Isuzu Motors Ltd
TSE:7202
Isuzu Motors Ltd
TSE:7202
Price:
1 900.5
JPY
-0.58%
Market Closed
Market Cap:
1.4T
JPY
Income Statement
Earnings Waterfall
Isuzu Motors Ltd
Isuzu Motors Ltd
|
Revenue
|
3.2T
JPY
|
|
Cost of Revenue
|
-2.6T
JPY
|
|
Gross Profit
|
646B
JPY
|
|
Operating Expenses
|
-414B
JPY
|
|
Operating Income
|
232B
JPY
|
|
Other Expenses
|
-105.1B
JPY
|
|
Net Income
|
126.9B
JPY
|
Income Statement
Isuzu Motors Ltd
Isuzu Motors Ltd
Currency: JPY
Millions
TTM
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2 069
|
2 193
|
2 383
|
2 231
|
2 226
|
1 982
|
1 841
|
2 032
|
1 870
|
2 384
|
2 440
|
2 440
|
2 340
|
1 892
|
1 878
|
1 938
|
1 924
|
2 168
|
2 417
|
2 530
|
2 941
|
2 833
|
2 784
|
2 958
|
2 922
|
2 859
|
2 718
|
2 383
|
2 144
|
2 130
|
2 168
|
2 238
|
2 220
|
2 227
|
2 461
|
2 991
|
3 570
|
4 185
|
4 317
|
4 766
|
4 362
|
|
| Revenue |
1 817 791
N/A
|
1 879 442
+3%
|
1 947 573
+4%
|
1 968 340
+1%
|
1 946 630
-1%
|
1 926 967
-1%
|
1 886 379
-2%
|
1 864 088
-1%
|
1 895 175
+2%
|
1 953 186
+3%
|
1 984 618
+2%
|
2 029 797
+2%
|
2 068 290
+2%
|
2 070 359
+0%
|
2 094 554
+1%
|
2 120 716
+1%
|
2 159 073
+2%
|
2 149 168
0%
|
2 170 113
+1%
|
2 134 240
-2%
|
2 079 076
-3%
|
2 079 936
+0%
|
1 898 318
-9%
|
1 852 683
-2%
|
1 869 865
+1%
|
1 908 150
+2%
|
2 110 312
+11%
|
2 260 338
+7%
|
2 383 760
+5%
|
2 514 291
+5%
|
2 672 884
+6%
|
2 862 573
+7%
|
3 074 474
+7%
|
3 195 537
+4%
|
3 282 802
+3%
|
3 340 184
+2%
|
3 393 085
+2%
|
3 386 676
0%
|
3 359 163
-1%
|
3 285 002
-2%
|
3 200 916
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 494 378)
|
(1 543 661)
|
(1 591 433)
|
(1 605 208)
|
(1 590 015)
|
(1 574 885)
|
(1 549 610)
|
(1 537 567)
|
(1 566 101)
|
(1 623 948)
|
(1 647 814)
|
(1 682 458)
|
(1 703 272)
|
(1 700 726)
|
(1 712 911)
|
(1 735 112)
|
(1 768 460)
|
(1 765 270)
|
(1 789 665)
|
(1 761 670)
|
(1 719 562)
|
(1 730 354)
|
(1 596 286)
|
(1 567 220)
|
(1 582 683)
|
(1 605 111)
|
(1 745 268)
|
(1 854 910)
|
(1 948 087)
|
(2 056 104)
|
(2 192 406)
|
(2 341 627)
|
(2 505 704)
|
(2 600 347)
|
(2 660 436)
|
(2 695 390)
|
(2 718 693)
|
(2 706 443)
|
(2 664 136)
|
(2 598 533)
|
(2 554 886)
|
|
| Gross Profit |
323 413
N/A
|
335 781
+4%
|
356 140
+6%
|
363 132
+2%
|
356 615
-2%
|
352 082
-1%
|
336 769
-4%
|
326 521
-3%
|
329 074
+1%
|
329 238
+0%
|
336 804
+2%
|
347 339
+3%
|
365 018
+5%
|
369 633
+1%
|
381 643
+3%
|
385 604
+1%
|
390 613
+1%
|
383 898
-2%
|
380 448
-1%
|
372 570
-2%
|
359 514
-4%
|
349 582
-3%
|
302 032
-14%
|
285 463
-5%
|
287 182
+1%
|
303 039
+6%
|
365 044
+20%
|
405 428
+11%
|
435 673
+7%
|
458 187
+5%
|
480 478
+5%
|
520 946
+8%
|
568 770
+9%
|
595 190
+5%
|
622 366
+5%
|
644 794
+4%
|
674 392
+5%
|
680 233
+1%
|
695 027
+2%
|
686 469
-1%
|
646 030
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(159 117)
|
(164 670)
|
(172 921)
|
(182 865)
|
(183 971)
|
(180 523)
|
(177 649)
|
(172 764)
|
(172 325)
|
(182 794)
|
(187 574)
|
(195 154)
|
(205 211)
|
(202 868)
|
(202 042)
|
(205 461)
|
(202 761)
|
(207 117)
|
(210 082)
|
(211 929)
|
(213 203)
|
(209 000)
|
(205 292)
|
(199 437)
|
(197 224)
|
(207 307)
|
(212 163)
|
(229 197)
|
(254 361)
|
(270 990)
|
(297 846)
|
(318 849)
|
(332 304)
|
(341 644)
|
(354 985)
|
(360 247)
|
(365 170)
|
(387 148)
|
(393 636)
|
(407 382)
|
(414 027)
|
|
| Selling, General & Administrative |
(159 117)
|
(159 657)
|
(172 921)
|
(182 865)
|
(183 970)
|
(174 671)
|
(177 648)
|
(172 763)
|
(172 323)
|
(173 975)
|
(187 574)
|
(195 152)
|
(205 210)
|
(193 428)
|
(202 040)
|
(205 461)
|
(202 761)
|
(195 614)
|
(210 081)
|
(211 928)
|
(213 203)
|
(197 031)
|
(205 291)
|
(199 436)
|
(197 222)
|
(195 090)
|
(212 162)
|
(229 195)
|
(254 358)
|
(249 555)
|
(297 844)
|
(318 848)
|
(332 305)
|
(320 806)
|
(354 983)
|
(360 245)
|
(365 167)
|
(365 159)
|
(393 635)
|
(407 380)
|
(414 026)
|
|
| Depreciation & Amortization |
0
|
(5 012)
|
0
|
0
|
0
|
(5 851)
|
0
|
0
|
0
|
(8 818)
|
0
|
0
|
0
|
(9 439)
|
0
|
0
|
0
|
(11 502)
|
0
|
0
|
0
|
(11 968)
|
0
|
0
|
0
|
(12 215)
|
0
|
0
|
0
|
(21 434)
|
0
|
0
|
0
|
(20 836)
|
0
|
0
|
0
|
(21 988)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
1
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Operating Income |
164 296
N/A
|
171 111
+4%
|
183 219
+7%
|
180 267
-2%
|
172 644
-4%
|
171 559
-1%
|
159 120
-7%
|
153 757
-3%
|
156 749
+2%
|
146 444
-7%
|
149 230
+2%
|
152 185
+2%
|
159 807
+5%
|
166 765
+4%
|
179 601
+8%
|
180 143
+0%
|
187 852
+4%
|
176 781
-6%
|
170 366
-4%
|
160 641
-6%
|
146 311
-9%
|
140 582
-4%
|
96 740
-31%
|
86 026
-11%
|
89 958
+5%
|
95 732
+6%
|
152 881
+60%
|
176 231
+15%
|
181 312
+3%
|
187 197
+3%
|
182 632
-2%
|
202 097
+11%
|
236 466
+17%
|
253 546
+7%
|
267 381
+5%
|
284 547
+6%
|
309 222
+9%
|
293 085
-5%
|
301 391
+3%
|
279 087
-7%
|
232 003
-17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
13 580
|
17 794
|
21 020
|
21 520
|
20 078
|
15 138
|
10 179
|
8 903
|
12 172
|
7 004
|
12 049
|
11 897
|
8 797
|
9 567
|
9 393
|
8 168
|
7 521
|
13 146
|
10 117
|
11 100
|
11 480
|
13 055
|
11 702
|
8 695
|
10 760
|
10 086
|
13 753
|
19 055
|
17 963
|
24 716
|
25 316
|
28 414
|
22 425
|
15 422
|
17 937
|
17 002
|
22 515
|
24 473
|
25 387
|
17 694
|
21 287
|
|
| Non-Reccuring Items |
(2 713)
|
(3 091)
|
(2 639)
|
(2 224)
|
(1 818)
|
(298)
|
146
|
208
|
532
|
(1 470)
|
2 466
|
2 373
|
2 465
|
3 484
|
(361)
|
616
|
1 160
|
(2 238)
|
(2 255)
|
(3 052)
|
(3 624)
|
(5 714)
|
(8 773)
|
(9 367)
|
(9 683)
|
(18 157)
|
(15 377)
|
(14 785)
|
(14 521)
|
(5 622)
|
(5 531)
|
(5 401)
|
(5 565)
|
(2 116)
|
(1 945)
|
(1 957)
|
(2 324)
|
(8 726)
|
(9 098)
|
(9 136)
|
(8 554)
|
|
| Gain/Loss on Disposition of Assets |
(1 454)
|
(1 992)
|
(2 273)
|
(1 564)
|
(1 028)
|
0
|
(658)
|
(1 565)
|
(1 851)
|
(1 873)
|
(1 883)
|
(2 185)
|
(1 654)
|
(1 238)
|
(837)
|
(560)
|
(841)
|
(874)
|
(1 243)
|
(1 557)
|
(1 486)
|
(1 698)
|
(1 656)
|
(1 034)
|
0
|
(795)
|
(611)
|
(1 113)
|
(1 437)
|
(1 444)
|
(1 568)
|
(1 271)
|
(1 105)
|
(1 148)
|
(3 249)
|
(3 352)
|
(3 438)
|
(1 311)
|
(5 831)
|
(6 763)
|
(6 864)
|
|
| Total Other Income |
3 902
|
429
|
1 049
|
931
|
(1 370)
|
(20)
|
296
|
(1 542)
|
(3 264)
|
(1 184)
|
(2 035)
|
(1 368)
|
(316)
|
(2 483)
|
(2 821)
|
(3 935)
|
(2 899)
|
(707)
|
(3 477)
|
(2 510)
|
(3 605)
|
(2 714)
|
(960)
|
103
|
(711)
|
(37)
|
661
|
(239)
|
(254)
|
(566)
|
(19)
|
709
|
4 671
|
4 137
|
3 891
|
3 519
|
(577)
|
(1 930)
|
(2 439)
|
(3 509)
|
(2 691)
|
|
| Pre-Tax Income |
177 611
N/A
|
184 251
+4%
|
200 376
+9%
|
198 930
-1%
|
188 506
-5%
|
186 379
-1%
|
169 083
-9%
|
159 761
-6%
|
164 338
+3%
|
148 921
-9%
|
159 827
+7%
|
162 902
+2%
|
169 099
+4%
|
176 095
+4%
|
184 975
+5%
|
184 432
0%
|
192 793
+5%
|
186 108
-3%
|
173 508
-7%
|
164 622
-5%
|
149 076
-9%
|
143 511
-4%
|
97 053
-32%
|
84 423
-13%
|
90 324
+7%
|
86 829
-4%
|
151 307
+74%
|
179 149
+18%
|
183 063
+2%
|
204 281
+12%
|
200 830
-2%
|
224 548
+12%
|
256 892
+14%
|
269 841
+5%
|
284 015
+5%
|
299 759
+6%
|
325 398
+9%
|
305 591
-6%
|
309 410
+1%
|
277 373
-10%
|
235 181
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(42 876)
|
(44 289)
|
(45 021)
|
(53 286)
|
(50 904)
|
(50 042)
|
(47 495)
|
(42 842)
|
(44 048)
|
(40 694)
|
(41 497)
|
(38 562)
|
(41 604)
|
(49 054)
|
(51 034)
|
(50 691)
|
(51 451)
|
(48 038)
|
(45 629)
|
(44 793)
|
(41 042)
|
(41 022)
|
(39 459)
|
(32 396)
|
(33 900)
|
(34 292)
|
(33 983)
|
(42 013)
|
(41 644)
|
(47 562)
|
(51 623)
|
(59 187)
|
(68 185)
|
(73 241)
|
(77 550)
|
(83 733)
|
(88 760)
|
(84 235)
|
(84 978)
|
(79 884)
|
(72 798)
|
|
| Income from Continuing Operations |
134 735
|
139 962
|
155 355
|
145 644
|
137 602
|
136 337
|
121 588
|
116 919
|
120 290
|
108 227
|
118 330
|
124 340
|
127 495
|
127 041
|
133 941
|
133 741
|
141 342
|
138 070
|
127 879
|
119 829
|
108 034
|
102 489
|
57 594
|
52 027
|
56 424
|
52 537
|
117 324
|
137 136
|
141 419
|
156 719
|
149 207
|
165 361
|
188 707
|
196 600
|
206 465
|
216 026
|
236 638
|
221 356
|
224 432
|
197 489
|
162 383
|
|
| Income to Minority Interest |
(22 457)
|
(22 902)
|
(24 654)
|
(25 115)
|
(23 359)
|
(21 659)
|
(18 884)
|
(16 574)
|
(16 329)
|
(14 368)
|
(14 654)
|
(16 581)
|
(18 722)
|
(21 376)
|
(23 007)
|
(24 300)
|
(25 547)
|
(24 624)
|
(25 151)
|
(22 985)
|
(21 134)
|
(21 256)
|
(13 506)
|
(12 370)
|
(14 116)
|
(9 828)
|
(18 425)
|
(21 541)
|
(22 518)
|
(30 526)
|
(33 394)
|
(37 314)
|
(41 332)
|
(44 856)
|
(45 730)
|
(49 169)
|
(51 320)
|
(44 913)
|
(46 119)
|
(39 980)
|
(35 513)
|
|
| Net Income (Common) |
112 278
N/A
|
117 060
+4%
|
130 700
+12%
|
120 528
-8%
|
114 243
-5%
|
114 676
+0%
|
102 704
-10%
|
100 344
-2%
|
103 959
+4%
|
93 858
-10%
|
103 674
+10%
|
107 756
+4%
|
108 772
+1%
|
105 663
-3%
|
110 932
+5%
|
109 440
-1%
|
115 794
+6%
|
113 444
-2%
|
102 727
-9%
|
96 842
-6%
|
86 897
-10%
|
81 232
-7%
|
44 087
-46%
|
39 657
-10%
|
42 307
+7%
|
42 708
+1%
|
98 896
+132%
|
115 593
+17%
|
118 900
+3%
|
126 193
+6%
|
115 815
-8%
|
128 047
+11%
|
147 375
+15%
|
151 743
+3%
|
160 733
+6%
|
166 855
+4%
|
185 316
+11%
|
176 442
-5%
|
178 313
+1%
|
157 509
-12%
|
126 870
-19%
|
|
| EPS (Diluted) |
133.82
N/A
|
139.34
+4%
|
156.9
+13%
|
144.69
-8%
|
137.14
-5%
|
138.42
+1%
|
130.33
-6%
|
127.34
-2%
|
131.92
+4%
|
119.13
-10%
|
131.56
+10%
|
136.74
+4%
|
138.03
+1%
|
134.17
-3%
|
140.77
+5%
|
144.18
+2%
|
157
+9%
|
150.17
-4%
|
139.28
-7%
|
131.3
-6%
|
117.81
-10%
|
110.14
-7%
|
59.78
-46%
|
53.77
-10%
|
57.36
+7%
|
57.91
+1%
|
127.91
+121%
|
149.02
+17%
|
153.35
+3%
|
162.87
+6%
|
149.41
-8%
|
165.18
+11%
|
190.12
+15%
|
195.75
+3%
|
207.35
+6%
|
215.24
+4%
|
241.34
+12%
|
229.92
-5%
|
238.16
+4%
|
211.01
-11%
|
174.64
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
