Toyo Tire Corp
TSE:5105
Income Statement
Earnings Waterfall
Toyo Tire Corp
Revenue
|
552.8B
JPY
|
Cost of Revenue
|
-336.3B
JPY
|
Gross Profit
|
216.5B
JPY
|
Operating Expenses
|
-139.6B
JPY
|
Operating Income
|
76.9B
JPY
|
Other Expenses
|
-4.6B
JPY
|
Net Income
|
72.3B
JPY
|
Income Statement
Toyo Tire Corp
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 |
370 218
N/A
|
382 690
+3%
|
384 461
+0%
|
389 311
+1%
|
393 782
+1%
|
393 658
0%
|
400 862
+2%
|
407 463
+2%
|
407 789
+0%
|
407 235
0%
|
399 826
-2%
|
385 768
-4%
|
381 635
-1%
|
384 384
+1%
|
387 237
+1%
|
397 944
+3%
|
404 999
+2%
|
400 662
-1%
|
398 696
0%
|
394 804
-1%
|
393 220
0%
|
389 622
-1%
|
386 040
-1%
|
385 818
0%
|
377 457
-2%
|
369 408
-2%
|
349 485
-5%
|
346 634
-1%
|
343 764
-1%
|
349 414
+2%
|
379 570
+9%
|
379 749
+0%
|
393 647
+4%
|
407 676
+4%
|
430 922
+6%
|
461 269
+7%
|
497 213
+8%
|
524 600
+6%
|
539 003
+3%
|
556 004
+3%
|
552 825
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(254 408)
|
(259 313)
|
(257 404)
|
(258 855)
|
(260 870)
|
(258 286)
|
(258 777)
|
(257 976)
|
(254 288)
|
(253 468)
|
(248 674)
|
(245 279)
|
(245 367)
|
(248 160)
|
(254 431)
|
(261 519)
|
(268 017)
|
(264 649)
|
(262 046)
|
(260 045)
|
(259 050)
|
(256 506)
|
(257 392)
|
(255 434)
|
(246 635)
|
(241 042)
|
(228 806)
|
(224 154)
|
(220 524)
|
(219 888)
|
(231 474)
|
(227 570)
|
(232 606)
|
(233 658)
|
(248 581)
|
(271 204)
|
(299 237)
|
(322 769)
|
(338 848)
|
(345 841)
|
(336 314)
|
|
Gross Profit |
115 810
N/A
|
123 377
+7%
|
127 057
+3%
|
130 456
+3%
|
132 912
+2%
|
135 372
+2%
|
142 085
+5%
|
149 487
+5%
|
153 501
+3%
|
153 767
+0%
|
151 152
-2%
|
140 489
-7%
|
136 268
-3%
|
136 224
0%
|
132 806
-3%
|
136 425
+3%
|
136 982
+0%
|
136 013
-1%
|
136 650
+0%
|
134 759
-1%
|
134 170
0%
|
133 116
-1%
|
128 648
-3%
|
130 384
+1%
|
130 822
+0%
|
128 366
-2%
|
120 679
-6%
|
122 480
+1%
|
123 240
+1%
|
129 526
+5%
|
148 096
+14%
|
152 179
+3%
|
161 041
+6%
|
174 018
+8%
|
182 341
+5%
|
190 065
+4%
|
197 976
+4%
|
201 831
+2%
|
200 155
-1%
|
210 163
+5%
|
216 511
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(78 569)
|
(80 967)
|
(82 116)
|
(83 883)
|
(85 402)
|
(86 385)
|
(86 951)
|
(88 376)
|
(90 120)
|
(91 026)
|
(90 679)
|
(89 781)
|
(86 953)
|
(86 772)
|
(87 875)
|
(88 699)
|
(91 674)
|
(92 214)
|
(92 371)
|
(92 068)
|
(91 780)
|
(91 148)
|
(91 719)
|
(92 260)
|
(92 375)
|
(93 157)
|
(89 648)
|
(88 453)
|
(86 912)
|
(87 432)
|
(92 738)
|
(98 234)
|
(107 961)
|
(117 468)
|
(130 247)
|
(145 257)
|
(153 930)
|
(159 383)
|
(155 408)
|
(147 184)
|
(139 612)
|
|
Selling, General & Administrative |
(78 569)
|
(80 965)
|
(82 115)
|
(83 884)
|
(81 528)
|
(86 385)
|
(86 950)
|
(88 374)
|
(86 239)
|
(91 025)
|
(90 679)
|
(89 781)
|
(82 795)
|
(86 771)
|
(87 874)
|
(88 697)
|
(87 431)
|
(92 214)
|
(92 371)
|
(92 068)
|
(87 495)
|
(91 147)
|
(91 718)
|
(92 259)
|
(92 374)
|
(93 156)
|
(89 647)
|
(88 452)
|
(86 911)
|
(87 431)
|
(92 737)
|
(98 232)
|
(107 960)
|
(117 468)
|
(130 245)
|
(145 256)
|
(153 930)
|
(159 382)
|
(155 408)
|
(147 185)
|
(139 612)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3 873)
|
0
|
0
|
0
|
(3 880)
|
0
|
0
|
0
|
(4 157)
|
0
|
0
|
0
|
(4 243)
|
0
|
0
|
0
|
(4 284)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(2)
|
0
|
1
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
0
|
1
|
0
|
|
Operating Income |
37 241
N/A
|
42 410
+14%
|
44 941
+6%
|
46 573
+4%
|
47 510
+2%
|
48 987
+3%
|
55 134
+13%
|
61 111
+11%
|
63 381
+4%
|
62 741
-1%
|
60 473
-4%
|
50 708
-16%
|
49 315
-3%
|
49 452
+0%
|
44 931
-9%
|
47 726
+6%
|
45 308
-5%
|
43 799
-3%
|
44 279
+1%
|
42 691
-4%
|
42 390
-1%
|
41 968
-1%
|
36 929
-12%
|
38 124
+3%
|
38 447
+1%
|
35 209
-8%
|
31 031
-12%
|
34 027
+10%
|
36 328
+7%
|
42 094
+16%
|
55 358
+32%
|
53 945
-3%
|
53 080
-2%
|
56 550
+7%
|
52 094
-8%
|
44 808
-14%
|
44 046
-2%
|
42 448
-4%
|
44 747
+5%
|
62 979
+41%
|
76 899
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 659
|
159
|
(173)
|
144
|
1 015
|
(386)
|
94
|
(2 815)
|
(4 573)
|
(5 109)
|
(7 296)
|
549
|
5 089
|
6 393
|
8 225
|
3 277
|
(1 177)
|
(2 298)
|
(1 593)
|
(1 073)
|
(2 076)
|
45
|
(1 402)
|
(2 542)
|
2 927
|
745
|
1 928
|
1 768
|
(2 895)
|
2 729
|
2 347
|
3 400
|
5 793
|
11 175
|
20 027
|
35 457
|
26 509
|
18 684
|
21 654
|
22 384
|
24 379
|
|
Non-Reccuring Items |
(14 033)
|
(13 993)
|
(14 089)
|
(2 358)
|
(538)
|
(14 595)
|
(30 882)
|
(44 233)
|
(51 546)
|
(46 819)
|
(38 468)
|
(30 278)
|
(67 801)
|
(59 550)
|
(52 436)
|
(55 672)
|
(25 655)
|
(19 140)
|
(27 703)
|
(20 854)
|
(21 691)
|
(22 150)
|
(13 862)
|
(13 416)
|
(6 112)
|
(5 481)
|
(6 627)
|
(6 060)
|
(16 452)
|
(15 659)
|
(14 134)
|
(14 353)
|
(3 092)
|
(2 876)
|
(3 596)
|
(3 074)
|
(2 987)
|
(3 648)
|
(6 262)
|
(6 275)
|
(5 069)
|
|
Gain/Loss on Disposition of Assets |
930
|
5 097
|
5 584
|
5 020
|
4 663
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 801
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 280
|
4 312
|
4 312
|
4 587
|
331
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(607)
|
(665)
|
(675)
|
103
|
(1 982)
|
(554)
|
(1 523)
|
(2 900)
|
(1 995)
|
(1 681)
|
(1 496)
|
(1 129)
|
(2 066)
|
(3 035)
|
(3 442)
|
(4 063)
|
(3 745)
|
(2 697)
|
(1 918)
|
(1 736)
|
(1 556)
|
(2 361)
|
(1 893)
|
(1 639)
|
(1 235)
|
(372)
|
(1 321)
|
(1 345)
|
(1 281)
|
(1 410)
|
(1 737)
|
(1 683)
|
(2 699)
|
(2 839)
|
(2 396)
|
(2 597)
|
(1 275)
|
(718)
|
(314)
|
(4)
|
(125)
|
|
Pre-Tax Income |
25 190
N/A
|
33 008
+31%
|
35 588
+8%
|
49 482
+39%
|
50 668
+2%
|
33 452
-34%
|
22 823
-32%
|
11 164
-51%
|
5 267
-53%
|
9 132
+73%
|
13 213
+45%
|
19 850
+50%
|
(15 463)
N/A
|
(6 740)
+56%
|
(2 722)
+60%
|
(8 732)
-221%
|
21 532
N/A
|
19 664
-9%
|
13 065
-34%
|
19 028
+46%
|
17 067
-10%
|
17 502
+3%
|
19 772
+13%
|
20 555
+4%
|
34 055
+66%
|
30 101
-12%
|
25 011
-17%
|
28 390
+14%
|
15 700
-45%
|
27 754
+77%
|
41 834
+51%
|
41 309
-1%
|
57 362
+39%
|
66 322
+16%
|
70 441
+6%
|
79 181
+12%
|
66 624
-16%
|
56 766
-15%
|
59 825
+5%
|
79 084
+32%
|
96 084
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13 061)
|
(15 858)
|
(16 863)
|
(19 713)
|
(18 736)
|
(13 879)
|
(10 565)
|
(7 416)
|
(3 355)
|
(3 842)
|
(4 689)
|
(5 752)
|
3 779
|
1 037
|
214
|
1 471
|
(5 241)
|
(2 605)
|
(920)
|
(3 356)
|
(5 894)
|
(7 455)
|
(8 169)
|
(6 407)
|
(8 909)
|
(8 828)
|
(7 390)
|
(8 092)
|
(3 824)
|
(5 640)
|
(9 511)
|
(10 470)
|
(15 897)
|
(19 336)
|
(18 757)
|
(21 941)
|
(18 668)
|
(15 871)
|
(13 916)
|
(19 270)
|
(23 898)
|
|
Income from Continuing Operations |
12 129
|
17 150
|
18 725
|
29 769
|
31 932
|
19 573
|
12 258
|
3 748
|
1 912
|
5 290
|
8 524
|
14 098
|
(11 684)
|
(5 703)
|
(2 508)
|
(7 261)
|
16 291
|
17 059
|
12 145
|
15 672
|
11 173
|
10 047
|
11 603
|
14 148
|
25 146
|
21 273
|
17 621
|
20 298
|
11 876
|
22 114
|
32 323
|
30 839
|
41 465
|
46 986
|
51 684
|
57 240
|
47 956
|
40 895
|
45 909
|
59 814
|
72 186
|
|
Income to Minority Interest |
(532)
|
(707)
|
(892)
|
(810)
|
(692)
|
(480)
|
(444)
|
(333)
|
(237)
|
(488)
|
(540)
|
(521)
|
(576)
|
(738)
|
(827)
|
(902)
|
(814)
|
(733)
|
(676)
|
(615)
|
(619)
|
(587)
|
(598)
|
(626)
|
(663)
|
(285)
|
(139)
|
(56)
|
(193)
|
(418)
|
(486)
|
(281)
|
(114)
|
9
|
24
|
13
|
0
|
145
|
139
|
141
|
87
|
|
Net Income (Common) |
11 596
N/A
|
16 443
+42%
|
17 831
+8%
|
28 958
+62%
|
31 240
+8%
|
19 096
-39%
|
11 815
-38%
|
3 415
-71%
|
1 674
-51%
|
4 798
+187%
|
7 981
+66%
|
13 576
+70%
|
(12 260)
N/A
|
(6 441)
+47%
|
(3 335)
+48%
|
(8 163)
-145%
|
15 476
N/A
|
16 326
+5%
|
11 468
-30%
|
15 056
+31%
|
10 553
-30%
|
9 458
-10%
|
11 006
+16%
|
13 521
+23%
|
24 482
+81%
|
20 988
-14%
|
17 481
-17%
|
20 241
+16%
|
11 682
-42%
|
21 694
+86%
|
31 835
+47%
|
30 557
-4%
|
41 350
+35%
|
46 994
+14%
|
51 707
+10%
|
57 252
+11%
|
47 956
-16%
|
41 042
-14%
|
46 048
+12%
|
59 956
+30%
|
72 273
+21%
|
|
EPS (Diluted) |
91.29
N/A
|
129.46
+42%
|
140.39
+8%
|
228
+62%
|
245.97
+8%
|
150.36
-39%
|
93.03
-38%
|
26.89
-71%
|
13.18
-51%
|
37.78
+187%
|
62.85
+66%
|
106.9
+70%
|
-96.54
N/A
|
-50.72
+47%
|
-26.26
+48%
|
-64.27
-145%
|
121.86
N/A
|
128.57
+6%
|
90.31
-30%
|
118.56
+31%
|
83.1
-30%
|
65.25
-21%
|
71.5
+10%
|
87.84
+23%
|
161.41
+84%
|
136.35
-16%
|
113.57
-17%
|
131.5
+16%
|
75.89
-42%
|
140.93
+86%
|
206.81
+47%
|
198.5
-4%
|
268.62
+35%
|
305.28
+14%
|
335.86
+10%
|
371.9
+11%
|
311.51
-16%
|
266.59
-14%
|
299.07
+12%
|
389.41
+30%
|
469.41
+21%
|