Nippon Prologis REIT Inc
TSE:3283
Income Statement
Earnings Waterfall
Nippon Prologis REIT Inc
Revenue
|
59.4B
JPY
|
Cost of Revenue
|
-19.1B
JPY
|
Gross Profit
|
40.2B
JPY
|
Operating Expenses
|
-14.3B
JPY
|
Operating Income
|
25.9B
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
23.5B
JPY
|
Income Statement
Nippon Prologis REIT Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
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%
|
|
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)
|
|
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%
|
|
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)
|
|
Selling, General & Administrative |
(114)
|
(112)
|
(122)
|
(133)
|
(144)
|
(138)
|
(129)
|
(147)
|
(155)
|
(168)
|
(173)
|
(178)
|
(194)
|
(173)
|
(173)
|
(183)
|
(178)
|
(185)
|
|
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)
|
|
Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
109
|
(0)
|
|
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%
|
|
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)
|
|
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
|
|
Total Other Income |
(113)
|
(12)
|
(109)
|
(99)
|
(120)
|
(251)
|
(219)
|
(94)
|
2
|
(78)
|
(169)
|
(72)
|
(82)
|
(96)
|
(101)
|
(103)
|
(101)
|
(213)
|
|
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%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(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
|
|
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%
|
|
EPS (Diluted) |
5 631.5
N/A
|
6 803.52
+21%
|
6 121
-10%
|
7 202.13
+18%
|
7 801.5
+8%
|
9 447.79
+21%
|
8 364.35
-11%
|
7 808.23
-7%
|
7 919.42
+1%
|
7 933.9
+0%
|
6 319.5
-20%
|
8 154.38
+29%
|
9 660.88
+18%
|
8 438.56
-13%
|
8 379.03
-1%
|
8 383.63
+0%
|
8 098.88
-3%
|
8 405.93
+4%
|