Furukawa Electric Co Ltd
TSE:5801
Income Statement
Earnings Waterfall
Furukawa Electric Co Ltd
Revenue
|
1T
JPY
|
Cost of Revenue
|
-892.1B
JPY
|
Gross Profit
|
153.6B
JPY
|
Operating Expenses
|
-144.8B
JPY
|
Operating Income
|
8.9B
JPY
|
Other Expenses
|
-9.9B
JPY
|
Net Income
|
-1B
JPY
|
Income Statement
Furukawa Electric 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 |
950 064
N/A
|
931 781
-2%
|
899 204
-3%
|
862 576
-4%
|
870 930
+1%
|
867 817
0%
|
877 589
+1%
|
881 100
+0%
|
880 329
0%
|
874 879
-1%
|
857 028
-2%
|
844 298
-1%
|
834 952
-1%
|
843 344
+1%
|
872 104
+3%
|
903 292
+4%
|
941 794
+4%
|
967 333
+3%
|
983 216
+2%
|
997 253
+1%
|
1 002 579
+1%
|
991 590
-1%
|
977 034
-1%
|
959 353
-2%
|
929 119
-3%
|
914 439
-2%
|
864 710
-5%
|
813 708
-6%
|
801 305
-2%
|
811 600
+1%
|
853 869
+5%
|
904 382
+6%
|
919 501
+2%
|
930 496
+1%
|
971 978
+4%
|
1 007 772
+4%
|
1 045 487
+4%
|
1 066 326
+2%
|
1 052 447
-1%
|
1 044 909
-1%
|
1 045 705
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(806 572)
|
(794 407)
|
(764 069)
|
(734 694)
|
(745 221)
|
(744 095)
|
(749 571)
|
(749 248)
|
(743 025)
|
(733 943)
|
(714 032)
|
(698 427)
|
(686 554)
|
(689 160)
|
(710 407)
|
(736 772)
|
(772 258)
|
(801 411)
|
(818 351)
|
(833 580)
|
(834 865)
|
(824 481)
|
(813 547)
|
(798 070)
|
(776 905)
|
(764 200)
|
(722 839)
|
(682 672)
|
(673 312)
|
(682 288)
|
(716 859)
|
(759 534)
|
(778 542)
|
(791 804)
|
(831 815)
|
(864 711)
|
(895 056)
|
(909 622)
|
(898 706)
|
(894 993)
|
(892 101)
|
|
Gross Profit |
143 492
N/A
|
137 374
-4%
|
135 135
-2%
|
127 882
-5%
|
125 709
-2%
|
123 722
-2%
|
128 018
+3%
|
131 852
+3%
|
137 304
+4%
|
140 936
+3%
|
142 996
+1%
|
145 871
+2%
|
148 398
+2%
|
154 184
+4%
|
161 697
+5%
|
166 520
+3%
|
169 536
+2%
|
165 922
-2%
|
164 865
-1%
|
163 673
-1%
|
167 714
+2%
|
167 109
0%
|
163 487
-2%
|
161 283
-1%
|
152 214
-6%
|
150 239
-1%
|
141 871
-6%
|
131 036
-8%
|
127 993
-2%
|
129 312
+1%
|
137 010
+6%
|
144 848
+6%
|
140 959
-3%
|
138 692
-2%
|
140 163
+1%
|
143 061
+2%
|
150 431
+5%
|
156 704
+4%
|
153 741
-2%
|
149 916
-2%
|
153 604
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(121 242)
|
(111 918)
|
(111 858)
|
(107 535)
|
(107 690)
|
(105 849)
|
(109 997)
|
(111 077)
|
(112 722)
|
(113 820)
|
(114 447)
|
(114 619)
|
(114 418)
|
(115 561)
|
(117 318)
|
(119 421)
|
(121 397)
|
(121 118)
|
(121 981)
|
(123 068)
|
(125 477)
|
(126 267)
|
(126 247)
|
(127 227)
|
(126 786)
|
(126 674)
|
(124 457)
|
(121 574)
|
(120 424)
|
(120 883)
|
(123 559)
|
(125 842)
|
(126 752)
|
(127 264)
|
(131 454)
|
(134 288)
|
(138 043)
|
(141 263)
|
(142 143)
|
(143 672)
|
(144 751)
|
|
Selling, General & Administrative |
(121 240)
|
(97 719)
|
(111 856)
|
(107 534)
|
(107 690)
|
(91 865)
|
(109 996)
|
(111 075)
|
(112 722)
|
(113 819)
|
(114 446)
|
(114 618)
|
(114 416)
|
(115 560)
|
(117 317)
|
(119 421)
|
(121 395)
|
(103 024)
|
(121 980)
|
(123 067)
|
(125 477)
|
(106 343)
|
(126 247)
|
(127 225)
|
(126 785)
|
(106 133)
|
(124 457)
|
(121 576)
|
(120 425)
|
(100 243)
|
(123 556)
|
(125 840)
|
(126 748)
|
(106 279)
|
(131 453)
|
(134 286)
|
(138 044)
|
(116 786)
|
(142 143)
|
(143 673)
|
(144 750)
|
|
Research & Development |
0
|
(14 198)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 504)
|
0
|
0
|
0
|
(17 258)
|
0
|
0
|
0
|
(17 179)
|
0
|
0
|
0
|
(16 338)
|
0
|
0
|
0
|
(17 213)
|
0
|
0
|
0
|
(19 304)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 589)
|
0
|
0
|
0
|
(2 665)
|
0
|
0
|
0
|
(3 362)
|
0
|
0
|
0
|
(4 300)
|
0
|
0
|
0
|
(3 771)
|
0
|
0
|
0
|
(5 172)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(13 984)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
0
|
0
|
2
|
0
|
(2)
|
(3)
|
(2)
|
(4)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
0
|
1
|
(1)
|
|
Operating Income |
22 250
N/A
|
25 456
+14%
|
23 277
-9%
|
20 347
-13%
|
18 019
-11%
|
17 873
-1%
|
18 021
+1%
|
20 775
+15%
|
24 582
+18%
|
27 116
+10%
|
28 549
+5%
|
31 252
+9%
|
33 980
+9%
|
38 623
+14%
|
44 379
+15%
|
47 099
+6%
|
48 139
+2%
|
44 804
-7%
|
42 884
-4%
|
40 605
-5%
|
42 237
+4%
|
40 842
-3%
|
37 240
-9%
|
34 056
-9%
|
25 428
-25%
|
23 565
-7%
|
17 414
-26%
|
9 462
-46%
|
7 569
-20%
|
8 429
+11%
|
13 451
+60%
|
19 006
+41%
|
14 207
-25%
|
11 428
-20%
|
8 709
-24%
|
8 773
+1%
|
12 388
+41%
|
15 441
+25%
|
11 598
-25%
|
6 244
-46%
|
8 853
+42%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 148
|
4 176
|
3 820
|
4 298
|
3 026
|
6 635
|
6 219
|
5 551
|
5 177
|
(7 369)
|
530
|
86
|
774
|
8
|
213
|
1 829
|
1 389
|
1 682
|
851
|
251
|
(997)
|
4 834
|
841
|
199
|
2 101
|
7 263
|
7 036
|
5 784
|
4 019
|
7 845
|
9 500
|
13 588
|
15 609
|
11 185
|
14 030
|
14 551
|
20 567
|
19 122
|
16 481
|
14 719
|
3 627
|
|
Non-Reccuring Items |
(10 050)
|
(12 597)
|
(10 733)
|
(11 394)
|
(10 396)
|
(9 636)
|
(8 292)
|
(6 832)
|
(6 982)
|
(17 888)
|
(17 921)
|
(19 097)
|
(12 182)
|
(13 529)
|
(13 213)
|
(11 520)
|
(19 134)
|
(14 838)
|
(14 896)
|
(14 793)
|
(11 927)
|
(9 273)
|
(4 736)
|
(5 985)
|
(7 287)
|
(4 563)
|
(8 476)
|
(8 690)
|
(8 576)
|
(11 632)
|
(5 380)
|
(3 084)
|
(3 561)
|
(1 689)
|
(653)
|
(1 524)
|
(1 522)
|
(4 587)
|
(5 320)
|
(4 056)
|
(3 202)
|
|
Gain/Loss on Disposition of Assets |
(525)
|
(581)
|
(424)
|
(154)
|
176
|
643
|
618
|
349
|
(47)
|
0
|
19 174
|
21 758
|
21 844
|
2 983
|
2 778
|
6 764
|
8 730
|
8 395
|
6 678
|
1 022
|
1 141
|
1 000
|
2 575
|
4 559
|
2 492
|
5 050
|
23 453
|
19 957
|
0
|
17 071
|
(577)
|
(117)
|
(645)
|
666
|
66
|
121
|
743
|
(29)
|
(255)
|
(523)
|
(988)
|
|
Total Other Income |
1 232
|
849
|
400
|
1 207
|
262
|
653
|
(268)
|
(1 131)
|
(516)
|
19 521
|
(6 416)
|
(7 179)
|
(7 902)
|
(120)
|
(1 412)
|
267
|
547
|
423
|
629
|
(150)
|
(431)
|
(1 646)
|
(1 484)
|
(1 290)
|
(1 760)
|
(564)
|
(701)
|
(721)
|
19 392
|
(397)
|
(311)
|
(525)
|
(258)
|
(1 160)
|
(612)
|
(457)
|
176
|
355
|
(93)
|
(286)
|
(811)
|
|
Pre-Tax Income |
16 055
N/A
|
17 303
+8%
|
16 340
-6%
|
14 304
-12%
|
11 087
-22%
|
16 168
+46%
|
16 298
+1%
|
18 712
+15%
|
22 214
+19%
|
21 380
-4%
|
23 916
+12%
|
26 820
+12%
|
36 514
+36%
|
27 965
-23%
|
32 745
+17%
|
44 439
+36%
|
39 671
-11%
|
40 466
+2%
|
36 146
-11%
|
26 935
-25%
|
30 023
+11%
|
35 757
+19%
|
34 436
-4%
|
31 539
-8%
|
20 974
-33%
|
30 751
+47%
|
38 726
+26%
|
25 792
-33%
|
22 404
-13%
|
21 316
-5%
|
16 683
-22%
|
28 868
+73%
|
25 352
-12%
|
20 430
-19%
|
21 540
+5%
|
21 464
0%
|
32 352
+51%
|
30 302
-6%
|
22 411
-26%
|
16 098
-28%
|
7 479
-54%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7 267)
|
(9 038)
|
(9 055)
|
(7 612)
|
(7 227)
|
(6 693)
|
(7 007)
|
(8 306)
|
(8 731)
|
(7 939)
|
(7 517)
|
(7 652)
|
(9 312)
|
(5 534)
|
(6 173)
|
(7 516)
|
(7 314)
|
(8 151)
|
(7 400)
|
(6 492)
|
(8 430)
|
(3 310)
|
(3 967)
|
(4 217)
|
(1 487)
|
(11 754)
|
(13 587)
|
(10 879)
|
(9 674)
|
(9 219)
|
(8 051)
|
(10 632)
|
(9 989)
|
(7 190)
|
(7 296)
|
(8 295)
|
(11 110)
|
(10 654)
|
(10 093)
|
(8 411)
|
(6 626)
|
|
Income from Continuing Operations |
8 788
|
8 265
|
7 285
|
6 692
|
3 860
|
9 475
|
9 291
|
10 406
|
13 483
|
13 441
|
16 399
|
19 168
|
27 202
|
22 431
|
26 572
|
36 923
|
32 357
|
32 315
|
28 746
|
20 443
|
21 593
|
32 447
|
30 469
|
27 322
|
19 487
|
18 997
|
25 139
|
14 913
|
12 730
|
12 097
|
8 632
|
18 236
|
15 363
|
13 240
|
14 244
|
13 169
|
21 242
|
19 648
|
12 318
|
7 687
|
853
|
|
Income to Minority Interest |
(2 283)
|
(2 656)
|
(2 930)
|
(2 256)
|
(2 562)
|
(2 120)
|
(2 074)
|
(2 243)
|
(2 744)
|
(3 433)
|
(4 038)
|
(4 453)
|
(4 429)
|
(4 860)
|
(4 466)
|
(4 327)
|
(4 453)
|
(3 767)
|
(3 727)
|
(3 751)
|
(3 584)
|
(3 338)
|
(2 402)
|
(1 965)
|
(1 617)
|
(1 357)
|
(1 939)
|
(1 791)
|
(2 074)
|
(2 095)
|
(2 230)
|
(2 607)
|
(2 480)
|
(3 145)
|
(2 629)
|
(2 333)
|
(2 058)
|
(1 737)
|
(1 865)
|
(1 860)
|
(1 900)
|
|
Net Income (Common) |
6 503
N/A
|
5 608
-14%
|
4 354
-22%
|
4 435
+2%
|
1 299
-71%
|
7 355
+466%
|
7 218
-2%
|
8 163
+13%
|
10 738
+32%
|
10 007
-7%
|
12 360
+24%
|
14 714
+19%
|
22 772
+55%
|
17 570
-23%
|
22 104
+26%
|
32 595
+47%
|
27 904
-14%
|
28 547
+2%
|
25 018
-12%
|
16 691
-33%
|
18 007
+8%
|
29 108
+62%
|
28 067
-4%
|
25 356
-10%
|
17 869
-30%
|
17 639
-1%
|
23 199
+32%
|
13 121
-43%
|
10 655
-19%
|
10 001
-6%
|
6 400
-36%
|
15 628
+144%
|
12 882
-18%
|
10 093
-22%
|
11 614
+15%
|
10 834
-7%
|
19 182
+77%
|
17 911
-7%
|
10 453
-42%
|
5 827
-44%
|
(1 047)
N/A
|
|
EPS (Diluted) |
91.59
N/A
|
78.98
-14%
|
61.32
-22%
|
62.46
+2%
|
18.29
-71%
|
104.17
+470%
|
101.66
-2%
|
114.97
+13%
|
151.23
+32%
|
141.73
-6%
|
174.08
+23%
|
207.23
+19%
|
325.31
+57%
|
249.16
-23%
|
315.77
+27%
|
465.64
+47%
|
398.62
-14%
|
405.04
+2%
|
357.4
-12%
|
238.44
-33%
|
255.48
+7%
|
412.97
+62%
|
398.19
-4%
|
359.73
-10%
|
253.51
-30%
|
250.24
-1%
|
329.13
+32%
|
186.12
-43%
|
151.21
-19%
|
141.87
-6%
|
90.89
-36%
|
222.03
+144%
|
183.02
-18%
|
143.38
-22%
|
165.01
+15%
|
153.92
-7%
|
272.49
+77%
|
254.45
-7%
|
148.49
-42%
|
82.7
-44%
|
-14.85
N/A
|