Nippon REIT Investment Corp
TSE:3296
Income Statement
Earnings Waterfall
Nippon REIT Investment Corp
Revenue
|
17.7B
JPY
|
Cost of Revenue
|
-6.1B
JPY
|
Gross Profit
|
11.6B
JPY
|
Operating Expenses
|
-2.5B
JPY
|
Operating Income
|
9.1B
JPY
|
Other Expenses
|
-1.4B
JPY
|
Net Income
|
7.8B
JPY
|
Income Statement
Nippon REIT Investment Corp
Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
13 290
N/A
|
13 444
+1%
|
13 784
+3%
|
14 501
+5%
|
14 779
+2%
|
15 684
+6%
|
17 442
+11%
|
17 617
+1%
|
17 293
-2%
|
18 786
+9%
|
19 538
+4%
|
19 452
0%
|
18 576
-5%
|
17 083
-8%
|
17 413
+2%
|
17 694
+2%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(4 486)
|
(4 807)
|
(4 730)
|
(6 294)
|
(4 910)
|
(5 149)
|
(5 568)
|
(5 708)
|
(5 562)
|
(5 551)
|
(5 478)
|
(5 463)
|
(5 557)
|
(5 685)
|
(6 097)
|
(6 081)
|
|
Gross Profit |
8 803
N/A
|
8 637
-2%
|
9 054
+5%
|
8 207
-9%
|
9 869
+20%
|
10 535
+7%
|
11 874
+13%
|
11 909
+0%
|
11 731
-2%
|
13 235
+13%
|
14 060
+6%
|
13 989
-1%
|
13 019
-7%
|
11 398
-12%
|
11 316
-1%
|
11 613
+3%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(1 809)
|
(1 822)
|
(1 831)
|
(395)
|
(1 918)
|
(2 058)
|
(2 278)
|
(2 309)
|
(2 311)
|
(1 398)
|
(2 463)
|
(1 472)
|
(454)
|
(2 356)
|
(2 433)
|
(2 466)
|
|
Selling, General & Administrative |
(336)
|
(325)
|
(342)
|
(395)
|
(391)
|
(375)
|
(423)
|
(396)
|
(353)
|
(406)
|
(442)
|
(468)
|
(454)
|
(395)
|
(420)
|
(443)
|
|
Depreciation & Amortization |
(1 474)
|
(1 497)
|
(1 488)
|
0
|
(1 528)
|
(1 683)
|
(1 855)
|
(1 913)
|
(1 958)
|
(993)
|
(2 021)
|
(1 005)
|
(0)
|
(1 006)
|
(2 013)
|
(2 023)
|
|
Other Operating Expenses |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(955)
|
(0)
|
(0)
|
|
Operating Income |
6 994
N/A
|
6 815
-3%
|
7 223
+6%
|
7 812
+8%
|
7 951
+2%
|
8 477
+7%
|
9 596
+13%
|
9 601
+0%
|
9 420
-2%
|
11 837
+26%
|
11 597
-2%
|
12 517
+8%
|
12 565
+0%
|
9 042
-28%
|
8 883
-2%
|
9 146
+3%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(1 041)
|
(934)
|
(949)
|
(986)
|
(1 016)
|
(1 199)
|
(1 327)
|
(1 281)
|
(1 274)
|
(2 246)
|
(1 289)
|
(2 256)
|
(3 208)
|
(1 314)
|
(1 350)
|
(1 403)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(9)
|
(13)
|
(7)
|
0
|
0
|
0
|
|
Total Other Income |
(39)
|
119
|
0
|
2
|
3
|
(107)
|
(103)
|
11
|
10
|
8
|
4
|
2
|
11
|
18
|
14
|
14
|
|
Pre-Tax Income |
5 914
N/A
|
6 000
+1%
|
6 275
+5%
|
6 828
+9%
|
6 939
+2%
|
7 170
+3%
|
8 167
+14%
|
8 328
+2%
|
8 153
-2%
|
9 596
+18%
|
10 303
+7%
|
10 250
-1%
|
9 362
-9%
|
7 746
-17%
|
7 547
-3%
|
7 757
+3%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(56)
|
(55)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
5 913
|
5 999
|
6 273
|
6 826
|
6 937
|
7 169
|
8 166
|
8 326
|
8 151
|
9 595
|
10 302
|
10 194
|
9 307
|
7 745
|
7 545
|
7 755
|
|
Net Income (Common) |
5 913
N/A
|
5 999
+1%
|
6 273
+5%
|
6 826
+9%
|
6 937
+2%
|
7 169
+3%
|
8 166
+14%
|
8 326
+2%
|
8 151
-2%
|
9 595
+18%
|
10 302
+7%
|
10 194
-1%
|
9 307
-9%
|
7 745
-17%
|
7 545
-3%
|
7 755
+3%
|
|
EPS (Diluted) |
15 093.17
N/A
|
14 997.75
-1%
|
16 013.15
+7%
|
17 424.71
+9%
|
17 707.86
+2%
|
15 956.96
-10%
|
18 162.48
+14%
|
18 505.81
+2%
|
18 116.83
-2%
|
21 324.82
+18%
|
22 896.68
+7%
|
22 657.7
-1%
|
20 684.96
-9%
|
17 213.06
-17%
|
16 769.13
-3%
|
17 235.96
+3%
|