Asahi Printing Co Ltd
TSE:3951
Income Statement
Earnings Waterfall
Asahi Printing Co Ltd
Revenue
|
42B
JPY
|
Cost of Revenue
|
-32.5B
JPY
|
Gross Profit
|
9.5B
JPY
|
Operating Expenses
|
-7.4B
JPY
|
Operating Income
|
2.1B
JPY
|
Other Expenses
|
-592.2m
JPY
|
Net Income
|
1.5B
JPY
|
Income Statement
Asahi Printing Co 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 |
32 223
N/A
|
31 876
-1%
|
31 458
-1%
|
32 040
+2%
|
31 939
0%
|
32 661
+2%
|
33 281
+2%
|
33 879
+2%
|
34 242
+1%
|
34 967
+2%
|
35 725
+2%
|
36 159
+1%
|
37 644
+4%
|
37 592
0%
|
37 857
+1%
|
38 375
+1%
|
38 398
+0%
|
38 530
+0%
|
38 134
-1%
|
37 942
-1%
|
38 053
+0%
|
39 332
+3%
|
39 854
+1%
|
40 552
+2%
|
40 243
-1%
|
40 460
+1%
|
41 675
+3%
|
41 072
-1%
|
40 955
0%
|
40 143
-2%
|
38 769
-3%
|
38 721
0%
|
39 241
+1%
|
38 807
-1%
|
39 502
+2%
|
39 653
+0%
|
39 374
-1%
|
40 303
+2%
|
40 590
+1%
|
41 367
+2%
|
41 995
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24 990)
|
(24 676)
|
(24 394)
|
(24 732)
|
(24 711)
|
(25 082)
|
(25 410)
|
(25 847)
|
(25 935)
|
(26 614)
|
(27 354)
|
(27 751)
|
(29 041)
|
(28 952)
|
(29 113)
|
(29 589)
|
(29 548)
|
(29 631)
|
(29 431)
|
(29 377)
|
(29 594)
|
(30 899)
|
(31 372)
|
(31 947)
|
(31 777)
|
(31 677)
|
(32 557)
|
(32 102)
|
(31 909)
|
(31 343)
|
(30 163)
|
(29 972)
|
(30 198)
|
(29 589)
|
(30 214)
|
(30 250)
|
(30 050)
|
(30 987)
|
(31 075)
|
(31 772)
|
(32 512)
|
|
Gross Profit |
7 233
N/A
|
7 200
0%
|
7 064
-2%
|
7 307
+3%
|
7 226
-1%
|
7 579
+5%
|
7 870
+4%
|
8 032
+2%
|
8 307
+3%
|
8 353
+1%
|
8 369
+0%
|
8 405
+0%
|
8 601
+2%
|
8 640
+0%
|
8 743
+1%
|
8 786
+0%
|
8 850
+1%
|
8 899
+1%
|
8 703
-2%
|
8 565
-2%
|
8 459
-1%
|
8 433
0%
|
8 481
+1%
|
8 605
+1%
|
8 466
-2%
|
8 784
+4%
|
9 118
+4%
|
8 971
-2%
|
9 046
+1%
|
8 800
-3%
|
8 606
-2%
|
8 749
+2%
|
9 044
+3%
|
9 217
+2%
|
9 288
+1%
|
9 403
+1%
|
9 324
-1%
|
9 316
0%
|
9 515
+2%
|
9 595
+1%
|
9 483
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 847)
|
(4 885)
|
(4 944)
|
(5 038)
|
(5 085)
|
(5 139)
|
(5 406)
|
(5 384)
|
(5 587)
|
(5 828)
|
(6 077)
|
(6 190)
|
(6 175)
|
(6 156)
|
(6 295)
|
(6 211)
|
(6 293)
|
(6 377)
|
(6 420)
|
(6 481)
|
(6 502)
|
(6 563)
|
(6 628)
|
(6 756)
|
(6 848)
|
(6 980)
|
(6 942)
|
(6 832)
|
(6 798)
|
(6 825)
|
(6 795)
|
(6 823)
|
(6 840)
|
(6 966)
|
(6 952)
|
(7 008)
|
(7 061)
|
(7 097)
|
(7 095)
|
(7 228)
|
(7 413)
|
|
Selling, General & Administrative |
(4 846)
|
(4 661)
|
(4 943)
|
(5 037)
|
(5 084)
|
(4 920)
|
(5 241)
|
(5 385)
|
(5 588)
|
(5 455)
|
(5 997)
|
(6 110)
|
(6 176)
|
(5 764)
|
(6 219)
|
(6 212)
|
(6 293)
|
(6 011)
|
(6 419)
|
(6 480)
|
(6 501)
|
(6 225)
|
(6 628)
|
(6 756)
|
(6 848)
|
(6 617)
|
(6 942)
|
(6 832)
|
(6 798)
|
(6 438)
|
(6 795)
|
(6 823)
|
(6 840)
|
(6 548)
|
(6 952)
|
(7 008)
|
(7 061)
|
(6 668)
|
(7 095)
|
(7 190)
|
(7 413)
|
|
Research & Development |
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(217)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(357)
|
0
|
0
|
0
|
(376)
|
0
|
0
|
0
|
(355)
|
0
|
0
|
0
|
(338)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
(387)
|
0
|
0
|
0
|
(418)
|
0
|
0
|
0
|
(430)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(165)
|
0
|
0
|
(16)
|
(80)
|
(80)
|
0
|
(0)
|
(76)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(38)
|
0
|
|
Operating Income |
2 385
N/A
|
2 315
-3%
|
2 119
-8%
|
2 270
+7%
|
2 142
-6%
|
2 439
+14%
|
2 464
+1%
|
2 647
+7%
|
2 719
+3%
|
2 525
-7%
|
2 292
-9%
|
2 216
-3%
|
2 426
+9%
|
2 484
+2%
|
2 448
-1%
|
2 575
+5%
|
2 558
-1%
|
2 522
-1%
|
2 285
-9%
|
2 085
-9%
|
1 958
-6%
|
1 870
-4%
|
1 853
-1%
|
1 849
0%
|
1 617
-13%
|
1 804
+12%
|
2 176
+21%
|
2 139
-2%
|
2 248
+5%
|
1 975
-12%
|
1 810
-8%
|
1 926
+6%
|
2 204
+14%
|
2 251
+2%
|
2 336
+4%
|
2 395
+3%
|
2 263
-6%
|
2 219
-2%
|
2 421
+9%
|
2 367
-2%
|
2 070
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
18
|
2
|
78
|
81
|
82
|
85
|
34
|
34
|
37
|
33
|
27
|
26
|
25
|
22
|
30
|
27
|
31
|
31
|
28
|
23
|
19
|
451
|
445
|
618
|
582
|
226
|
214
|
55
|
100
|
60
|
69
|
236
|
245
|
229
|
371
|
202
|
131
|
120
|
110
|
107
|
148
|
|
Non-Reccuring Items |
(50)
|
(98)
|
(97)
|
(51)
|
(51)
|
(166)
|
0
|
(168)
|
(168)
|
(80)
|
0
|
0
|
(80)
|
(77)
|
0
|
(77)
|
(77)
|
(48)
|
(48)
|
(126)
|
(186)
|
(234)
|
(266)
|
(198)
|
(137)
|
(130)
|
(119)
|
(105)
|
(106)
|
(62)
|
(47)
|
(51)
|
(46)
|
(14)
|
(42)
|
(12)
|
(17)
|
(38)
|
(8)
|
0
|
(52)
|
|
Gain/Loss on Disposition of Assets |
77
|
78
|
99
|
102
|
100
|
96
|
115
|
124
|
131
|
0
|
134
|
138
|
145
|
152
|
159
|
175
|
188
|
182
|
195
|
183
|
174
|
202
|
208
|
210
|
204
|
183
|
106
|
95
|
0
|
78
|
79
|
16
|
7
|
(38)
|
(37)
|
(16)
|
(14)
|
(14)
|
(10)
|
(4)
|
(37)
|
|
Total Other Income |
94
|
114
|
75
|
96
|
95
|
122
|
100
|
91
|
105
|
235
|
132
|
138
|
129
|
137
|
114
|
104
|
105
|
83
|
162
|
165
|
163
|
172
|
74
|
111
|
160
|
175
|
153
|
166
|
243
|
266
|
282
|
299
|
306
|
255
|
213
|
181
|
217
|
300
|
235
|
239
|
121
|
|
Pre-Tax Income |
2 524
N/A
|
2 412
-4%
|
2 275
-6%
|
2 498
+10%
|
2 368
-5%
|
2 577
+9%
|
2 713
+5%
|
2 728
+1%
|
2 825
+4%
|
2 714
-4%
|
2 587
-5%
|
2 519
-3%
|
2 645
+5%
|
2 718
+3%
|
2 750
+1%
|
2 804
+2%
|
2 805
+0%
|
2 770
-1%
|
2 622
-5%
|
2 331
-11%
|
2 129
-9%
|
2 461
+16%
|
2 315
-6%
|
2 589
+12%
|
2 426
-6%
|
2 257
-7%
|
2 530
+12%
|
2 351
-7%
|
2 484
+6%
|
2 317
-7%
|
2 194
-5%
|
2 426
+11%
|
2 716
+12%
|
2 683
-1%
|
2 842
+6%
|
2 750
-3%
|
2 580
-6%
|
2 586
+0%
|
2 749
+6%
|
2 710
-1%
|
2 250
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 016)
|
(892)
|
(806)
|
(879)
|
(825)
|
(922)
|
(969)
|
(966)
|
(972)
|
(834)
|
(760)
|
(726)
|
(757)
|
(842)
|
(842)
|
(838)
|
(822)
|
(889)
|
(827)
|
(745)
|
(716)
|
(802)
|
(770)
|
(883)
|
(819)
|
(749)
|
(789)
|
(703)
|
(724)
|
(666)
|
(670)
|
(750)
|
(860)
|
(882)
|
(945)
|
(918)
|
(872)
|
(861)
|
(882)
|
(860)
|
(770)
|
|
Income from Continuing Operations |
1 509
|
1 519
|
1 470
|
1 619
|
1 543
|
1 655
|
1 744
|
1 763
|
1 854
|
1 880
|
1 826
|
1 792
|
1 887
|
1 875
|
1 907
|
1 965
|
1 982
|
1 881
|
1 794
|
1 585
|
1 412
|
1 658
|
1 545
|
1 706
|
1 607
|
1 508
|
1 740
|
1 647
|
1 760
|
1 651
|
1 524
|
1 676
|
1 856
|
1 801
|
1 897
|
1 832
|
1 708
|
1 725
|
1 867
|
1 850
|
1 480
|
|
Income to Minority Interest |
(12)
|
(2)
|
(1)
|
(3)
|
(5)
|
(14)
|
(17)
|
(20)
|
(25)
|
(29)
|
(33)
|
(34)
|
(32)
|
(29)
|
(28)
|
(28)
|
(29)
|
(25)
|
(24)
|
(5)
|
(0)
|
2
|
1
|
(15)
|
(19)
|
(20)
|
(14)
|
(11)
|
(8)
|
(12)
|
(14)
|
(20)
|
(25)
|
(25)
|
(23)
|
(21)
|
(22)
|
(18)
|
(20)
|
(17)
|
(1)
|
|
Net Income (Common) |
1 497
N/A
|
1 517
+1%
|
1 468
-3%
|
1 616
+10%
|
1 538
-5%
|
1 641
+7%
|
1 727
+5%
|
1 742
+1%
|
1 829
+5%
|
1 851
+1%
|
1 795
-3%
|
1 761
-2%
|
1 857
+5%
|
1 846
-1%
|
1 880
+2%
|
1 938
+3%
|
1 954
+1%
|
1 855
-5%
|
1 772
-4%
|
1 581
-11%
|
1 413
-11%
|
1 661
+18%
|
1 546
-7%
|
1 692
+9%
|
1 588
-6%
|
1 488
-6%
|
1 726
+16%
|
1 636
-5%
|
1 753
+7%
|
1 640
-6%
|
1 509
-8%
|
1 656
+10%
|
1 831
+11%
|
1 776
-3%
|
1 874
+6%
|
1 811
-3%
|
1 686
-7%
|
1 708
+1%
|
1 847
+8%
|
1 833
-1%
|
1 478
-19%
|
|
EPS (Diluted) |
62.37
N/A
|
63.2
+1%
|
61.16
-3%
|
67.33
+10%
|
64.08
-5%
|
67.93
+6%
|
71.95
+6%
|
72.58
+1%
|
76.2
+5%
|
76.66
+1%
|
74.79
-2%
|
73.37
-2%
|
77.37
+5%
|
75.77
-2%
|
78.33
+3%
|
80.75
+3%
|
81.41
+1%
|
76.39
-6%
|
73.83
-3%
|
68.73
-7%
|
62.04
-10%
|
71.55
+15%
|
69.23
-3%
|
75.76
+9%
|
71.2
-6%
|
66.75
-6%
|
77.78
+17%
|
73.72
-5%
|
78.98
+7%
|
74.05
-6%
|
68.81
-7%
|
75.5
+10%
|
83.8
+11%
|
81.24
-3%
|
86.23
+6%
|
83.34
-3%
|
77.32
-7%
|
78.38
+1%
|
84.93
+8%
|
84.73
0%
|
68.41
-19%
|