Mitsubishi Electric Corp
TSE:6503
Income Statement
Earnings Waterfall
Mitsubishi Electric Corp
Revenue
|
5.2T
JPY
|
Cost of Revenue
|
-3.7T
JPY
|
Gross Profit
|
1.5T
JPY
|
Operating Expenses
|
-1.2T
JPY
|
Operating Income
|
321.5B
JPY
|
Other Expenses
|
-60.8B
JPY
|
Net Income
|
260.7B
JPY
|
Income Statement
Mitsubishi Electric 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 |
3 787 591
N/A
|
4 054 359
+7%
|
4 130 178
+2%
|
4 215 298
+2%
|
4 310 340
+2%
|
4 323 041
+0%
|
4 400 833
+2%
|
4 413 488
+0%
|
4 431 388
+0%
|
4 394 353
-1%
|
4 332 990
-1%
|
4 303 422
-1%
|
4 249 858
-1%
|
4 238 666
0%
|
4 345 525
+3%
|
4 378 079
+1%
|
4 478 308
+2%
|
4 444 424
-1%
|
4 461 470
+0%
|
4 502 763
+1%
|
4 521 794
+0%
|
4 519 921
0%
|
4 519 703
0%
|
4 532 343
+0%
|
4 505 925
-1%
|
4 462 509
-1%
|
4 269 896
-4%
|
4 182 005
-2%
|
4 152 991
-1%
|
4 191 433
+1%
|
4 399 724
+5%
|
4 427 786
+1%
|
4 432 085
+0%
|
4 476 758
+1%
|
4 478 039
+0%
|
4 677 948
+4%
|
4 860 732
+4%
|
5 003 694
+3%
|
5 156 271
+3%
|
5 202 598
+1%
|
5 220 863
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 738 241)
|
(2 914 589)
|
(2 945 256)
|
(2 991 277)
|
(3 052 744)
|
(3 032 161)
|
(3 095 565)
|
(3 082 824)
|
(3 093 676)
|
(3 071 435)
|
(3 007 890)
|
(2 997 020)
|
(2 971 682)
|
(2 950 729)
|
(3 040 191)
|
(3 054 933)
|
(3 115 760)
|
(3 090 449)
|
(3 114 531)
|
(3 158 059)
|
(3 183 345)
|
(3 186 869)
|
(3 195 691)
|
(3 219 061)
|
(3 218 500)
|
(3 200 170)
|
(3 070 719)
|
(3 022 632)
|
(2 992 060)
|
(3 017 059)
|
(3 144 950)
|
(3 146 555)
|
(3 156 734)
|
(3 212 216)
|
(3 240 380)
|
(3 408 752)
|
(3 531 325)
|
(3 596 781)
|
(3 687 582)
|
(3 687 349)
|
(3 682 177)
|
|
Gross Profit |
1 049 350
N/A
|
1 139 770
+9%
|
1 184 922
+4%
|
1 224 021
+3%
|
1 257 596
+3%
|
1 290 880
+3%
|
1 305 268
+1%
|
1 330 664
+2%
|
1 337 712
+1%
|
1 322 918
-1%
|
1 325 100
+0%
|
1 306 402
-1%
|
1 278 176
-2%
|
1 287 937
+1%
|
1 305 334
+1%
|
1 323 146
+1%
|
1 362 548
+3%
|
1 353 975
-1%
|
1 346 939
-1%
|
1 344 704
0%
|
1 338 449
0%
|
1 333 052
0%
|
1 324 012
-1%
|
1 313 282
-1%
|
1 287 425
-2%
|
1 262 339
-2%
|
1 199 177
-5%
|
1 159 373
-3%
|
1 160 931
+0%
|
1 174 374
+1%
|
1 254 774
+7%
|
1 281 231
+2%
|
1 275 351
0%
|
1 264 542
-1%
|
1 237 659
-2%
|
1 269 196
+3%
|
1 329 407
+5%
|
1 406 913
+6%
|
1 468 689
+4%
|
1 515 249
+3%
|
1 538 686
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(867 330)
|
(900 807)
|
(924 629)
|
(945 516)
|
(961 736)
|
(970 191)
|
(992 351)
|
(1 001 047)
|
(1 008 574)
|
(1 013 264)
|
(1 018 856)
|
(1 004 075)
|
(1 008 742)
|
(1 014 389)
|
(1 019 441)
|
(1 021 964)
|
(1 030 075)
|
(1 022 974)
|
(1 033 399)
|
(1 044 145)
|
(1 047 511)
|
(1 041 539)
|
(1 040 213)
|
(1 034 515)
|
(1 016 131)
|
(1 014 054)
|
(974 227)
|
(952 588)
|
(945 819)
|
(948 600)
|
(962 011)
|
(974 560)
|
(992 675)
|
(1 008 962)
|
(1 034 411)
|
(1 074 472)
|
(1 104 320)
|
(1 144 150)
|
(1 179 297)
|
(1 197 561)
|
(1 217 226)
|
|
Selling, General & Administrative |
(702 421)
|
(737 042)
|
(754 662)
|
(772 491)
|
(786 254)
|
(790 563)
|
(807 292)
|
(818 174)
|
(823 470)
|
(826 232)
|
(823 730)
|
(818 921)
|
(816 788)
|
(829 425)
|
(874 097)
|
(924 869)
|
(979 720)
|
(1 021 361)
|
(1 029 957)
|
(1 039 713)
|
(1 042 219)
|
(1 043 294)
|
(1 039 984)
|
(1 035 799)
|
(1 028 081)
|
(1 017 075)
|
(989 424)
|
(966 738)
|
(950 048)
|
(953 602)
|
(972 193)
|
(985 956)
|
(1 003 943)
|
(1 013 674)
|
(1 035 196)
|
(1 075 695)
|
(1 108 120)
|
(1 147 981)
|
(1 179 122)
|
(1 197 042)
|
(1 214 469)
|
|
Research & Development |
(158 670)
|
(163 765)
|
(166 176)
|
(173 025)
|
(175 482)
|
0
|
(181 974)
|
(182 873)
|
(185 104)
|
(187 032)
|
(186 644)
|
(185 154)
|
(185 532)
|
(184 964)
|
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 |
(6 239)
|
0
|
(3 791)
|
0
|
0
|
(179 628)
|
(3 085)
|
0
|
0
|
0
|
(8 482)
|
0
|
(6 422)
|
0
|
(145 344)
|
(97 095)
|
(50 355)
|
(1 613)
|
(3 442)
|
(4 432)
|
(5 292)
|
1 755
|
(229)
|
1 284
|
11 950
|
3 021
|
15 197
|
14 150
|
4 229
|
5 002
|
10 182
|
11 396
|
11 268
|
4 712
|
785
|
1 223
|
3 800
|
3 831
|
(175)
|
(519)
|
(2 757)
|
|
Operating Income |
182 020
N/A
|
238 963
+31%
|
260 293
+9%
|
278 505
+7%
|
295 860
+6%
|
320 689
+8%
|
312 917
-2%
|
329 617
+5%
|
329 138
0%
|
309 654
-6%
|
306 244
-1%
|
302 327
-1%
|
269 434
-11%
|
273 548
+2%
|
285 893
+5%
|
301 182
+5%
|
332 473
+10%
|
331 001
0%
|
313 540
-5%
|
300 559
-4%
|
290 938
-3%
|
291 513
+0%
|
283 799
-3%
|
278 767
-2%
|
271 294
-3%
|
248 285
-8%
|
224 950
-9%
|
206 785
-8%
|
215 112
+4%
|
225 774
+5%
|
292 763
+30%
|
306 671
+5%
|
282 676
-8%
|
255 580
-10%
|
203 248
-20%
|
194 724
-4%
|
225 087
+16%
|
262 763
+17%
|
289 392
+10%
|
317 688
+10%
|
321 460
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
23 507
|
36 122
|
27 180
|
30 589
|
31 831
|
38 816
|
32 680
|
32 316
|
31 637
|
20 242
|
33 043
|
31 024
|
29 222
|
16 004
|
25 200
|
27 060
|
28 637
|
25 762
|
27 950
|
27 766
|
24 840
|
25 481
|
23 174
|
19 922
|
21 700
|
22 325
|
24 400
|
26 865
|
26 445
|
28 559
|
28 395
|
24 792
|
24 957
|
27 642
|
33 828
|
39 685
|
36 444
|
29 827
|
32 775
|
31 166
|
30 672
|
|
Non-Reccuring Items |
0
|
(3 791)
|
0
|
(1 672)
|
(2 505)
|
(7 889)
|
0
|
(6 390)
|
(5 557)
|
(8 482)
|
0
|
(6 422)
|
0
|
11 125
|
0
|
0
|
0
|
(3 557)
|
0
|
0
|
0
|
(1 036)
|
0
|
0
|
0
|
11 376
|
0
|
0
|
0
|
4 421
|
0
|
0
|
0
|
(3 529)
|
0
|
0
|
0
|
(411)
|
0
|
0
|
0
|
|
Total Other Income |
(10 375)
|
(22 304)
|
(13 275)
|
4 074
|
(11 295)
|
(28 648)
|
(23 311)
|
(45 443)
|
(34 160)
|
(2 938)
|
(26 979)
|
(17 785)
|
(2 728)
|
(4 428)
|
4 593
|
10 453
|
(1 882)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
195 152
N/A
|
248 990
+28%
|
274 198
+10%
|
311 496
+14%
|
313 891
+1%
|
322 968
+3%
|
322 286
0%
|
310 100
-4%
|
321 058
+4%
|
318 476
-1%
|
312 308
-2%
|
309 144
-1%
|
295 928
-4%
|
296 249
+0%
|
315 686
+7%
|
338 695
+7%
|
359 228
+6%
|
353 206
-2%
|
341 490
-3%
|
328 325
-4%
|
315 778
-4%
|
315 958
+0%
|
306 973
-3%
|
298 689
-3%
|
292 994
-2%
|
281 986
-4%
|
249 350
-12%
|
233 650
-6%
|
241 557
+3%
|
258 754
+7%
|
321 158
+24%
|
331 463
+3%
|
307 633
-7%
|
279 693
-9%
|
237 076
-15%
|
234 409
-1%
|
261 531
+12%
|
292 179
+12%
|
322 167
+10%
|
348 854
+8%
|
352 132
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(72 429)
|
(86 198)
|
(93 110)
|
(98 341)
|
(97 352)
|
(74 913)
|
(70 156)
|
(65 671)
|
(64 614)
|
(77 046)
|
(74 308)
|
(72 279)
|
(72 741)
|
(73 484)
|
(79 960)
|
(83 712)
|
(88 354)
|
(86 077)
|
(84 294)
|
(80 680)
|
(74 596)
|
(78 304)
|
(72 516)
|
(70 636)
|
(53 161)
|
(48 474)
|
(42 916)
|
(47 167)
|
(63 761)
|
(57 071)
|
(72 103)
|
(67 257)
|
(60 218)
|
(61 808)
|
(50 632)
|
(49 947)
|
(55 908)
|
(67 235)
|
(71 318)
|
(76 141)
|
(78 097)
|
|
Income from Continuing Operations |
122 723
|
162 792
|
181 088
|
213 155
|
216 539
|
248 055
|
252 130
|
244 429
|
256 444
|
241 430
|
238 000
|
236 865
|
223 187
|
222 765
|
235 726
|
254 983
|
270 874
|
267 129
|
257 196
|
247 645
|
241 182
|
237 654
|
234 457
|
228 053
|
239 833
|
233 512
|
206 434
|
186 483
|
177 796
|
201 683
|
249 055
|
264 206
|
247 415
|
217 885
|
186 444
|
184 462
|
205 623
|
224 944
|
250 849
|
272 713
|
274 035
|
|
Income to Minority Interest |
(7 454)
|
(9 319)
|
(10 051)
|
(10 172)
|
(12 352)
|
(13 361)
|
(14 140)
|
(14 664)
|
(14 552)
|
(12 936)
|
(12 909)
|
(12 954)
|
(12 156)
|
(12 272)
|
(11 162)
|
(11 860)
|
(11 650)
|
(10 644)
|
(10 848)
|
(10 534)
|
(10 678)
|
(11 006)
|
(12 610)
|
(12 480)
|
(12 294)
|
(11 678)
|
(9 492)
|
(7 671)
|
(7 891)
|
(8 551)
|
(11 973)
|
(14 469)
|
(13 599)
|
(14 403)
|
(11 305)
|
(10 991)
|
(11 263)
|
(11 036)
|
(12 599)
|
(13 402)
|
(13 373)
|
|
Net Income (Common) |
115 269
N/A
|
153 473
+33%
|
171 037
+11%
|
202 983
+19%
|
204 187
+1%
|
234 694
+15%
|
237 990
+1%
|
229 765
-3%
|
241 892
+5%
|
228 494
-6%
|
225 091
-1%
|
223 911
-1%
|
211 031
-6%
|
210 493
0%
|
224 564
+7%
|
243 123
+8%
|
259 224
+7%
|
255 755
-1%
|
246 348
-4%
|
237 111
-4%
|
230 504
-3%
|
226 648
-2%
|
221 847
-2%
|
215 573
-3%
|
227 539
+6%
|
221 834
-3%
|
196 942
-11%
|
178 812
-9%
|
169 905
-5%
|
193 132
+14%
|
237 082
+23%
|
249 737
+5%
|
233 816
-6%
|
203 482
-13%
|
175 139
-14%
|
173 471
-1%
|
194 360
+12%
|
213 908
+10%
|
238 250
+11%
|
259 311
+9%
|
260 662
+1%
|
|
EPS (Diluted) |
53.69
N/A
|
71.49
+33%
|
79.67
+11%
|
94.55
+19%
|
95.11
+1%
|
109.32
+15%
|
110.85
+1%
|
107.02
-3%
|
112.67
+5%
|
106.43
-6%
|
104.85
-1%
|
104.33
0%
|
98.32
-6%
|
98.07
0%
|
104.64
+7%
|
113.29
+8%
|
120.8
+7%
|
119.18
-1%
|
114.79
-4%
|
110.54
-4%
|
107.45
-3%
|
105.65
-2%
|
103.42
-2%
|
100.49
-3%
|
106.07
+6%
|
103.41
-3%
|
91.81
-11%
|
83.35
-9%
|
79.2
-5%
|
90.03
+14%
|
110.51
+23%
|
116.69
+6%
|
109.76
-6%
|
95.41
-13%
|
82.92
-13%
|
82.13
-1%
|
92.05
+12%
|
101.3
+10%
|
112.91
+11%
|
81.74
-28%
|
124.41
+52%
|