NH Foods Ltd
TSE:2282
Income Statement
Earnings Waterfall
NH Foods Ltd
Revenue
|
1.3T
JPY
|
Cost of Revenue
|
-1.1T
JPY
|
Gross Profit
|
200.4B
JPY
|
Operating Expenses
|
-168.5B
JPY
|
Operating Income
|
31.9B
JPY
|
Other Expenses
|
-5B
JPY
|
Net Income
|
26.9B
JPY
|
Income Statement
NH Foods Ltd
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 |
1 096 571
N/A
|
1 122 097
+2%
|
1 140 297
+2%
|
1 163 529
+2%
|
1 193 360
+3%
|
1 212 802
+2%
|
1 234 453
+2%
|
1 238 871
+0%
|
1 233 442
0%
|
1 229 324
0%
|
1 218 387
-1%
|
1 208 724
-1%
|
1 202 236
-1%
|
1 202 293
+0%
|
1 210 774
+1%
|
1 236 261
+2%
|
1 250 198
+1%
|
1 258 463
+1%
|
1 259 795
+0%
|
1 249 403
-1%
|
1 237 970
-1%
|
1 234 180
0%
|
1 234 562
+0%
|
1 232 446
0%
|
1 232 725
+0%
|
1 229 826
0%
|
1 204 371
-2%
|
1 187 044
-1%
|
1 180 508
-1%
|
1 106 351
-6%
|
1 105 875
0%
|
1 101 985
0%
|
1 099 492
0%
|
1 151 886
+5%
|
1 149 962
0%
|
1 182 185
+3%
|
1 207 253
+2%
|
1 259 792
+4%
|
1 270 455
+1%
|
1 277 890
+1%
|
1 271 646
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(897 151)
|
(918 304)
|
(931 155)
|
(948 621)
|
(973 170)
|
(993 023)
|
(1 011 024)
|
(1 014 892)
|
(1 011 055)
|
(1 005 646)
|
(996 080)
|
(983 454)
|
(972 993)
|
(968 995)
|
(974 761)
|
(1 005 085)
|
(1 028 856)
|
(1 046 496)
|
(1 050 755)
|
(1 044 710)
|
(1 037 897)
|
(1 032 880)
|
(1 034 932)
|
(1 030 724)
|
(1 027 677)
|
(1 023 091)
|
(1 001 981)
|
(982 064)
|
(970 639)
|
(907 705)
|
(905 673)
|
(906 558)
|
(909 529)
|
(953 015)
|
(965 680)
|
(1 001 804)
|
(1 037 258)
|
(1 083 787)
|
(1 085 980)
|
(1 085 231)
|
(1 071 214)
|
|
Gross Profit |
199 420
N/A
|
203 793
+2%
|
209 142
+3%
|
214 908
+3%
|
220 190
+2%
|
219 779
0%
|
223 429
+2%
|
223 979
+0%
|
222 387
-1%
|
223 678
+1%
|
222 307
-1%
|
225 270
+1%
|
229 243
+2%
|
233 298
+2%
|
236 013
+1%
|
231 176
-2%
|
221 342
-4%
|
211 967
-4%
|
209 040
-1%
|
204 693
-2%
|
200 073
-2%
|
201 300
+1%
|
199 630
-1%
|
201 722
+1%
|
205 048
+2%
|
206 735
+1%
|
202 390
-2%
|
204 980
+1%
|
209 869
+2%
|
198 646
-5%
|
200 202
+1%
|
195 427
-2%
|
189 963
-3%
|
198 871
+5%
|
184 282
-7%
|
180 381
-2%
|
169 995
-6%
|
176 005
+4%
|
184 475
+5%
|
192 659
+4%
|
200 432
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(167 973)
|
(167 041)
|
(168 677)
|
(168 625)
|
(169 838)
|
(172 519)
|
(177 277)
|
(179 094)
|
(178 836)
|
(182 929)
|
(187 902)
|
(187 935)
|
(191 485)
|
(182 531)
|
(179 235)
|
(175 521)
|
(168 387)
|
(165 155)
|
(166 345)
|
(167 255)
|
(168 056)
|
(168 338)
|
(168 625)
|
(167 402)
|
(165 861)
|
(166 030)
|
(163 991)
|
(163 060)
|
(163 218)
|
(149 829)
|
(148 554)
|
(147 140)
|
(145 158)
|
(156 552)
|
(151 824)
|
(155 527)
|
(158 270)
|
(166 080)
|
(167 676)
|
(168 410)
|
(168 506)
|
|
Selling, General & Administrative |
(167 262)
|
(168 093)
|
(167 996)
|
(168 798)
|
(170 330)
|
(171 335)
|
(173 030)
|
(174 818)
|
(173 977)
|
(174 471)
|
(175 509)
|
(175 693)
|
(177 596)
|
(179 496)
|
(174 744)
|
(170 992)
|
(166 231)
|
(159 544)
|
(166 345)
|
(167 255)
|
(168 056)
|
(162 563)
|
(168 625)
|
(167 402)
|
(165 861)
|
(152 040)
|
(163 991)
|
(163 060)
|
(163 218)
|
(136 121)
|
(148 554)
|
(147 140)
|
(145 158)
|
(142 317)
|
(151 824)
|
(155 527)
|
(158 270)
|
(150 628)
|
(167 676)
|
(168 410)
|
(168 506)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 611)
|
0
|
0
|
0
|
(5 775)
|
0
|
0
|
0
|
(13 990)
|
0
|
0
|
0
|
(13 708)
|
0
|
0
|
0
|
(14 235)
|
0
|
0
|
0
|
(15 452)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(711)
|
1 052
|
(681)
|
173
|
492
|
(1 184)
|
(4 247)
|
(4 276)
|
(4 859)
|
(8 458)
|
(12 393)
|
(12 242)
|
(13 889)
|
(3 035)
|
(4 491)
|
(4 529)
|
(2 156)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
31 447
N/A
|
36 752
+17%
|
40 465
+10%
|
46 283
+14%
|
50 352
+9%
|
47 260
-6%
|
46 152
-2%
|
44 885
-3%
|
43 551
-3%
|
40 749
-6%
|
34 405
-16%
|
37 335
+9%
|
37 758
+1%
|
50 767
+34%
|
56 778
+12%
|
55 655
-2%
|
52 955
-5%
|
46 812
-12%
|
42 695
-9%
|
37 438
-12%
|
32 017
-14%
|
32 962
+3%
|
31 005
-6%
|
34 320
+11%
|
39 187
+14%
|
40 705
+4%
|
38 399
-6%
|
41 920
+9%
|
46 651
+11%
|
48 817
+5%
|
51 648
+6%
|
48 287
-7%
|
44 805
-7%
|
42 319
-6%
|
32 458
-23%
|
24 854
-23%
|
11 725
-53%
|
9 925
-15%
|
16 799
+69%
|
24 249
+44%
|
31 926
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 545)
|
(1 502)
|
(1 535)
|
(1 444)
|
(1 426)
|
(1 347)
|
(1 253)
|
(1 326)
|
(1 344)
|
(1 384)
|
(1 424)
|
(1 279)
|
(1 200)
|
(1 140)
|
(3 159)
|
(1 074)
|
865
|
2 592
|
4 224
|
1 565
|
(632)
|
3 746
|
(1 291)
|
(825)
|
(93)
|
660
|
(535)
|
1 488
|
360
|
6 692
|
3 231
|
3 228
|
6 017
|
14 913
|
7 989
|
7 817
|
7 077
|
9 706
|
4 264
|
2 587
|
1 271
|
|
Non-Reccuring Items |
0
|
(1 738)
|
0
|
0
|
0
|
(3 047)
|
0
|
0
|
0
|
(3 391)
|
0
|
0
|
0
|
(2 285)
|
0
|
0
|
0
|
(2 611)
|
0
|
0
|
0
|
(8 450)
|
0
|
0
|
0
|
(7 285)
|
0
|
0
|
0
|
(9 889)
|
0
|
0
|
0
|
(6 550)
|
0
|
0
|
0
|
(1 155)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 167
|
0
|
0
|
0
|
927
|
0
|
0
|
0
|
263
|
0
|
0
|
0
|
914
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
719
|
0
|
0
|
0
|
|
Total Other Income |
1 956
|
1 791
|
721
|
722
|
972
|
1 678
|
2 092
|
2 184
|
666
|
(665)
|
(639)
|
(1 023)
|
80
|
1 770
|
2 689
|
3 377
|
5 526
|
2 838
|
5 540
|
6 252
|
3 336
|
1 082
|
(2 371)
|
(11 438)
|
(10 111)
|
(7 304)
|
(10 134)
|
(2 602)
|
(9 002)
|
1 070
|
(4 845)
|
(4 568)
|
1 521
|
837
|
8 720
|
11 785
|
7 501
|
2 967
|
5 490
|
4 640
|
7 472
|
|
Pre-Tax Income |
31 858
N/A
|
35 303
+11%
|
39 651
+12%
|
45 561
+15%
|
49 898
+10%
|
44 544
-11%
|
46 991
+5%
|
45 743
-3%
|
42 873
-6%
|
35 309
-18%
|
32 342
-8%
|
35 033
+8%
|
36 638
+5%
|
49 112
+34%
|
56 308
+15%
|
57 958
+3%
|
59 346
+2%
|
52 798
-11%
|
52 459
-1%
|
45 255
-14%
|
34 721
-23%
|
30 267
-13%
|
27 343
-10%
|
22 057
-19%
|
28 983
+31%
|
27 039
-7%
|
27 730
+3%
|
40 806
+47%
|
38 009
-7%
|
47 604
+25%
|
50 034
+5%
|
46 947
-6%
|
52 343
+11%
|
51 760
-1%
|
49 167
-5%
|
44 456
-10%
|
26 303
-41%
|
22 162
-16%
|
26 553
+20%
|
31 476
+19%
|
40 669
+29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10 283)
|
(11 038)
|
(11 971)
|
(13 752)
|
(14 142)
|
(13 513)
|
(13 756)
|
(12 824)
|
(12 349)
|
(13 117)
|
(13 069)
|
(15 121)
|
(14 887)
|
(14 530)
|
(17 049)
|
(17 031)
|
(17 793)
|
(15 074)
|
(14 257)
|
(12 393)
|
(9 635)
|
(11 250)
|
(10 618)
|
(8 668)
|
(9 826)
|
(8 106)
|
(8 487)
|
(13 553)
|
(15 421)
|
(17 253)
|
(17 981)
|
(15 406)
|
(13 332)
|
(12 955)
|
(10 926)
|
(9 790)
|
(4 589)
|
(4 770)
|
(6 874)
|
(8 704)
|
(12 093)
|
|
Income from Continuing Operations |
21 575
|
24 265
|
27 680
|
31 809
|
35 756
|
31 031
|
33 235
|
32 919
|
30 524
|
22 192
|
19 273
|
19 912
|
21 751
|
34 582
|
39 259
|
40 927
|
41 553
|
37 724
|
38 202
|
32 862
|
25 086
|
19 017
|
16 725
|
13 389
|
19 157
|
18 933
|
19 243
|
27 253
|
22 588
|
30 351
|
32 053
|
31 541
|
39 011
|
38 805
|
38 241
|
34 666
|
21 714
|
17 392
|
19 679
|
22 772
|
28 576
|
|
Income to Minority Interest |
(153)
|
(180)
|
(189)
|
(210)
|
(178)
|
(116)
|
(119)
|
(55)
|
(121)
|
3 024
|
3 037
|
2 876
|
2 969
|
(51)
|
(298)
|
(280)
|
(195)
|
(172)
|
136
|
444
|
291
|
544
|
382
|
132
|
285
|
281
|
704
|
1 106
|
1 210
|
1 558
|
1 147
|
803
|
707
|
402
|
253
|
(120)
|
179
|
661
|
163
|
(624)
|
(646)
|
|
Equity Earnings Affiliates |
294
|
439
|
428
|
372
|
583
|
0
|
(62)
|
(114)
|
(414)
|
(207)
|
20
|
213
|
200
|
485
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
21 716
N/A
|
24 524
+13%
|
27 919
+14%
|
31 971
+15%
|
36 161
+13%
|
31 048
-14%
|
33 054
+6%
|
31 347
-5%
|
27 450
-12%
|
21 779
-21%
|
19 100
-12%
|
21 162
+11%
|
24 217
+14%
|
35 004
+45%
|
39 404
+13%
|
40 872
+4%
|
41 592
+2%
|
37 552
-10%
|
38 338
+2%
|
33 306
-13%
|
25 377
-24%
|
19 561
-23%
|
17 107
-13%
|
13 521
-21%
|
19 442
+44%
|
19 214
-1%
|
19 947
+4%
|
28 359
+42%
|
23 798
-16%
|
32 616
+37%
|
33 138
+2%
|
32 744
-1%
|
40 852
+25%
|
48 049
+18%
|
48 325
+1%
|
43 925
-9%
|
30 521
-31%
|
16 637
-45%
|
18 204
+9%
|
21 141
+16%
|
26 938
+27%
|
|
EPS (Diluted) |
195.63
N/A
|
220.93
+13%
|
256.13
+16%
|
293.31
+15%
|
331.75
+13%
|
285.7
-14%
|
303.24
+6%
|
287.58
-5%
|
251.83
-12%
|
200.34
-20%
|
175.22
-13%
|
194.14
+11%
|
222.17
+14%
|
322.01
+45%
|
371.73
+15%
|
374.97
+1%
|
381.57
+2%
|
345.45
-9%
|
354.98
+3%
|
308.38
-13%
|
236.1
-23%
|
183.14
-22%
|
166.16
-9%
|
131.33
-21%
|
188.84
+44%
|
186.63
-1%
|
193.74
+4%
|
275.7
+42%
|
232.37
-16%
|
317.96
+37%
|
324.21
+2%
|
320.27
-1%
|
399.35
+25%
|
469.79
+18%
|
472.11
+0%
|
428.95
-9%
|
297.91
-31%
|
162.42
-45%
|
177.56
+9%
|
206.09
+16%
|
262.52
+27%
|