Hino Motors Ltd
TSE:7205
Income Statement
Earnings Waterfall
Hino Motors Ltd
Revenue
|
1.5T
JPY
|
Cost of Revenue
|
-1.3T
JPY
|
Gross Profit
|
236.3B
JPY
|
Operating Expenses
|
-239.8B
JPY
|
Operating Income
|
-3.6B
JPY
|
Other Expenses
|
-100.6B
JPY
|
Net Income
|
-104.2B
JPY
|
Income Statement
Hino Motors 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 |
1 689 667
N/A
|
1 699 573
+1%
|
1 650 928
-3%
|
1 655 770
+0%
|
1 666 886
+1%
|
1 685 298
+1%
|
1 727 095
+2%
|
1 752 029
+1%
|
1 771 895
+1%
|
1 745 540
-1%
|
1 720 054
-1%
|
1 686 354
-2%
|
1 650 091
-2%
|
1 683 720
+2%
|
1 695 522
+1%
|
1 734 585
+2%
|
1 801 122
+4%
|
1 837 982
+2%
|
1 911 885
+4%
|
1 945 852
+2%
|
1 969 624
+1%
|
1 981 331
+1%
|
1 960 250
-1%
|
1 969 553
+0%
|
1 895 950
-4%
|
1 815 597
-4%
|
1 669 834
-8%
|
1 535 807
-8%
|
1 515 754
-1%
|
1 498 442
-1%
|
1 541 596
+3%
|
1 521 548
-1%
|
1 493 406
-2%
|
1 459 706
-2%
|
1 472 015
+1%
|
1 503 680
+2%
|
1 500 656
0%
|
1 507 336
+0%
|
1 523 394
+1%
|
1 529 365
+0%
|
1 538 471
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 400 599)
|
(1 409 503)
|
(1 368 935)
|
(1 373 699)
|
(1 380 485)
|
(1 389 771)
|
(1 422 658)
|
(1 443 529)
|
(1 465 726)
|
(1 450 984)
|
(1 433 896)
|
(1 417 060)
|
(1 387 496)
|
(1 411 090)
|
(1 417 431)
|
(1 451 380)
|
(1 507 839)
|
(1 542 439)
|
(1 611 595)
|
(1 642 788)
|
(1 665 583)
|
(1 674 392)
|
(1 661 659)
|
(1 671 547)
|
(1 608 555)
|
(1 542 431)
|
(1 425 685)
|
(1 317 490)
|
(1 304 590)
|
(1 285 609)
|
(1 301 792)
|
(1 261 816)
|
(1 227 238)
|
(1 209 200)
|
(1 225 414)
|
(1 258 372)
|
(1 258 883)
|
(1 267 676)
|
(1 284 561)
|
(1 289 681)
|
(1 302 201)
|
|
Gross Profit |
289 068
N/A
|
290 070
+0%
|
281 993
-3%
|
282 071
+0%
|
286 401
+2%
|
295 527
+3%
|
304 437
+3%
|
308 500
+1%
|
306 169
-1%
|
294 556
-4%
|
286 158
-3%
|
269 294
-6%
|
262 595
-2%
|
272 630
+4%
|
278 091
+2%
|
283 205
+2%
|
293 283
+4%
|
295 543
+1%
|
300 290
+2%
|
303 064
+1%
|
304 041
+0%
|
306 939
+1%
|
298 591
-3%
|
298 006
0%
|
287 395
-4%
|
273 166
-5%
|
244 149
-11%
|
218 317
-11%
|
211 164
-3%
|
212 833
+1%
|
239 804
+13%
|
259 732
+8%
|
266 168
+2%
|
250 506
-6%
|
246 601
-2%
|
245 308
-1%
|
241 773
-1%
|
239 660
-1%
|
238 833
0%
|
239 684
+0%
|
236 270
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(176 683)
|
(177 885)
|
(178 632)
|
(181 029)
|
(184 855)
|
(190 008)
|
(196 637)
|
(198 147)
|
(199 734)
|
(196 269)
|
(198 427)
|
(192 308)
|
(195 106)
|
(201 452)
|
(205 735)
|
(209 982)
|
(211 241)
|
(215 212)
|
(216 926)
|
(219 477)
|
(221 990)
|
(220 222)
|
(217 362)
|
(216 677)
|
(215 543)
|
(218 307)
|
(213 499)
|
(207 918)
|
(205 542)
|
(200 583)
|
(200 776)
|
(203 999)
|
(203 088)
|
(216 696)
|
(224 648)
|
(226 695)
|
(232 162)
|
(222 254)
|
(224 609)
|
(232 127)
|
(239 831)
|
|
Selling, General & Administrative |
(176 681)
|
(177 883)
|
(178 631)
|
(181 027)
|
(184 853)
|
(190 006)
|
(196 634)
|
(198 144)
|
(199 732)
|
(196 268)
|
(198 427)
|
(192 308)
|
(195 105)
|
(201 451)
|
(205 733)
|
(209 980)
|
(211 240)
|
(215 211)
|
(216 924)
|
(219 477)
|
(221 988)
|
(220 220)
|
(217 361)
|
(216 674)
|
(215 541)
|
(218 306)
|
(213 499)
|
(207 919)
|
(205 542)
|
(200 582)
|
(200 774)
|
(203 997)
|
(203 088)
|
(216 694)
|
(224 646)
|
(226 693)
|
(232 159)
|
(222 253)
|
(224 608)
|
(232 126)
|
(239 830)
|
|
Other Operating Expenses |
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
|
Operating Income |
112 385
N/A
|
112 185
0%
|
103 361
-8%
|
101 042
-2%
|
101 546
+0%
|
105 519
+4%
|
107 800
+2%
|
110 353
+2%
|
106 435
-4%
|
98 287
-8%
|
87 731
-11%
|
76 986
-12%
|
67 489
-12%
|
71 178
+5%
|
72 356
+2%
|
73 223
+1%
|
82 042
+12%
|
80 331
-2%
|
83 364
+4%
|
83 587
+0%
|
82 051
-2%
|
86 717
+6%
|
81 229
-6%
|
81 329
+0%
|
71 852
-12%
|
54 859
-24%
|
30 650
-44%
|
10 399
-66%
|
5 622
-46%
|
12 250
+118%
|
39 028
+219%
|
55 733
+43%
|
63 080
+13%
|
33 810
-46%
|
21 953
-35%
|
18 613
-15%
|
9 611
-48%
|
17 406
+81%
|
14 224
-18%
|
7 557
-47%
|
(3 561)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4 016)
|
(4 584)
|
(3 997)
|
(702)
|
488
|
(1 544)
|
(1 213)
|
(5 222)
|
(6 208)
|
(4 848)
|
(6 449)
|
(2 164)
|
(1 558)
|
738
|
3 643
|
2 849
|
2 529
|
1 515
|
(1 557)
|
(1 896)
|
(2 842)
|
(387)
|
(2 279)
|
(3 764)
|
(3 148)
|
(2 439)
|
(1 553)
|
(1 260)
|
(148)
|
(643)
|
(296)
|
1 485
|
2 055
|
3 246
|
6 099
|
5 793
|
(443)
|
(4 928)
|
(5 894)
|
(2 895)
|
4 292
|
|
Non-Reccuring Items |
1 534
|
1 496
|
1 497
|
293
|
(223)
|
(2 009)
|
(2 017)
|
(1 089)
|
(1 036)
|
642
|
596
|
(493)
|
(597)
|
(480)
|
(406)
|
(1 791)
|
(1 787)
|
(1 590)
|
(1 603)
|
(137)
|
(4 046)
|
(1 897)
|
(1 877)
|
(1 714)
|
2 221
|
(271)
|
(287)
|
(390)
|
(327)
|
(14 872)
|
(17 543)
|
(24 611)
|
(29 709)
|
(69 944)
|
(68 576)
|
(64 079)
|
(82 854)
|
(105 980)
|
(118 365)
|
(152 010)
|
(133 414)
|
|
Gain/Loss on Disposition of Assets |
1 687
|
1 558
|
1 625
|
2 384
|
399
|
560
|
588
|
(89)
|
(351)
|
(556)
|
(508)
|
(428)
|
(379)
|
(292)
|
(305)
|
(322)
|
(433)
|
(59)
|
(53)
|
464
|
466
|
(592)
|
(643)
|
(1 281)
|
(1 333)
|
(901)
|
(1 093)
|
(1 274)
|
(1 096)
|
(748)
|
(467)
|
(117)
|
(150)
|
(235)
|
(279)
|
(348)
|
(2 517)
|
259
|
383
|
50 567
|
53 598
|
|
Total Other Income |
1 494
|
1 783
|
2 108
|
2 440
|
2 322
|
707
|
756
|
635
|
518
|
3 357
|
3 344
|
2 871
|
5 654
|
931
|
3 203
|
3 423
|
1 086
|
1 528
|
1 431
|
56
|
(56)
|
(1 318)
|
(1 868)
|
(425)
|
(780)
|
(275)
|
307
|
724
|
1 234
|
2 130
|
2 082
|
1 561
|
1 914
|
1 639
|
2 163
|
2 089
|
2 040
|
3 719
|
3 259
|
3 538
|
3 082
|
|
Pre-Tax Income |
113 084
N/A
|
112 438
-1%
|
104 594
-7%
|
105 457
+1%
|
104 532
-1%
|
103 233
-1%
|
105 914
+3%
|
104 588
-1%
|
99 358
-5%
|
96 882
-2%
|
84 714
-13%
|
76 772
-9%
|
70 609
-8%
|
72 075
+2%
|
78 491
+9%
|
77 382
-1%
|
83 437
+8%
|
81 725
-2%
|
81 582
0%
|
82 074
+1%
|
75 573
-8%
|
82 523
+9%
|
74 562
-10%
|
74 145
-1%
|
68 812
-7%
|
50 973
-26%
|
28 024
-45%
|
8 199
-71%
|
5 285
-36%
|
(1 883)
N/A
|
22 804
N/A
|
34 051
+49%
|
37 190
+9%
|
(31 484)
N/A
|
(38 640)
-23%
|
(37 932)
+2%
|
(74 163)
-96%
|
(89 524)
-21%
|
(106 393)
-19%
|
(93 243)
+12%
|
(76 003)
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26 651)
|
(14 958)
|
(16 221)
|
(16 149)
|
(15 767)
|
(24 124)
|
(24 348)
|
(22 620)
|
(19 205)
|
(28 838)
|
(23 961)
|
(22 228)
|
(21 404)
|
(17 177)
|
(21 380)
|
(21 929)
|
(24 275)
|
(23 644)
|
(22 733)
|
(22 461)
|
(19 200)
|
(21 512)
|
(20 379)
|
(20 243)
|
(17 847)
|
(16 233)
|
(9 399)
|
(4 013)
|
(4 561)
|
(4 414)
|
(12 565)
|
(15 490)
|
(18 958)
|
(46 852)
|
(44 615)
|
(46 732)
|
(43 747)
|
(18 619)
|
(19 144)
|
(18 504)
|
(18 850)
|
|
Income from Continuing Operations |
86 433
|
97 480
|
88 373
|
89 308
|
88 765
|
79 109
|
81 566
|
81 968
|
80 153
|
68 044
|
60 753
|
54 544
|
49 205
|
54 898
|
57 111
|
55 453
|
59 162
|
58 081
|
58 849
|
59 613
|
56 373
|
61 011
|
54 183
|
53 902
|
50 965
|
34 740
|
18 625
|
4 186
|
724
|
(6 297)
|
10 239
|
18 561
|
18 232
|
(78 336)
|
(83 255)
|
(84 664)
|
(117 910)
|
(108 143)
|
(125 537)
|
(111 747)
|
(94 853)
|
|
Income to Minority Interest |
(9 411)
|
(8 353)
|
(7 763)
|
(7 036)
|
(5 763)
|
(4 609)
|
(3 736)
|
(2 976)
|
(3 005)
|
(2 913)
|
(3 590)
|
(4 025)
|
(4 714)
|
(5 490)
|
(5 041)
|
(5 641)
|
(5 709)
|
(6 719)
|
(7 028)
|
(7 135)
|
(6 376)
|
(6 102)
|
(5 482)
|
(4 543)
|
(4 012)
|
(3 271)
|
(1 811)
|
(910)
|
(1 355)
|
(1 191)
|
(3 304)
|
(4 667)
|
(4 721)
|
(6 395)
|
(7 094)
|
(8 345)
|
(9 377)
|
(9 520)
|
(9 373)
|
(9 319)
|
(9 358)
|
|
Net Income (Common) |
77 023
N/A
|
89 127
+16%
|
80 610
-10%
|
82 272
+2%
|
83 001
+1%
|
74 500
-10%
|
77 830
+4%
|
78 991
+1%
|
77 149
-2%
|
65 130
-16%
|
57 162
-12%
|
50 519
-12%
|
44 490
-12%
|
49 408
+11%
|
52 071
+5%
|
49 812
-4%
|
53 452
+7%
|
51 361
-4%
|
51 820
+1%
|
52 478
+1%
|
49 996
-5%
|
54 908
+10%
|
48 699
-11%
|
49 357
+1%
|
46 953
-5%
|
31 467
-33%
|
16 814
-47%
|
3 276
-81%
|
(632)
N/A
|
(7 489)
-1 085%
|
6 932
N/A
|
13 891
+100%
|
13 509
-3%
|
(84 732)
N/A
|
(90 350)
-7%
|
(93 010)
-3%
|
(127 289)
-37%
|
(117 664)
+8%
|
(134 911)
-15%
|
(121 066)
+10%
|
(104 210)
+14%
|
|
EPS (Diluted) |
134.42
N/A
|
155.54
+16%
|
140.43
-10%
|
143.33
+2%
|
144.6
+1%
|
129.87
-10%
|
135.59
+4%
|
137.61
+1%
|
134.4
-2%
|
113.51
-16%
|
99.58
-12%
|
88.01
-12%
|
77.5
-12%
|
86.11
+11%
|
90.71
+5%
|
86.78
-4%
|
93.12
+7%
|
89.49
-4%
|
90.27
+1%
|
91.44
+1%
|
87.11
-5%
|
95.66
+10%
|
84.84
-11%
|
85.99
+1%
|
81.8
-5%
|
54.82
-33%
|
29.29
-47%
|
5.71
-81%
|
-1.1
N/A
|
-13.05
-1 086%
|
12.08
N/A
|
24.2
+100%
|
23.53
-3%
|
-147.61
N/A
|
-157.4
-7%
|
-162.03
-3%
|
-221.75
-37%
|
-204.98
+8%
|
-235.03
-15%
|
-210.91
+10%
|
-181.54
+14%
|