/A
|
30 269
+34%
|
33 780
+12%
|
43 039
+27%
|
52 053
+21%
|
55 682
+7%
|
65 992
+19%
|
74 502
+13%
|
85 554
+15%
|
93 605
+9%
|
96 189
+3%
|
106 094
+10%
|
121 115
+14%
|
137 098
+13%
|
147 333
+7%
|
143 852
-2%
|
127 879
-11%
|
128 326
+0%
|
119 733
-7%
|
124 726
+4%
|
126 672
+2%
|
143 219
+13%
|
156 076
+9%
|
159 730
+2%
|
167 249
+5%
|
141 349
-15%
|
117 562
-17%
|
125 832
+7%
|
111 485
-11%
|
110 843
-1%
|
105 556
-5%
|
73 918
-30%
|
67 796
-8%
|
64 705
-5%
|
63 730
-2%
|
64 827
+2%
|
63 201
-3%
|
75 344
+19%
|
97 701
+30%
|
83 517
-15%
|
17 129
-79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12 829)
|
(15 067)
|
(15 863)
|
(19 727)
|
(21 692)
|
(21 550)
|
(25 482)
|
(27 864)
|
(31 710)
|
(33 943)
|
(33 360)
|
(35 517)
|
(37 477)
|
(37 953)
|
(40 375)
|
(41 471)
|
(38 487)
|
(43 188)
|
(41 287)
|
(41 241)
|
(41 721)
|
(43 113)
|
(47 522)
|
(48 807)
|
(50 991)
|
(42 230)
|
(34 295)
|
(35 718)
|
(30 882)
|
(33 515)
|
(33 888)
|
(24 505)
|
(22 599)
|
(17 128)
|
(15 182)
|
(15 955)
|
(15 966)
|
(23 854)
|
(30 877)
|
(26 742)
|
(7 222)
|
|
Income from Continuing Operations |
9 753
|
15 202
|
17 917
|
23 312
|
30 361
|
34 132
|
40 510
|
46 638
|
53 844
|
59 662
|
62 829
|
70 577
|
83 638
|
99 145
|
106 958
|
102 381
|
89 392
|
85 138
|
78 446
|
83 485
|
84 951
|
100 106
|
108 554
|
110 923
|
116 258
|
99 119
|
83 267
|
90 114
|
80 603
|
77 328
|
71 668
|
49 413
|
45 197
|
47 577
|
48 548
|
48 872
|
47 235
|
51 490
|
66 824
|
56 775
|
9 907
|
|
Income to Minority Interest |
(626)
|
(1 010)
|
(915)
|
(556)
|
(689)
|
(734)
|
(703)
|
(903)
|
(539)
|
(339)
|
(297)
|
(246)
|
(266)
|
(198)
|
(210)
|
(231)
|
(131)
|
(159)
|
(188)
|
(200)
|
(309)
|
(436)
|
(257)
|
(121)
|
(237)
|
(141)
|
(326)
|
(497)
|
(261)
|
(151)
|
37
|
82
|
297
|
183
|
91
|
(481)
|
(1 541)
|
(2 431)
|
(2 745)
|
(2 748)
|
(3 173)
|
|
Net Income (Common) |
9 127
N/A
|
14 191
+55%
|
17 001
+20%
|
22 756
+34%
|
29 671
+30%
|
33 397
+13%
|
39 806
+19%
|
45 733
+15%
|
53 305
+17%
|
59 322
+11%
|
62 532
+5%
|
70 331
+12%
|
83 370
+19%
|
98 946
+19%
|
106 747
+8%
|
102 149
-4%
|
89 262
-13%
|
84 978
-5%
|
78 257
-8%
|
83 283
+6%
|
84 640
+2%
|
99 668
+18%
|
108 294
+9%
|
110 801
+2%
|
116 019
+5%
|
98 977
-15%
|
82 942
-16%
|
89 614
+8%
|
80 341
-10%
|
77 176
-4%
|
71 703
-7%
|
49 496
-31%
|
45 494
-8%
|
47 761
+5%
|
48 640
+2%
|
48 391
-1%
|
45 694
-6%
|
49 057
+7%
|
64 076
+31%
|
54 025
-16%
|
6 734
-88%
|
|
EPS (Diluted) |
11.62
N/A
|
18.07
+56%
|
21.64
+20%
|
28.97
+34%
|
37.79
+30%
|
42.56
+13%
|
50.69
+19%
|
58.24
+15%
|
67.9
+17%
|
75.6
+11%
|
79.64
+5%
|
89.59
+12%
|
106.21
+19%
|
126.11
+19%
|
135.98
+8%
|
130.14
-4%
|
113.72
-13%
|
108.31
-5%
|
99.69
-8%
|
106.09
+6%
|
107.87
+2%
|
127.04
+18%
|
138.02
+9%
|
143.55
+4%
|
151.55
+6%
|
128.3
-15%
|
108.72
-15%
|
110.4
+2%
|
105.31
-5%
|
101.17
-4%
|
94.46
-7%
|
66.63
-29%
|
61.5
-8%
|
64.09
+4%
|
65.88
+3%
|
65.39
-1%
|
61.67
-6%
|
66.29
+7%
|
86.73
+31%
|
73.8
-15%
|
9.3
-87%
|