Toshiba Corp
TSE:6502
Income Statement
Earnings Waterfall
Toshiba Corp
Revenue
|
3.3T
JPY
|
Cost of Revenue
|
-2.4T
JPY
|
Gross Profit
|
884.3B
JPY
|
Operating Expenses
|
-740.9B
JPY
|
Operating Income
|
143.5B
JPY
|
Other Expenses
|
-169.7B
JPY
|
Net Income
|
-26.2B
JPY
|
Income Statement
Toshiba Corp
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 041 757
N/A
|
6 235 080
+3%
|
6 502 543
+4%
|
6 555 413
+1%
|
6 625 396
+1%
|
6 684 753
+1%
|
6 114 682
-9%
|
5 930 938
-3%
|
5 694 809
-4%
|
5 404 911
-5%
|
5 154 838
-5%
|
4 981 771
-3%
|
4 358 988
-13%
|
3 976 754
-9%
|
4 043 736
+2%
|
3 894 946
-4%
|
4 019 651
+3%
|
4 008 630
0%
|
3 947 596
-2%
|
3 881 469
-2%
|
3 851 794
-1%
|
3 794 426
-1%
|
3 693 539
-3%
|
3 664 420
-1%
|
4 440 145
+21%
|
4 318 114
-3%
|
3 389 871
-21%
|
3 989 694
+18%
|
3 049 856
-24%
|
3 030 832
-1%
|
3 054 375
+1%
|
3 182 415
+4%
|
3 229 387
+1%
|
3 309 952
+2%
|
3 336 967
+1%
|
3 349 754
+0%
|
3 385 782
+1%
|
3 352 001
-1%
|
3 361 657
+0%
|
3 325 118
-1%
|
3 264 101
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 529 270)
|
(4 658 993)
|
(4 854 349)
|
(4 869 076)
|
(4 924 859)
|
(4 983 963)
|
(4 703 207)
|
(4 594 828)
|
(4 533 064)
|
(4 467 210)
|
(4 403 323)
|
(4 265 931)
|
(3 656 638)
|
(3 186 039)
|
(2 980 667)
|
(2 886 022)
|
(3 011 695)
|
(3 030 375)
|
(2 972 733)
|
(2 954 458)
|
(2 941 142)
|
(2 886 423)
|
(2 776 992)
|
(2 754 947)
|
(3 308 008)
|
(3 200 655)
|
(2 468 164)
|
(2 908 835)
|
(2 215 022)
|
(2 210 052)
|
(2 227 563)
|
(2 328 419)
|
(2 361 185)
|
(2 416 154)
|
(2 449 757)
|
(2 471 130)
|
(2 505 958)
|
(2 490 607)
|
(2 471 682)
|
(2 432 370)
|
(2 379 754)
|
|
Gross Profit |
1 512 487
N/A
|
1 576 087
+4%
|
1 648 194
+5%
|
1 686 337
+2%
|
1 700 537
+1%
|
1 700 790
+0%
|
1 411 475
-17%
|
1 336 110
-5%
|
1 161 745
-13%
|
937 701
-19%
|
751 515
-20%
|
715 840
-5%
|
702 350
-2%
|
790 715
+13%
|
1 063 069
+34%
|
1 008 924
-5%
|
1 007 956
0%
|
978 255
-3%
|
974 863
0%
|
927 011
-5%
|
910 652
-2%
|
908 003
0%
|
916 547
+1%
|
909 473
-1%
|
1 132 137
+24%
|
1 117 459
-1%
|
921 707
-18%
|
1 080 859
+17%
|
834 834
-23%
|
820 780
-2%
|
826 812
+1%
|
853 996
+3%
|
868 202
+2%
|
893 798
+3%
|
887 210
-1%
|
878 624
-1%
|
879 824
+0%
|
861 394
-2%
|
889 975
+3%
|
892 748
+0%
|
884 347
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 276 587)
|
(1 307 099)
|
(1 357 430)
|
(1 361 087)
|
(1 366 801)
|
(1 365 803)
|
(1 223 066)
|
(1 201 916)
|
(1 200 349)
|
(1 165 499)
|
(1 187 153)
|
(1 175 994)
|
(1 054 868)
|
(965 694)
|
(1 010 193)
|
(929 986)
|
(935 051)
|
(922 794)
|
(950 185)
|
(875 445)
|
(871 842)
|
(885 300)
|
(902 670)
|
(866 928)
|
(1 043 785)
|
(1 019 865)
|
(816 132)
|
(963 034)
|
(753 313)
|
(728 829)
|
(711 382)
|
(713 645)
|
(709 072)
|
(708 903)
|
(704 147)
|
(721 857)
|
(746 030)
|
(758 486)
|
(757 419)
|
(757 292)
|
(740 896)
|
|
Selling, General & Administrative |
(1 276 587)
|
(1 307 099)
|
(1 357 430)
|
(1 361 087)
|
(1 366 801)
|
(1 365 803)
|
(1 223 066)
|
(1 201 916)
|
(1 172 251)
|
(1 137 401)
|
(1 187 153)
|
(1 128 622)
|
(1 035 594)
|
(963 895)
|
(929 611)
|
(913 072)
|
(918 137)
|
(905 880)
|
(896 686)
|
(875 445)
|
(871 842)
|
(875 462)
|
(864 690)
|
(857 090)
|
(1 033 947)
|
(1 019 865)
|
(787 409)
|
(963 034)
|
(753 313)
|
(728 829)
|
(719 157)
|
(721 542)
|
(721 049)
|
(724 871)
|
(728 265)
|
(739 015)
|
(752 717)
|
(761 440)
|
(758 832)
|
(745 360)
|
(744 077)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28 098)
|
(28 098)
|
0
|
(47 372)
|
(19 274)
|
(1 799)
|
(80 582)
|
(16 914)
|
(16 914)
|
(16 914)
|
(53 499)
|
0
|
0
|
(9 838)
|
(37 980)
|
(9 838)
|
(9 838)
|
0
|
(28 723)
|
0
|
0
|
0
|
7 775
|
7 897
|
11 977
|
15 968
|
24 118
|
17 158
|
6 687
|
2 954
|
1 413
|
(11 932)
|
3 181
|
|
Operating Income |
235 900
N/A
|
268 988
+14%
|
290 764
+8%
|
325 250
+12%
|
333 736
+3%
|
334 987
+0%
|
188 409
-44%
|
134 194
-29%
|
(38 604)
N/A
|
(227 798)
-490%
|
(435 638)
-91%
|
(460 154)
-6%
|
(352 518)
+23%
|
(174 979)
+50%
|
52 876
N/A
|
78 938
+49%
|
72 905
-8%
|
55 461
-24%
|
24 678
-56%
|
51 566
+109%
|
38 810
-25%
|
22 703
-42%
|
13 877
-39%
|
42 545
+207%
|
88 352
+108%
|
97 594
+10%
|
105 575
+8%
|
117 825
+12%
|
81 521
-31%
|
91 951
+13%
|
115 430
+26%
|
140 351
+22%
|
159 130
+13%
|
184 895
+16%
|
183 063
-1%
|
156 767
-14%
|
133 794
-15%
|
102 908
-23%
|
132 556
+29%
|
135 456
+2%
|
143 451
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2 029)
|
(2 809)
|
(13 993)
|
(13 517)
|
(9 684)
|
(8 642)
|
7 709
|
9 653
|
179 286
|
147 813
|
170 037
|
163 786
|
(10 718)
|
29 934
|
24 602
|
29 226
|
94 136
|
88 388
|
(18 088)
|
101 441
|
74 922
|
25 647
|
6 595
|
(49 104)
|
(144 292)
|
(106 787)
|
(60 121)
|
(57 475)
|
6 586
|
13 061
|
24 729
|
8 052
|
21 726
|
47 364
|
56 042
|
64 780
|
72 165
|
32 916
|
(18 734)
|
(71 996)
|
(128 229)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 475)
|
(47 372)
|
0
|
0
|
0
|
(51 443)
|
0
|
0
|
0
|
(14 107)
|
0
|
0
|
0
|
(27 437)
|
0
|
0
|
0
|
(3 838)
|
0
|
0
|
0
|
(3 253)
|
0
|
0
|
0
|
0
|
30 070
|
19 675
|
9 481
|
9 481
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 209
|
18 910
|
0
|
0
|
1 016
|
89 895
|
32 319
|
32 319
|
32 093
|
17 874
|
0
|
0
|
0
|
(89 155)
|
0
|
0
|
0
|
16 582
|
0
|
0
|
0
|
0
|
0
|
61 857
|
61 857
|
65 662
|
0
|
0
|
|
Total Other Income |
(63 489)
|
(86 879)
|
(95 833)
|
(92 805)
|
(68 130)
|
(41 738)
|
(39 503)
|
(29 828)
|
(44 142)
|
(95 073)
|
(86 388)
|
(86 658)
|
(64 315)
|
(41 203)
|
0
|
(67 866)
|
(62 442)
|
(76 374)
|
0
|
(73 823)
|
(66 756)
|
(75 549)
|
0
|
(140 647)
|
(245 590)
|
(226 002)
|
0
|
(111 519)
|
(3 422)
|
26 729
|
0
|
37 917
|
34 702
|
0
|
0
|
0
|
0
|
0
|
0
|
65 662
|
3 805
|
|
Pre-Tax Income |
170 382
N/A
|
179 300
+5%
|
180 938
+1%
|
218 928
+21%
|
255 922
+17%
|
284 607
+11%
|
156 615
-45%
|
114 019
-27%
|
96 540
-15%
|
(192 533)
N/A
|
(399 361)
-107%
|
(383 026)
+4%
|
(427 551)
-12%
|
(174 039)
+59%
|
44 945
N/A
|
40 298
-10%
|
104 599
+160%
|
68 491
-35%
|
82 378
+20%
|
111 503
+35%
|
79 295
-29%
|
4 894
-94%
|
10 909
+123%
|
(147 206)
N/A
|
(301 530)
-105%
|
(235 195)
+22%
|
(47 539)
+80%
|
(51 169)
-8%
|
84 685
N/A
|
131 741
+56%
|
153 488
+17%
|
186 320
+21%
|
215 558
+16%
|
232 259
+8%
|
239 105
+3%
|
251 617
+5%
|
287 491
+14%
|
207 162
-28%
|
188 965
-9%
|
129 122
-32%
|
19 027
-85%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(67 152)
|
(69 675)
|
(96 299)
|
(105 660)
|
(119 985)
|
(134 319)
|
(143 016)
|
(129 462)
|
(125 109)
|
(409 046)
|
(246 411)
|
(250 427)
|
(237 011)
|
41 275
|
(57 966)
|
(57 772)
|
(70 399)
|
(12 110)
|
61 938
|
48 574
|
64 356
|
47 319
|
(15 552)
|
(7 010)
|
(16 418)
|
(25 815)
|
(35 120)
|
(40 665)
|
(31 033)
|
(33 687)
|
(13 759)
|
(13 935)
|
(13 666)
|
(15 850)
|
(24 845)
|
(24 681)
|
(32 377)
|
(27 874)
|
(63 973)
|
(64 560)
|
(54 063)
|
|
Income from Continuing Operations |
103 230
|
109 625
|
84 639
|
113 268
|
135 937
|
150 288
|
13 599
|
(15 443)
|
(28 569)
|
(601 579)
|
(645 772)
|
(633 453)
|
(664 562)
|
(132 764)
|
(13 021)
|
(17 474)
|
34 200
|
56 381
|
144 316
|
160 077
|
143 651
|
52 213
|
(4 643)
|
(154 216)
|
(317 948)
|
(261 010)
|
(82 659)
|
(91 834)
|
53 652
|
98 054
|
139 729
|
172 385
|
201 892
|
216 409
|
214 260
|
226 936
|
255 114
|
179 288
|
124 992
|
64 562
|
(35 036)
|
|
Income to Minority Interest |
(22 897)
|
(20 212)
|
(18 792)
|
(16 641)
|
(20 246)
|
(18 440)
|
(18 810)
|
(15 600)
|
13 125
|
13 295
|
56 022
|
53 578
|
27 420
|
130 963
|
194 538
|
190 774
|
189 175
|
67 385
|
(36 373)
|
(35 707)
|
(34 761)
|
(21 000)
|
(22 341)
|
(21 979)
|
(32 194)
|
(29 439)
|
(18 180)
|
(20 353)
|
(5 852)
|
(9 655)
|
(18 020)
|
(21 332)
|
(23 881)
|
(23 393)
|
(19 609)
|
(24 388)
|
(19 597)
|
(15 545)
|
1 581
|
10 726
|
8 812
|
|
Net Income (Common) |
73 752
N/A
|
82 068
+11%
|
50 826
-38%
|
82 623
+63%
|
102 268
+24%
|
119 189
+17%
|
(37 825)
N/A
|
(66 826)
-77%
|
(53 136)
+20%
|
(624 476)
-1 075%
|
(460 013)
+26%
|
(367 939)
+20%
|
(381 997)
-4%
|
(513 090)
-34%
|
(965 663)
-88%
|
(995 140)
-3%
|
(1 130 757)
-14%
|
(406 109)
+64%
|
804 011
N/A
|
1 770 413
+120%
|
1 935 932
+9%
|
1 798 592
-7%
|
1 013 256
-44%
|
(143 700)
N/A
|
(354 254)
-147%
|
(294 221)
+17%
|
(114 633)
+61%
|
(125 981)
-10%
|
34 006
N/A
|
74 605
+119%
|
113 981
+53%
|
143 325
+26%
|
170 283
+19%
|
185 288
+9%
|
194 651
+5%
|
202 548
+4%
|
235 517
+16%
|
163 743
-30%
|
126 573
-23%
|
75 288
-41%
|
(26 224)
N/A
|
|
EPS (Diluted) |
174.35
N/A
|
194.01
+11%
|
120.15
-38%
|
195.32
+63%
|
241.76
+24%
|
281.77
+17%
|
-89.32
N/A
|
-157.98
-77%
|
-124.14
+21%
|
-1 476.3
-1 089%
|
-1 086.44
+26%
|
-869.83
+20%
|
-892.51
-3%
|
-1 212.97
-36%
|
-2 280.76
-88%
|
-2 352.57
-3%
|
-2 225.89
+5%
|
-846.06
+62%
|
1 628.87
N/A
|
2 715.35
+67%
|
2 970.79
+9%
|
2 923.53
-2%
|
1 641.85
-44%
|
-286.16
N/A
|
-743.37
-160%
|
-641.33
+14%
|
-236.39
+63%
|
-277.75
-17%
|
74.97
N/A
|
164.45
+119%
|
251.25
+53%
|
315.8
+26%
|
386.8
+22%
|
428.39
+11%
|
442.04
+3%
|
468.16
+6%
|
544.37
+16%
|
378.48
-30%
|
292.56
-23%
|
174
-41%
|
-60.57
N/A
|