House Foods Group Inc
TSE:2810
Income Statement
Earnings Waterfall
House Foods Group Inc
Revenue
|
294.9B
JPY
|
Cost of Revenue
|
-188B
JPY
|
Gross Profit
|
107B
JPY
|
Operating Expenses
|
-88B
JPY
|
Operating Income
|
19B
JPY
|
Other Expenses
|
-517m
JPY
|
Net Income
|
18.5B
JPY
|
Income Statement
House Foods Group Inc
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 |
225 300
N/A
|
232 610
+3%
|
233 300
+0%
|
232 444
0%
|
234 629
+1%
|
231 448
-1%
|
229 009
-1%
|
229 418
+0%
|
228 235
-1%
|
241 893
+6%
|
254 923
+5%
|
266 493
+5%
|
280 042
+5%
|
283 812
+1%
|
287 886
+1%
|
290 271
+1%
|
291 537
+0%
|
291 897
+0%
|
292 844
+0%
|
294 229
+0%
|
295 377
+0%
|
296 695
+0%
|
297 731
+0%
|
295 563
-1%
|
293 715
-1%
|
293 682
0%
|
281 091
-4%
|
272 733
-3%
|
262 673
-4%
|
250 066
-5%
|
251 952
+1%
|
250 508
-1%
|
250 357
0%
|
253 386
+1%
|
258 074
+2%
|
263 090
+2%
|
267 284
+2%
|
275 060
+3%
|
279 189
+2%
|
284 053
+2%
|
294 938
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(128 982)
|
(135 080)
|
(136 354)
|
(136 311)
|
(139 144)
|
(137 557)
|
(136 313)
|
(134 455)
|
(132 531)
|
(138 371)
|
(141 333)
|
(148 600)
|
(155 201)
|
(159 624)
|
(161 697)
|
(162 572)
|
(162 127)
|
(162 497)
|
(163 233)
|
(163 675)
|
(164 512)
|
(165 068)
|
(165 280)
|
(163 017)
|
(161 299)
|
(159 910)
|
(156 410)
|
(156 573)
|
(155 226)
|
(154 114)
|
(155 503)
|
(155 838)
|
(156 562)
|
(158 383)
|
(162 986)
|
(167 838)
|
(171 684)
|
(177 130)
|
(179 188)
|
(180 981)
|
(187 955)
|
|
Gross Profit |
96 318
N/A
|
97 530
+1%
|
96 946
-1%
|
96 133
-1%
|
95 485
-1%
|
93 891
-2%
|
92 696
-1%
|
94 963
+2%
|
95 704
+1%
|
103 522
+8%
|
113 590
+10%
|
117 893
+4%
|
124 841
+6%
|
124 188
-1%
|
126 189
+2%
|
127 699
+1%
|
129 410
+1%
|
129 400
0%
|
129 611
+0%
|
130 554
+1%
|
130 865
+0%
|
131 627
+1%
|
132 451
+1%
|
132 546
+0%
|
132 416
0%
|
133 772
+1%
|
124 681
-7%
|
116 160
-7%
|
107 447
-8%
|
95 952
-11%
|
96 449
+1%
|
94 670
-2%
|
93 795
-1%
|
95 003
+1%
|
95 088
+0%
|
95 252
+0%
|
95 600
+0%
|
97 930
+2%
|
100 001
+2%
|
103 072
+3%
|
106 983
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(86 597)
|
(87 941)
|
(88 137)
|
(87 223)
|
(86 110)
|
(85 205)
|
(84 212)
|
(86 214)
|
(85 768)
|
(92 747)
|
(101 894)
|
(105 811)
|
(112 307)
|
(111 876)
|
(112 418)
|
(113 282)
|
(114 012)
|
(113 112)
|
(112 832)
|
(113 150)
|
(113 199)
|
(114 068)
|
(114 564)
|
(114 446)
|
(114 647)
|
(114 767)
|
(105 883)
|
(96 362)
|
(85 835)
|
(76 539)
|
(75 777)
|
(76 131)
|
(76 077)
|
(75 776)
|
(76 581)
|
(77 425)
|
(78 935)
|
(81 299)
|
(83 426)
|
(86 006)
|
(88 007)
|
|
Selling, General & Administrative |
(81 975)
|
(83 444)
|
(83 679)
|
(82 801)
|
(81 443)
|
(80 409)
|
(79 363)
|
(81 192)
|
(80 795)
|
(86 224)
|
(93 572)
|
(96 122)
|
(101 027)
|
(108 088)
|
(106 905)
|
(110 491)
|
(114 010)
|
(109 157)
|
(112 831)
|
(113 151)
|
(113 200)
|
(109 856)
|
(114 565)
|
(114 445)
|
(114 647)
|
(110 302)
|
(105 882)
|
(96 362)
|
(85 834)
|
(72 260)
|
(75 777)
|
(76 132)
|
(76 078)
|
(71 359)
|
(76 580)
|
(77 424)
|
(78 935)
|
(76 866)
|
(83 429)
|
(86 007)
|
(88 007)
|
|
Research & Development |
(3 598)
|
(3 482)
|
(3 427)
|
(3 357)
|
(3 535)
|
(3 582)
|
(3 578)
|
(3 548)
|
(3 532)
|
0
|
(3 592)
|
(3 617)
|
(3 671)
|
(3 787)
|
0
|
0
|
0
|
(3 955)
|
0
|
0
|
0
|
(4 212)
|
0
|
0
|
0
|
(4 465)
|
0
|
0
|
0
|
(4 279)
|
0
|
0
|
0
|
(4 417)
|
0
|
0
|
0
|
(4 434)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 023)
|
(1 016)
|
(1 032)
|
(1 067)
|
(1 134)
|
0
|
(1 270)
|
(1 472)
|
(1 440)
|
(3 012)
|
(4 729)
|
(6 071)
|
(7 607)
|
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
|
0
|
|
Other Operating Expenses |
0
|
1
|
1
|
2
|
2
|
(1 214)
|
0
|
0
|
(1)
|
(3 511)
|
0
|
0
|
0
|
(1)
|
(5 513)
|
(2 791)
|
(2)
|
0
|
0
|
1
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
1
|
3
|
1
|
0
|
|
Operating Income |
9 721
N/A
|
9 589
-1%
|
8 809
-8%
|
8 910
+1%
|
9 375
+5%
|
8 686
-7%
|
8 484
-2%
|
8 749
+3%
|
9 936
+14%
|
10 775
+8%
|
11 696
+9%
|
12 082
+3%
|
12 534
+4%
|
12 312
-2%
|
13 771
+12%
|
14 417
+5%
|
15 398
+7%
|
16 288
+6%
|
16 779
+3%
|
17 404
+4%
|
17 666
+2%
|
17 559
-1%
|
17 887
+2%
|
18 100
+1%
|
17 769
-2%
|
19 005
+7%
|
18 798
-1%
|
19 798
+5%
|
21 612
+9%
|
19 413
-10%
|
20 672
+6%
|
18 539
-10%
|
17 718
-4%
|
19 227
+9%
|
18 507
-4%
|
17 827
-4%
|
16 665
-7%
|
16 631
0%
|
16 575
0%
|
17 066
+3%
|
18 976
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 052
|
1 798
|
1 616
|
1 944
|
3 418
|
3 781
|
3 958
|
3 571
|
5 221
|
4 539
|
3 899
|
3 816
|
1 153
|
1 525
|
1 897
|
1 950
|
1 092
|
1 378
|
1 543
|
2 045
|
1 987
|
5 417
|
5 437
|
4 967
|
5 922
|
3 540
|
3 278
|
1 666
|
651
|
2 193
|
3 119
|
5 964
|
7 259
|
4 002
|
4 179
|
3 142
|
4 247
|
4 370
|
3 388
|
4 993
|
2 681
|
|
Non-Reccuring Items |
(447)
|
(632)
|
(557)
|
(507)
|
(572)
|
(467)
|
(496)
|
(559)
|
13 593
|
12 809
|
14 252
|
13 877
|
(71)
|
205
|
(1 195)
|
(1 009)
|
(879)
|
(952)
|
(892)
|
(866)
|
(899)
|
(1 070)
|
(1 460)
|
(1 543)
|
(1 606)
|
(2 351)
|
(2 053)
|
(10 999)
|
(10 887)
|
(10 200)
|
(10 185)
|
(1 130)
|
(1 406)
|
(1 323)
|
(1 280)
|
(1 114)
|
(877)
|
(1 044)
|
5 873
|
5 285
|
5 271
|
|
Gain/Loss on Disposition of Assets |
3 009
|
2 986
|
2 986
|
2 981
|
(121)
|
74
|
73
|
72
|
195
|
0
|
8
|
5
|
3
|
168
|
171
|
177
|
166
|
(6)
|
(7)
|
(15)
|
(3)
|
(17)
|
(17)
|
15
|
16
|
147
|
175
|
148
|
0
|
(9)
|
4
|
62
|
62
|
188
|
184
|
77
|
77
|
919
|
920
|
969
|
957
|
|
Total Other Income |
25
|
(317)
|
(354)
|
(684)
|
(566)
|
(181)
|
(225)
|
106
|
91
|
(21)
|
(98)
|
(22)
|
57
|
260
|
350
|
357
|
370
|
306
|
352
|
311
|
389
|
408
|
402
|
516
|
386
|
341
|
343
|
283
|
660
|
669
|
1 077
|
1 281
|
1 372
|
1 275
|
884
|
659
|
373
|
397
|
493
|
585
|
661
|
|
Pre-Tax Income |
14 360
N/A
|
13 424
-7%
|
12 500
-7%
|
12 644
+1%
|
11 534
-9%
|
11 893
+3%
|
11 794
-1%
|
11 939
+1%
|
29 036
+143%
|
28 102
-3%
|
29 757
+6%
|
29 758
+0%
|
13 676
-54%
|
14 470
+6%
|
14 994
+4%
|
15 892
+6%
|
16 147
+2%
|
17 014
+5%
|
17 775
+4%
|
18 879
+6%
|
19 140
+1%
|
22 297
+16%
|
22 249
0%
|
22 055
-1%
|
22 487
+2%
|
20 682
-8%
|
20 541
-1%
|
10 896
-47%
|
12 036
+10%
|
12 066
+0%
|
14 689
+22%
|
24 718
+68%
|
25 005
+1%
|
23 369
-7%
|
22 474
-4%
|
20 591
-8%
|
20 485
-1%
|
21 273
+4%
|
27 249
+28%
|
28 898
+6%
|
28 546
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4 997)
|
(4 559)
|
(4 136)
|
(4 356)
|
(4 169)
|
(4 875)
|
(4 809)
|
(4 795)
|
(5 445)
|
(4 911)
|
(4 164)
|
(4 429)
|
(3 653)
|
(4 294)
|
(5 645)
|
(5 952)
|
(6 327)
|
(6 421)
|
(6 720)
|
(6 915)
|
(6 988)
|
(7 231)
|
(7 179)
|
(7 049)
|
(7 096)
|
(7 510)
|
(7 546)
|
(5 368)
|
(5 583)
|
(5 148)
|
(5 884)
|
(8 162)
|
(8 164)
|
(7 528)
|
(7 480)
|
(6 671)
|
(6 703)
|
(5 796)
|
(7 291)
|
(8 203)
|
(8 228)
|
|
Income from Continuing Operations |
9 363
|
8 865
|
8 364
|
8 288
|
7 365
|
7 018
|
6 985
|
7 144
|
23 591
|
23 191
|
25 593
|
25 329
|
10 023
|
10 176
|
9 349
|
9 940
|
9 820
|
10 593
|
11 055
|
11 964
|
12 152
|
15 066
|
15 070
|
15 006
|
15 391
|
13 172
|
12 995
|
5 528
|
6 453
|
6 918
|
8 805
|
16 556
|
16 841
|
15 841
|
14 994
|
13 920
|
13 782
|
15 477
|
19 958
|
20 695
|
20 318
|
|
Income to Minority Interest |
(114)
|
(74)
|
(112)
|
(119)
|
(124)
|
(47)
|
22
|
(17)
|
0
|
(559)
|
(1 233)
|
(1 439)
|
(1 671)
|
(1 493)
|
(1 174)
|
(1 137)
|
(1 255)
|
(1 240)
|
(1 249)
|
(1 375)
|
(1 328)
|
(1 300)
|
(1 531)
|
(1 598)
|
(1 761)
|
(1 714)
|
(1 213)
|
1 718
|
1 649
|
1 835
|
1 209
|
(1 586)
|
(1 489)
|
(1 886)
|
(1 516)
|
(1 684)
|
(1 581)
|
(1 774)
|
(1 873)
|
(1 659)
|
(1 859)
|
|
Net Income (Common) |
9 248
N/A
|
8 792
-5%
|
8 254
-6%
|
8 169
-1%
|
7 242
-11%
|
6 971
-4%
|
7 006
+1%
|
7 129
+2%
|
23 591
+231%
|
22 632
-4%
|
24 360
+8%
|
23 889
-2%
|
8 352
-65%
|
8 683
+4%
|
8 175
-6%
|
8 803
+8%
|
8 566
-3%
|
9 353
+9%
|
9 806
+5%
|
10 590
+8%
|
10 824
+2%
|
13 767
+27%
|
13 540
-2%
|
13 409
-1%
|
13 630
+2%
|
11 458
-16%
|
11 782
+3%
|
7 245
-39%
|
8 102
+12%
|
8 752
+8%
|
10 013
+14%
|
14 969
+49%
|
15 351
+3%
|
13 956
-9%
|
13 480
-3%
|
12 238
-9%
|
12 202
0%
|
13 703
+12%
|
18 084
+32%
|
19 035
+5%
|
18 459
-3%
|
|
EPS (Diluted) |
87.24
N/A
|
82.94
-5%
|
79.36
-4%
|
79.31
0%
|
70.31
-11%
|
67.61
-4%
|
68.01
+1%
|
69.21
+2%
|
229.03
+231%
|
220.48
-4%
|
236.5
+7%
|
231.93
-2%
|
81.08
-65%
|
84.53
+4%
|
79.36
-6%
|
85.46
+8%
|
83.16
-3%
|
91.02
+9%
|
95.2
+5%
|
102.81
+8%
|
105.34
+2%
|
134.32
+28%
|
134.39
+0%
|
133.09
-1%
|
135.28
+2%
|
113.73
-16%
|
116.94
+3%
|
71.91
-39%
|
80.42
+12%
|
86.87
+8%
|
99.73
+15%
|
149.82
+50%
|
154.15
+3%
|
139.74
-9%
|
136.52
-2%
|
125.07
-8%
|
125.09
+0%
|
139.95
+12%
|
185.4
+32%
|
195.15
+5%
|
189.24
-3%
|