Nippon Prologis REIT Inc
TSE:3283

Watchlist Manager
Nippon Prologis REIT Inc Logo
Nippon Prologis REIT Inc
TSE:3283
Watchlist
Price: 96 100 JPY 2.02% Market Closed
Market Cap: 806.3B JPY

Income Statement

Earnings Waterfall
Nippon Prologis REIT Inc

Revenue
65.6B JPY
Cost of Revenue
-20B JPY
Gross Profit
45.6B JPY
Operating Expenses
-14.9B JPY
Operating Income
30.7B JPY
Other Expenses
-2.7B JPY
Net Income
28B JPY

Income Statement
Nippon Prologis REIT Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024 Nov-2024 May-2025
Revenue
Interest Expense
2 035
1 960
1 904
1 889
2 514
2 184
1 240
1 303
1 352
1 425
1 537
1 622
1 693
1 771
1 874
1 955
2 048
2 228
2 369
2 436
0
Revenue
27 680
N/A
28 576
+3%
29 200
+2%
30 506
+4%
36 893
+21%
40 540
+10%
37 723
-7%
38 162
+1%
39 498
+4%
41 452
+5%
44 336
+7%
46 266
+4%
48 165
+4%
49 965
+4%
52 271
+5%
54 384
+4%
56 278
+3%
59 353
+5%
60 975
+3%
61 430
+1%
65 611
+7%
Gross Profit
Cost of Revenue
(11 107)
(8 699)
(8 779)
(8 916)
(9 204)
(9 796)
(10 602)
(11 449)
(11 931)
(12 397)
(13 035)
(13 397)
(13 905)
(14 711)
(15 806)
(17 154)
(18 353)
(19 148)
(19 104)
(19 391)
(20 049)
Gross Profit
16 573
N/A
19 877
+20%
20 420
+3%
21 590
+6%
27 690
+28%
30 745
+11%
27 121
-12%
26 712
-2%
27 567
+3%
29 055
+5%
31 300
+8%
32 869
+5%
34 260
+4%
35 254
+3%
36 464
+3%
37 230
+2%
37 925
+2%
40 204
+6%
41 872
+4%
42 039
+0%
45 562
+8%
Operating Income
Operating Expenses
(3 041)
(5 974)
(6 188)
(6 589)
(7 058)
(7 492)
(7 983)
(8 529)
(8 947)
(9 667)
(10 536)
(11 011)
(11 480)
(11 966)
(12 638)
(13 238)
(13 554)
(14 300)
(14 601)
(14 643)
(14 906)
Selling, General & Administrative
(114)
(112)
(122)
(133)
(144)
(138)
(129)
(147)
(155)
(168)
(173)
(178)
(194)
(173)
(173)
(183)
(178)
(185)
(200)
(208)
(213)
Depreciation & Amortization
(2 927)
(5 863)
(6 065)
(6 456)
(6 914)
(7 354)
(7 854)
(8 382)
(8 792)
(9 500)
(10 363)
(10 833)
(11 286)
(11 793)
(12 465)
(13 055)
(13 485)
(14 115)
(14 401)
(14 435)
(14 764)
Other Operating Expenses
0
(0)
0
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
109
(0)
(0)
(0)
70
Operating Income
13 532
N/A
13 903
+3%
14 233
+2%
15 001
+5%
20 631
+38%
23 252
+13%
19 137
-18%
18 183
-5%
18 620
+2%
19 388
+4%
20 765
+7%
21 858
+5%
22 780
+4%
23 288
+2%
23 826
+2%
23 992
+1%
24 370
+2%
25 904
+6%
27 270
+5%
27 396
+0%
30 656
+12%
Pre-Tax Income
Interest Income Expense
(2 032)
(1 957)
(1 900)
(1 887)
(2 514)
(2 184)
(1 240)
(1 302)
(1 351)
(1 425)
(1 537)
(1 622)
(1 692)
(1 771)
(1 874)
(1 955)
(2 047)
(2 228)
(2 368)
(2 432)
(2 661)
Non-Reccuring Items
(121)
(157)
21
21
(2 392)
(2 392)
0
0
43
43
(3 725)
(216)
3 545
195
484
434
0
0
72
142
0
Total Other Income
(113)
(12)
(109)
(99)
(120)
(251)
(219)
(94)
2
(78)
(169)
(72)
(82)
(96)
(101)
(103)
(101)
(213)
(104)
35
(5)
Pre-Tax Income
11 265
N/A
11 777
+5%
12 244
+4%
13 037
+6%
15 604
+20%
18 425
+18%
17 679
-4%
16 787
-5%
17 313
+3%
17 927
+4%
15 334
-14%
19 948
+30%
24 550
+23%
21 616
-12%
22 335
+3%
22 368
+0%
22 222
-1%
23 463
+6%
24 870
+6%
25 140
+1%
27 990
+11%
Net Income
Tax Provision
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
Income from Continuing Operations
11 263
11 775
12 242
13 035
15 603
18 424
17 677
16 785
17 311
17 925
15 332
19 946
24 549
21 615
22 333
22 366
22 220
23 461
24 868
25 139
27 988
Net Income (Common)
11 263
N/A
11 775
+5%
12 242
+4%
13 035
+6%
15 603
+20%
18 424
+18%
17 677
-4%
16 785
-5%
17 311
+3%
17 925
+4%
15 332
-14%
19 946
+30%
24 549
+23%
21 615
-12%
22 333
+3%
22 366
+0%
22 220
-1%
23 461
+6%
24 868
+6%
25 139
+1%
27 988
+11%
EPS (Diluted)
2 169.17
N/A
2 267.81
+5%
2 295.21
+1%
2 400.68
+5%
2 738.05
+14%
3 149.23
+15%
2 788.09
-11%
2 602.71
-7%
2 639.77
+1%
2 644.6
+0%
2 106.48
-20%
2 718.1
+29%
3 220.26
+18%
2 812.82
-13%
2 792.98
-1%
2 794.52
+0%
2 699.59
-3%
2 801.95
+4%
2 919.91
+4%
2 951.66
+1%
3 301.02
+12%