Hitachi Ltd
TSE:6501
Income Statement
Earnings Waterfall
Hitachi Ltd
Revenue
|
10T
JPY
|
Cost of Revenue
|
-7.4T
JPY
|
Gross Profit
|
2.6T
JPY
|
Operating Expenses
|
-1.8T
JPY
|
Operating Income
|
746.3B
JPY
|
Other Expenses
|
55.6B
JPY
|
Net Income
|
802B
JPY
|
Income Statement
Hitachi 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 |
9 346 820
N/A
|
9 616 202
+3%
|
9 747 519
+1%
|
9 747 836
+0%
|
9 837 813
+1%
|
9 774 930
-1%
|
9 924 942
+2%
|
10 029 742
+1%
|
10 059 371
+0%
|
10 034 305
0%
|
9 850 749
-2%
|
9 581 191
-3%
|
9 323 358
-3%
|
9 162 264
-2%
|
9 120 466
0%
|
9 184 957
+1%
|
9 316 981
+1%
|
9 368 614
+1%
|
9 445 844
+1%
|
9 483 981
+0%
|
9 477 555
0%
|
9 480 619
+0%
|
9 347 302
-1%
|
9 210 112
-1%
|
9 041 831
-2%
|
8 767 263
-3%
|
8 328 958
-5%
|
8 305 993
0%
|
8 402 082
+1%
|
8 729 196
+4%
|
9 502 356
+9%
|
9 801 804
+3%
|
10 096 861
+3%
|
10 264 602
+2%
|
10 466 981
+2%
|
10 848 716
+4%
|
11 026 733
+2%
|
10 881 150
-1%
|
10 633 822
-2%
|
10 424 440
-2%
|
9 990 508
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 871 107)
|
(7 083 363)
|
(7 230 506)
|
(7 229 573)
|
(7 318 108)
|
(7 198 232)
|
(7 315 655)
|
(7 396 566)
|
(7 428 427)
|
(7 459 073)
|
(7 332 044)
|
(7 122 218)
|
(6 915 923)
|
(6 782 677)
|
(6 728 346)
|
(6 768 668)
|
(6 862 467)
|
(6 866 522)
|
(6 923 022)
|
(6 940 405)
|
(6 917 578)
|
(6 964 635)
|
(6 866 629)
|
(6 759 944)
|
(6 647 790)
|
(6 396 895)
|
(6 087 933)
|
(6 123 513)
|
(6 217 813)
|
(6 533 890)
|
(7 145 132)
|
(7 379 861)
|
(7 614 004)
|
(7 705 981)
|
(7 869 653)
|
(8 160 158)
|
(8 297 686)
|
(8 192 063)
|
(7 985 755)
|
(7 821 009)
|
(7 423 548)
|
|
Gross Profit |
2 475 713
N/A
|
2 532 839
+2%
|
2 517 013
-1%
|
2 518 263
+0%
|
2 519 705
+0%
|
2 576 698
+2%
|
2 609 287
+1%
|
2 633 176
+1%
|
2 630 944
0%
|
2 575 232
-2%
|
2 518 705
-2%
|
2 458 973
-2%
|
2 407 435
-2%
|
2 379 587
-1%
|
2 392 120
+1%
|
2 416 289
+1%
|
2 454 514
+2%
|
2 502 092
+2%
|
2 522 822
+1%
|
2 543 576
+1%
|
2 559 977
+1%
|
2 515 984
-2%
|
2 480 673
-1%
|
2 450 168
-1%
|
2 394 041
-2%
|
2 370 368
-1%
|
2 241 025
-5%
|
2 182 480
-3%
|
2 184 269
+0%
|
2 195 306
+1%
|
2 357 224
+7%
|
2 421 943
+3%
|
2 482 857
+3%
|
2 558 621
+3%
|
2 597 328
+2%
|
2 688 558
+4%
|
2 729 047
+2%
|
2 689 087
-1%
|
2 648 067
-2%
|
2 603 431
-2%
|
2 566 960
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 990 139)
|
(2 000 028)
|
(1 852 063)
|
(1 810 200)
|
(1 798 530)
|
(1 935 373)
|
(1 964 901)
|
(1 981 595)
|
(1 975 361)
|
(1 940 363)
|
(1 907 743)
|
(1 865 271)
|
(1 807 848)
|
(1 792 278)
|
(1 764 453)
|
(1 758 577)
|
(1 765 761)
|
(1 787 462)
|
(1 791 885)
|
(1 787 599)
|
(1 785 358)
|
(1 761 008)
|
(1 749 457)
|
(1 742 579)
|
(1 727 971)
|
(1 708 485)
|
(1 645 160)
|
(1 637 012)
|
(1 651 108)
|
(1 700 126)
|
(1 789 931)
|
(1 797 496)
|
(1 820 129)
|
(1 820 385)
|
(1 868 022)
|
(1 935 748)
|
(1 947 772)
|
(1 940 943)
|
(1 890 930)
|
(1 854 434)
|
(1 820 614)
|
|
Selling, General & Administrative |
(1 990 139)
|
(1 648 602)
|
(1 855 371)
|
(1 823 195)
|
(1 816 257)
|
(1 935 373)
|
(1 964 901)
|
(1 981 595)
|
(1 975 361)
|
(1 940 363)
|
(1 907 743)
|
(1 865 271)
|
(1 807 848)
|
(1 792 278)
|
(1 764 453)
|
(1 758 577)
|
(1 765 761)
|
(1 787 462)
|
(1 791 885)
|
(1 787 599)
|
(1 785 358)
|
(1 761 008)
|
(1 749 457)
|
(1 742 579)
|
(1 727 971)
|
(1 708 485)
|
(1 645 160)
|
(1 637 012)
|
(1 651 108)
|
(1 700 126)
|
(1 789 931)
|
(1 797 496)
|
(1 820 129)
|
(1 820 385)
|
(1 868 022)
|
(1 935 748)
|
(1 947 772)
|
(1 940 943)
|
(1 890 930)
|
(1 854 434)
|
(1 820 614)
|
|
Research & Development |
0
|
(351 426)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
3 308
|
12 995
|
17 727
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
485 574
N/A
|
532 811
+10%
|
664 950
+25%
|
708 063
+6%
|
721 175
+2%
|
641 325
-11%
|
644 386
+0%
|
651 581
+1%
|
655 583
+1%
|
634 869
-3%
|
610 962
-4%
|
593 702
-3%
|
599 587
+1%
|
587 309
-2%
|
627 667
+7%
|
657 712
+5%
|
688 753
+5%
|
714 630
+4%
|
730 937
+2%
|
755 977
+3%
|
774 619
+2%
|
754 976
-3%
|
731 216
-3%
|
707 589
-3%
|
666 070
-6%
|
661 883
-1%
|
595 865
-10%
|
545 468
-8%
|
533 161
-2%
|
495 180
-7%
|
567 293
+15%
|
624 447
+10%
|
662 728
+6%
|
738 236
+11%
|
729 306
-1%
|
752 810
+3%
|
781 275
+4%
|
748 144
-4%
|
757 137
+1%
|
748 997
-1%
|
746 346
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7 159)
|
(1 046)
|
28 725
|
46 748
|
55 365
|
36 035
|
47 001
|
17 763
|
8 781
|
(33 487)
|
(59 012)
|
(42 764)
|
(15 961)
|
(71 596)
|
(37 420)
|
(27 138)
|
(41 880)
|
52 512
|
35 709
|
40 969
|
35 074
|
(2 185)
|
10 086
|
10 251
|
19 656
|
41 331
|
33 981
|
(2 334)
|
(7 969)
|
45 658
|
32 497
|
68 868
|
68 996
|
47 094
|
47 623
|
33 956
|
(3 046)
|
2 736
|
(15 867)
|
(905)
|
59 406
|
|
Non-Reccuring Items |
(52 718)
|
(62 080)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18 613)
|
0
|
0
|
0
|
(68 890)
|
0
|
0
|
0
|
(184 473)
|
0
|
0
|
0
|
(514 732)
|
0
|
0
|
(34 992)
|
323 707
|
118 815
|
178 182
|
205 161
|
58 274
|
20 645
|
(36 682)
|
(35 421)
|
158 134
|
151 417
|
156 908
|
244 345
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 094
|
0
|
0
|
0
|
(2 535)
|
0
|
0
|
0
|
18 460
|
0
|
0
|
0
|
29 920
|
0
|
0
|
3 725
|
16 126
|
15 068
|
19 834
|
14 595
|
18 068
|
18 825
|
18 786
|
18 148
|
2 285
|
(1 046)
|
3 974
|
17 954
|
|
Total Other Income |
44 457
|
98 497
|
45 202
|
46 349
|
(30 703)
|
(158 366)
|
(145 477)
|
(153 876)
|
(113 427)
|
(84 342)
|
(67 850)
|
(74 426)
|
(110 197)
|
(43 103)
|
(89 357)
|
(82 586)
|
(66 593)
|
(57 071)
|
(89 091)
|
(98 442)
|
(332 438)
|
(70 276)
|
(223 390)
|
(265 282)
|
(423 864)
|
(38 134)
|
(291 741)
|
(267 588)
|
133 181
|
(36 228)
|
(62 084)
|
(11 035)
|
(12 740)
|
(22 339)
|
(67 315)
|
(67 499)
|
(58 060)
|
(91 328)
|
(32 791)
|
(49 092)
|
(62 792)
|
|
Pre-Tax Income |
470 154
N/A
|
568 182
+21%
|
738 877
+30%
|
801 160
+8%
|
745 837
-7%
|
518 994
-30%
|
545 910
+5%
|
515 468
-6%
|
550 937
+7%
|
517 040
-6%
|
484 100
-6%
|
476 512
-2%
|
473 429
-1%
|
469 091
-1%
|
500 890
+7%
|
547 988
+9%
|
580 280
+6%
|
638 646
+10%
|
677 555
+6%
|
698 504
+3%
|
477 255
-32%
|
516 502
+8%
|
517 912
+0%
|
452 558
-13%
|
261 862
-42%
|
180 268
-31%
|
338 105
+88%
|
275 546
-19%
|
627 106
+128%
|
844 443
+35%
|
671 589
-20%
|
880 296
+31%
|
938 740
+7%
|
839 333
-11%
|
749 084
-11%
|
701 371
-6%
|
702 896
+0%
|
819 971
+17%
|
858 850
+5%
|
859 882
+0%
|
1 005 259
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(131 664)
|
(204 152)
|
(145 771)
|
(145 364)
|
(133 842)
|
(122 075)
|
(136 135)
|
(134 144)
|
(145 304)
|
(165 206)
|
(152 534)
|
(141 683)
|
(135 391)
|
(125 112)
|
(126 921)
|
(144 405)
|
(154 723)
|
(131 708)
|
(145 425)
|
(151 604)
|
(152 785)
|
(186 344)
|
(178 659)
|
(184 239)
|
(13 537)
|
(51 246)
|
(122 901)
|
(97 455)
|
(270 716)
|
(325 247)
|
(242 272)
|
(244 085)
|
(222 058)
|
(168 469)
|
(168 120)
|
(194 075)
|
(210 416)
|
(116 101)
|
(120 357)
|
(124 520)
|
(158 742)
|
|
Income from Continuing Operations |
338 490
|
364 030
|
593 106
|
655 796
|
611 995
|
396 919
|
409 775
|
381 324
|
405 633
|
351 834
|
331 566
|
334 829
|
338 038
|
343 979
|
373 969
|
403 583
|
425 557
|
506 938
|
532 130
|
546 900
|
324 470
|
330 158
|
339 253
|
268 319
|
248 325
|
129 022
|
215 204
|
178 091
|
356 390
|
519 196
|
429 317
|
636 211
|
716 682
|
670 864
|
580 964
|
507 296
|
492 480
|
703 870
|
738 493
|
735 362
|
846 517
|
|
Income to Minority Interest |
(86 254)
|
(99 055)
|
(127 903)
|
(133 749)
|
(131 610)
|
(125 936)
|
(137 397)
|
(134 973)
|
(134 082)
|
(122 598)
|
(102 874)
|
(101 466)
|
(104 058)
|
(106 768)
|
(117 637)
|
(117 961)
|
(121 995)
|
(127 930)
|
(128 891)
|
(132 781)
|
(116 915)
|
(98 476)
|
(86 228)
|
(43 546)
|
(47 341)
|
(39 650)
|
(22 956)
|
(27 367)
|
(14 787)
|
(16 897)
|
(28 375)
|
(62 909)
|
(72 162)
|
(87 394)
|
(82 567)
|
(73 755)
|
(67 563)
|
(54 746)
|
(56 506)
|
(49 650)
|
(44 533)
|
|
Net Income (Common) |
252 236
N/A
|
264 975
+5%
|
444 946
+68%
|
498 742
+12%
|
448 991
-10%
|
217 482
-52%
|
230 576
+6%
|
197 442
-14%
|
228 066
+16%
|
172 155
-25%
|
173 647
+1%
|
188 064
+8%
|
190 453
+1%
|
231 261
+21%
|
249 879
+8%
|
278 374
+11%
|
298 579
+7%
|
362 988
+22%
|
393 165
+8%
|
395 370
+1%
|
187 033
-53%
|
222 546
+19%
|
237 604
+7%
|
218 844
-8%
|
195 065
-11%
|
87 596
-55%
|
190 544
+118%
|
149 058
-22%
|
340 328
+128%
|
501 613
+47%
|
400 593
-20%
|
573 302
+43%
|
644 520
+12%
|
583 470
-9%
|
498 397
-15%
|
433 541
-13%
|
424 917
-2%
|
649 124
+53%
|
681 987
+5%
|
685 712
+1%
|
801 984
+17%
|