Nippon Steel Corp
TSE:5401
Income Statement
Earnings Waterfall
Nippon Steel Corp
Revenue
|
8.7T
JPY
|
Cost of Revenue
|
-7.3T
JPY
|
Gross Profit
|
1.4T
JPY
|
Operating Expenses
|
-689.3B
JPY
|
Operating Income
|
661.4B
JPY
|
Other Expenses
|
-43.6B
JPY
|
Net Income
|
617.8B
JPY
|
Income Statement
Nippon Steel 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 |
5 354 717
N/A
|
5 516 180
+3%
|
5 590 717
+1%
|
5 620 072
+1%
|
5 660 446
+1%
|
5 610 030
-1%
|
5 513 562
-2%
|
5 339 118
-3%
|
5 144 202
-4%
|
4 907 429
-5%
|
4 693 637
-4%
|
4 560 660
-3%
|
4 523 506
-1%
|
4 632 890
+2%
|
4 937 215
+7%
|
5 217 193
+6%
|
5 465 442
+5%
|
5 712 965
+5%
|
5 817 491
+2%
|
5 909 454
+2%
|
6 123 688
+4%
|
6 177 947
+1%
|
6 240 433
+1%
|
6 283 544
+1%
|
6 078 681
-3%
|
5 921 525
-3%
|
5 530 650
-7%
|
5 116 333
-7%
|
4 895 326
-4%
|
4 829 272
-1%
|
5 200 817
+8%
|
5 751 222
+11%
|
6 321 935
+10%
|
6 808 890
+8%
|
7 224 919
+6%
|
7 519 352
+4%
|
7 828 090
+4%
|
7 975 586
+2%
|
8 256 190
+4%
|
8 513 600
+3%
|
8 655 719
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 657 672)
|
(4 760 308)
|
(4 825 665)
|
(4 856 724)
|
(4 859 470)
|
(4 801 781)
|
(4 713 755)
|
(4 570 063)
|
(4 449 783)
|
(4 288 386)
|
(4 135 897)
|
(4 029 720)
|
(4 000 378)
|
(4 065 779)
|
(4 284 214)
|
(4 544 186)
|
(4 771 346)
|
(4 948 883)
|
(5 045 690)
|
(5 112 374)
|
(5 283 575)
|
(5 391 493)
|
(5 479 300)
|
(5 553 861)
|
(5 438 246)
|
(5 312 367)
|
(5 003 631)
|
(4 676 202)
|
(4 401 981)
|
(4 263 940)
|
(4 441 817)
|
(4 750 718)
|
(5 189 115)
|
(5 587 331)
|
(5 912 807)
|
(6 247 425)
|
(6 519 680)
|
(6 682 028)
|
(7 004 621)
|
(7 173 587)
|
(7 305 027)
|
|
Gross Profit |
697 045
N/A
|
755 872
+8%
|
765 052
+1%
|
763 348
0%
|
800 976
+5%
|
808 249
+1%
|
799 807
-1%
|
769 055
-4%
|
694 419
-10%
|
619 043
-11%
|
557 740
-10%
|
530 940
-5%
|
523 128
-1%
|
567 111
+8%
|
653 001
+15%
|
673 007
+3%
|
694 096
+3%
|
764 082
+10%
|
771 801
+1%
|
797 080
+3%
|
840 113
+5%
|
786 454
-6%
|
761 133
-3%
|
729 683
-4%
|
640 435
-12%
|
609 158
-5%
|
527 019
-13%
|
440 131
-16%
|
493 345
+12%
|
565 332
+15%
|
759 000
+34%
|
1 000 504
+32%
|
1 132 820
+13%
|
1 221 559
+8%
|
1 312 112
+7%
|
1 271 927
-3%
|
1 308 410
+3%
|
1 293 558
-1%
|
1 251 569
-3%
|
1 340 013
+7%
|
1 350 692
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(449 354)
|
(457 482)
|
(463 098)
|
(468 732)
|
(469 044)
|
(458 739)
|
(457 542)
|
(456 690)
|
(452 394)
|
(451 312)
|
(449 787)
|
(443 759)
|
(440 897)
|
(452 909)
|
(464 871)
|
(476 638)
|
(504 022)
|
(506 280)
|
(438 840)
|
(452 866)
|
(453 982)
|
(534 568)
|
(530 465)
|
(535 026)
|
(556 865)
|
(575 760)
|
(564 441)
|
(546 948)
|
(505 092)
|
(483 610)
|
(464 657)
|
(477 799)
|
(494 670)
|
(533 858)
|
(549 550)
|
(539 531)
|
(538 981)
|
(547 637)
|
(590 510)
|
(633 355)
|
(689 317)
|
|
Selling, General & Administrative |
(449 352)
|
(387 295)
|
(463 098)
|
(468 733)
|
(469 044)
|
(392 969)
|
(457 541)
|
(456 689)
|
(452 394)
|
(383 304)
|
(449 788)
|
(443 759)
|
(440 896)
|
(385 518)
|
(464 869)
|
(476 636)
|
(504 021)
|
(462 704)
|
(479 704)
|
(491 187)
|
(499 387)
|
(501 095)
|
(576 133)
|
(584 661)
|
(577 761)
|
(498 747)
|
(544 441)
|
(518 431)
|
(502 040)
|
(399 371)
|
(478 374)
|
(492 703)
|
(511 888)
|
(470 406)
|
(556 864)
|
(567 365)
|
(571 461)
|
(497 530)
|
(618 160)
|
(649 732)
|
(690 484)
|
|
Research & Development |
0
|
(52 121)
|
0
|
0
|
0
|
(49 674)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53 966)
|
0
|
0
|
0
|
(61 019)
|
0
|
0
|
0
|
(58 621)
|
0
|
0
|
0
|
(63 147)
|
0
|
0
|
0
|
(52 673)
|
0
|
0
|
0
|
(54 550)
|
0
|
0
|
0
|
(58 893)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(18 066)
|
0
|
0
|
0
|
(16 095)
|
0
|
0
|
0
|
(14 096)
|
0
|
0
|
0
|
(13 424)
|
0
|
0
|
0
|
(10 064)
|
0
|
0
|
0
|
(8 693)
|
0
|
0
|
0
|
(9 887)
|
0
|
0
|
0
|
(17 089)
|
0
|
0
|
0
|
(19 769)
|
0
|
0
|
0
|
(22 988)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(53 912)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
27 507
|
40 864
|
38 321
|
45 405
|
33 841
|
45 668
|
49 635
|
20 896
|
(3 979)
|
(20 000)
|
(28 517)
|
(3 052)
|
(14 477)
|
13 717
|
14 904
|
17 218
|
10 867
|
7 314
|
27 834
|
32 480
|
31 774
|
27 650
|
16 377
|
1 167
|
|
Operating Income |
247 691
N/A
|
298 390
+20%
|
301 954
+1%
|
294 616
-2%
|
331 932
+13%
|
349 510
+5%
|
342 265
-2%
|
312 365
-9%
|
242 025
-23%
|
167 731
-31%
|
107 953
-36%
|
87 181
-19%
|
82 231
-6%
|
114 202
+39%
|
188 130
+65%
|
196 369
+4%
|
190 074
-3%
|
257 802
+36%
|
332 961
+29%
|
344 214
+3%
|
386 131
+12%
|
251 886
-35%
|
230 668
-8%
|
194 657
-16%
|
83 570
-57%
|
33 398
-60%
|
(37 422)
N/A
|
(106 817)
-185%
|
(11 747)
+89%
|
81 722
N/A
|
294 343
+260%
|
522 705
+78%
|
638 150
+22%
|
687 701
+8%
|
762 562
+11%
|
732 396
-4%
|
769 429
+5%
|
745 921
-3%
|
661 059
-11%
|
706 658
+7%
|
661 375
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
134 943
|
137 144
|
111 784
|
103 770
|
125 191
|
134 417
|
167 638
|
152 580
|
107 727
|
80 232
|
20 824
|
29 538
|
61 392
|
95 936
|
138 885
|
148 387
|
159 282
|
62 573
|
(27 511)
|
(29 084)
|
(59 402)
|
96 378
|
88 357
|
71 427
|
56 387
|
42 937
|
30 740
|
14 357
|
16 856
|
41 847
|
79 274
|
160 496
|
221 416
|
227 192
|
263 538
|
237 819
|
173 347
|
140 748
|
112 114
|
130 110
|
150 655
|
|
Non-Reccuring Items |
(39 907)
|
(34 190)
|
(18 725)
|
(13 165)
|
(86 922)
|
(106 593)
|
(117 763)
|
(82 783)
|
(8 119)
|
(17 059)
|
(13 832)
|
(42 352)
|
(50 908)
|
(36 169)
|
(29 547)
|
(29 306)
|
(32 004)
|
(48 615)
|
(49 299)
|
(69 412)
|
(61 327)
|
(99 494)
|
(100 286)
|
(81 465)
|
(505 303)
|
(499 907)
|
(505 709)
|
(555 260)
|
(124 528)
|
(132 225)
|
(99 313)
|
(116 281)
|
(76 972)
|
(98 309)
|
(125 887)
|
(37 025)
|
(87 686)
|
(19 820)
|
4 454
|
(86 385)
|
(85 379)
|
|
Total Other Income |
28 204
|
(2 197)
|
(23 624)
|
(4 893)
|
(17 209)
|
(1 146)
|
13 444
|
64
|
1 920
|
(126)
|
(6 132)
|
(2 133)
|
(2 198)
|
7 723
|
10 473
|
2 027
|
10 302
|
0
|
(6 120)
|
(18)
|
(3 045)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
370 931
N/A
|
399 147
+8%
|
371 389
-7%
|
380 328
+2%
|
352 992
-7%
|
376 188
+7%
|
405 584
+8%
|
382 226
-6%
|
343 553
-10%
|
230 778
-33%
|
108 813
-53%
|
72 234
-34%
|
90 517
+25%
|
181 692
+101%
|
307 941
+69%
|
317 477
+3%
|
327 654
+3%
|
271 760
-17%
|
250 031
-8%
|
245 700
-2%
|
262 357
+7%
|
248 769
-5%
|
218 740
-12%
|
184 620
-16%
|
(365 346)
N/A
|
(423 572)
-16%
|
(512 392)
-21%
|
(647 721)
-26%
|
(119 420)
+82%
|
(8 656)
+93%
|
274 304
N/A
|
566 921
+107%
|
782 596
+38%
|
816 583
+4%
|
900 214
+10%
|
933 190
+4%
|
855 089
-8%
|
866 849
+1%
|
777 628
-10%
|
750 383
-4%
|
726 651
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(134 108)
|
(140 568)
|
(127 681)
|
(125 269)
|
(130 349)
|
(145 950)
|
(150 786)
|
(145 838)
|
(121 123)
|
(79 232)
|
(46 061)
|
(30 108)
|
(30 237)
|
(35 697)
|
(71 070)
|
(73 656)
|
(76 038)
|
(59 549)
|
(26 442)
|
(32 412)
|
(17 382)
|
8 809
|
(12 217)
|
6 735
|
63 210
|
(2 549)
|
5 944
|
(16 083)
|
(71 623)
|
(10 672)
|
(79 904)
|
(85 298)
|
(156 608)
|
(149 053)
|
(160 845)
|
(183 659)
|
(167 938)
|
(128 118)
|
(94 564)
|
(84 543)
|
(67 492)
|
|
Income from Continuing Operations |
236 823
|
258 579
|
243 708
|
255 059
|
222 643
|
230 238
|
254 798
|
236 388
|
222 430
|
151 546
|
62 752
|
42 126
|
60 280
|
145 995
|
236 871
|
243 821
|
251 616
|
212 211
|
223 589
|
213 288
|
244 975
|
257 578
|
206 523
|
191 355
|
(302 136)
|
(426 121)
|
(506 448)
|
(663 804)
|
(191 043)
|
(19 328)
|
194 400
|
481 623
|
625 988
|
667 530
|
739 369
|
749 531
|
687 151
|
738 731
|
683 064
|
665 840
|
659 159
|
|
Income to Minority Interest |
(16 655)
|
(15 826)
|
(16 014)
|
(15 635)
|
(19 088)
|
(15 944)
|
(16 111)
|
(14 225)
|
(8 693)
|
(6 127)
|
(4 705)
|
(5 814)
|
(8 483)
|
(15 048)
|
(19 934)
|
(24 730)
|
(24 021)
|
(31 377)
|
(28 710)
|
(14 814)
|
(13 566)
|
(6 409)
|
(7 426)
|
(18 231)
|
(10 709)
|
(5 393)
|
(463)
|
2 377
|
(6 889)
|
(13 105)
|
(22 633)
|
(24 164)
|
(26 726)
|
(30 209)
|
(33 204)
|
(38 566)
|
(40 582)
|
(44 715)
|
(42 954)
|
(43 960)
|
(41 371)
|
|
Net Income (Common) |
220 166
N/A
|
242 753
+10%
|
227 695
-6%
|
239 423
+5%
|
203 556
-15%
|
214 293
+5%
|
238 686
+11%
|
222 163
-7%
|
213 737
-4%
|
145 419
-32%
|
58 048
-60%
|
36 311
-37%
|
51 796
+43%
|
130 946
+153%
|
216 936
+66%
|
219 090
+1%
|
227 594
+4%
|
180 832
-21%
|
194 877
+8%
|
198 473
+2%
|
231 408
+17%
|
251 169
+9%
|
199 096
-21%
|
173 123
-13%
|
(312 845)
N/A
|
(431 513)
-38%
|
(506 911)
-17%
|
(661 428)
-30%
|
(197 934)
+70%
|
(32 432)
+84%
|
171 768
N/A
|
457 459
+166%
|
599 262
+31%
|
637 321
+6%
|
706 164
+11%
|
710 965
+1%
|
646 569
-9%
|
694 016
+7%
|
640 106
-8%
|
621 877
-3%
|
617 785
-1%
|
|
EPS (Diluted) |
241.41
N/A
|
266.76
+11%
|
249.66
-6%
|
262.52
+5%
|
223.19
-15%
|
234.83
+5%
|
261.43
+11%
|
242
-7%
|
231.81
-4%
|
158.72
-32%
|
65.22
-59%
|
41.07
-37%
|
58.65
+43%
|
147.97
+152%
|
245.7
+66%
|
248.12
+1%
|
257.75
+4%
|
204.88
-21%
|
220.69
+8%
|
224.77
+2%
|
262.19
+17%
|
281.77
+7%
|
216.3
-23%
|
188.07
-13%
|
-339.79
N/A
|
-468.74
-38%
|
-550.58
-17%
|
-718.34
-30%
|
-214.98
+70%
|
-35.22
+84%
|
186.55
N/A
|
496.83
+166%
|
599.46
+21%
|
692.16
+15%
|
685.72
-1%
|
689.55
+1%
|
624.87
-9%
|
671.89
+8%
|
695.14
+3%
|
598.19
-14%
|
593.1
-1%
|