Subaru Corp
TSE:7270
Subaru Corp
TSE:7270
Price:
3 437 JPY
-1.77%
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Subaru Corp
Subaru Corp
|
Revenue
|
4.5T
JPY
|
|
Cost of Revenue
|
-3.5T
JPY
|
|
Gross Profit
|
932.2B
JPY
|
|
Operating Expenses
|
-507.2B
JPY
|
|
Operating Income
|
425B
JPY
|
|
Other Expenses
|
-80.1B
JPY
|
|
Net Income
|
344.9B
JPY
|
Income Statement
Subaru Corp
Subaru Corp
Currency: JPY
| 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 |
2 250 765
N/A
|
2 408 129
+7%
|
2 454 585
+2%
|
2 592 727
+6%
|
2 760 331
+6%
|
2 877 913
+4%
|
3 049 791
+6%
|
3 169 152
+4%
|
3 235 819
+2%
|
3 232 258
0%
|
3 236 370
+0%
|
3 208 435
-1%
|
3 241 519
+1%
|
3 325 992
+3%
|
3 370 624
+1%
|
3 356 353
0%
|
3 335 850
-1%
|
3 232 695
-3%
|
3 137 066
-3%
|
3 116 119
-1%
|
3 186 290
+2%
|
3 156 150
-1%
|
3 271 192
+4%
|
3 270 386
0%
|
3 249 370
-1%
|
3 344 109
+3%
|
2 967 684
-11%
|
2 956 828
0%
|
2 934 374
-1%
|
2 830 210
-4%
|
3 008 383
+6%
|
2 953 473
-2%
|
2 762 895
-6%
|
2 744 520
-1%
|
2 943 450
+7%
|
3 153 761
+7%
|
3 544 990
+12%
|
3 774 468
+6%
|
4 022 507
+7%
|
4 237 027
+5%
|
4 462 882
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 637 907)
|
(1 728 271)
|
(1 754 954)
|
(1 845 679)
|
(1 950 180)
|
(2 017 490)
|
(2 117 442)
|
(2 175 051)
|
(2 207 122)
|
(2 187 136)
|
(2 218 611)
|
(2 226 659)
|
(2 293 651)
|
(2 386 266)
|
(2 428 260)
|
(2 451 614)
|
(2 466 587)
|
(2 442 706)
|
(2 400 865)
|
(2 479 942)
|
(2 543 179)
|
(2 558 262)
|
(2 652 109)
|
(2 647 064)
|
(2 668 899)
|
(2 728 605)
|
(2 458 004)
|
(2 414 445)
|
(2 387 614)
|
(2 337 614)
|
(2 467 151)
|
(2 418 434)
|
(2 268 389)
|
(2 240 595)
|
(2 426 576)
|
(2 575 653)
|
(2 869 655)
|
(3 037 993)
|
(3 225 165)
|
(3 392 321)
|
(3 530 732)
|
|
| Gross Profit |
612 858
N/A
|
679 858
+11%
|
699 631
+3%
|
747 048
+7%
|
810 151
+8%
|
860 423
+6%
|
932 349
+8%
|
994 101
+7%
|
1 028 697
+3%
|
1 045 122
+2%
|
1 017 759
-3%
|
981 776
-4%
|
947 868
-3%
|
939 726
-1%
|
942 364
+0%
|
904 739
-4%
|
869 263
-4%
|
789 989
-9%
|
736 201
-7%
|
636 177
-14%
|
643 111
+1%
|
597 888
-7%
|
619 083
+4%
|
623 322
+1%
|
580 471
-7%
|
615 504
+6%
|
509 680
-17%
|
542 383
+6%
|
546 760
+1%
|
492 596
-10%
|
541 232
+10%
|
535 039
-1%
|
494 506
-8%
|
503 925
+2%
|
516 874
+3%
|
578 108
+12%
|
675 335
+17%
|
736 475
+9%
|
797 342
+8%
|
844 706
+6%
|
932 150
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(333 439)
|
(354 393)
|
(364 056)
|
(385 599)
|
(406 865)
|
(438 363)
|
(454 800)
|
(472 606)
|
(481 046)
|
(480 514)
|
(484 840)
|
(492 759)
|
(511 260)
|
(529 872)
|
(513 750)
|
(490 329)
|
(458 908)
|
(411 567)
|
(494 610)
|
(409 620)
|
(414 125)
|
(413 746)
|
(407 858)
|
(403 429)
|
(401 546)
|
(401 727)
|
(406 470)
|
(395 970)
|
(391 052)
|
(388 095)
|
(393 747)
|
(408 875)
|
(413 122)
|
(409 528)
|
(416 959)
|
(429 801)
|
(446 439)
|
(464 948)
|
(483 264)
|
(502 291)
|
(507 164)
|
|
| Selling, General & Administrative |
(332 462)
|
(293 473)
|
(364 056)
|
(385 599)
|
(406 865)
|
(354 274)
|
(453 815)
|
(471 621)
|
(480 061)
|
(378 034)
|
(484 840)
|
(492 759)
|
(511 260)
|
(415 426)
|
(513 750)
|
(490 329)
|
(458 908)
|
(290 212)
|
(384 772)
|
(353 838)
|
(328 033)
|
(274 002)
|
(300 255)
|
(298 122)
|
(301 077)
|
(281 803)
|
(295 469)
|
(288 982)
|
(283 503)
|
(252 415)
|
(290 876)
|
(297 777)
|
(298 738)
|
(272 700)
|
(310 095)
|
(318 629)
|
(334 077)
|
(308 535)
|
(352 422)
|
(373 204)
|
(381 762)
|
|
| Research & Development |
0
|
(59 896)
|
0
|
0
|
0
|
(83 104)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(113 490)
|
0
|
0
|
0
|
(120 330)
|
(29 666)
|
(58 622)
|
(58 622)
|
(108 558)
|
(71 370)
|
(66 905)
|
(89 929)
|
(92 460)
|
(106 321)
|
(105 148)
|
0
|
(104 157)
|
(75 141)
|
(81 781)
|
(104 402)
|
(103 587)
|
(103 478)
|
(102 578)
|
(105 558)
|
(114 400)
|
(117 030)
|
(119 055)
|
(115 750)
|
|
| Depreciation & Amortization |
0
|
(1 024)
|
0
|
0
|
0
|
(985)
|
0
|
0
|
0
|
(981)
|
0
|
0
|
0
|
(956)
|
0
|
0
|
0
|
(1 025)
|
0
|
0
|
0
|
(24 873)
|
0
|
0
|
0
|
(26 424)
|
0
|
0
|
0
|
(27 452)
|
0
|
0
|
0
|
(30 436)
|
0
|
0
|
0
|
(33 480)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(977)
|
0
|
0
|
0
|
0
|
0
|
(985)
|
(985)
|
(985)
|
(101 499)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80 172)
|
2 840
|
(27 470)
|
(6 313)
|
(36 233)
|
(38 402)
|
(10 540)
|
(1 040)
|
(4 680)
|
(1 840)
|
(107 549)
|
(4 071)
|
(27 730)
|
(29 317)
|
(9 982)
|
(2 805)
|
(3 386)
|
(8 594)
|
(6 804)
|
(8 533)
|
(13 812)
|
(10 032)
|
(9 652)
|
|
| Operating Income |
279 419
N/A
|
325 465
+16%
|
335 575
+3%
|
361 449
+8%
|
403 286
+12%
|
422 060
+5%
|
477 549
+13%
|
521 495
+9%
|
547 651
+5%
|
564 608
+3%
|
532 919
-6%
|
489 017
-8%
|
436 608
-11%
|
409 854
-6%
|
428 614
+5%
|
414 410
-3%
|
410 355
-1%
|
378 422
-8%
|
241 591
-36%
|
226 557
-6%
|
228 986
+1%
|
184 142
-20%
|
211 225
+15%
|
219 893
+4%
|
178 925
-19%
|
213 777
+19%
|
103 210
-52%
|
146 413
+42%
|
155 708
+6%
|
104 501
-33%
|
147 485
+41%
|
126 164
-14%
|
81 384
-35%
|
94 397
+16%
|
99 915
+6%
|
148 307
+48%
|
228 896
+54%
|
271 527
+19%
|
314 078
+16%
|
342 415
+9%
|
424 986
+24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
24 366
|
30 839
|
43 013
|
49 004
|
(10 280)
|
(21 502)
|
(20 513)
|
(30 227)
|
(20 083)
|
4 106
|
13 263
|
45 277
|
44 106
|
8 406
|
9 047
|
(15 431)
|
(19 989)
|
4 808
|
(1 105)
|
(538)
|
(505)
|
11 886
|
772
|
(1 223)
|
2 575
|
(1 578)
|
4 362
|
4 239
|
4 409
|
6 240
|
11 461
|
12 860
|
18 134
|
11 498
|
11 207
|
17 851
|
1 948
|
16 094
|
41 245
|
42 048
|
54 484
|
|
| Non-Reccuring Items |
(1 956)
|
(22 795)
|
(29 306)
|
(46 603)
|
(35 749)
|
(1 192)
|
(2 347)
|
21 795
|
68 199
|
53 712
|
64 858
|
52 910
|
(27 985)
|
(10 757)
|
(17 248)
|
(98 440)
|
(59 711)
|
(80 109)
|
0
|
0
|
(59)
|
(9 788)
|
0
|
0
|
0
|
(5 728)
|
0
|
0
|
0
|
1 516
|
0
|
0
|
0
|
620
|
0
|
0
|
0
|
(9 049)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(2 278)
|
(2 696)
|
(2 532)
|
(3 047)
|
(3 393)
|
(3 305)
|
(4 175)
|
(4 243)
|
(4 092)
|
0
|
(4 431)
|
(4 153)
|
(4 476)
|
(3 270)
|
(3 363)
|
(4 238)
|
(4 263)
|
(4 837)
|
0
|
0
|
(954)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 111)
|
(1 948)
|
(1 333)
|
(2 552)
|
(5 434)
|
(3 855)
|
(9 834)
|
(8 203)
|
(5 660)
|
(3 423)
|
1 060
|
(11 569)
|
(10 891)
|
(9 538)
|
(21 938)
|
(8 700)
|
(12 887)
|
(944)
|
2 014
|
3 297
|
9 980
|
(214)
|
0
|
0
|
0
|
1 185
|
0
|
0
|
0
|
1 697
|
0
|
0
|
0
|
457
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
298 440
N/A
|
328 865
+10%
|
345 417
+5%
|
358 251
+4%
|
348 430
-3%
|
392 206
+13%
|
440 680
+12%
|
500 617
+14%
|
586 015
+17%
|
619 003
+6%
|
607 669
-2%
|
571 482
-6%
|
437 362
-23%
|
394 695
-10%
|
395 112
+0%
|
287 601
-27%
|
313 505
+9%
|
297 340
-5%
|
242 500
-18%
|
229 316
-5%
|
237 448
+4%
|
186 026
-22%
|
211 997
+14%
|
218 670
+3%
|
181 500
-17%
|
207 656
+14%
|
107 572
-48%
|
150 652
+40%
|
160 117
+6%
|
113 954
-29%
|
158 946
+39%
|
139 024
-13%
|
99 518
-28%
|
106 972
+7%
|
111 122
+4%
|
166 158
+50%
|
230 844
+39%
|
278 366
+21%
|
355 323
+28%
|
384 463
+8%
|
479 470
+25%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(50 256)
|
(120 880)
|
(131 788)
|
(134 438)
|
(128 476)
|
(127 057)
|
(144 844)
|
(159 259)
|
(177 510)
|
(182 644)
|
(177 079)
|
(162 401)
|
(129 112)
|
(111 143)
|
(108 125)
|
(83 265)
|
(85 313)
|
(75 601)
|
(56 548)
|
(50 573)
|
(52 198)
|
(45 237)
|
(51 340)
|
(52 197)
|
(46 336)
|
(55 065)
|
(29 108)
|
(41 802)
|
(44 000)
|
(36 634)
|
(55 250)
|
(40 821)
|
(34 058)
|
(36 376)
|
(32 066)
|
(63 161)
|
(69 764)
|
(79 282)
|
(110 856)
|
(112 662)
|
(135 619)
|
|
| Income from Continuing Operations |
248 184
|
207 985
|
213 629
|
223 813
|
219 954
|
265 149
|
295 836
|
341 358
|
408 505
|
436 359
|
430 590
|
409 081
|
308 250
|
283 552
|
286 987
|
204 336
|
228 192
|
221 739
|
185 952
|
178 743
|
185 250
|
140 789
|
160 657
|
166 473
|
135 164
|
152 591
|
78 464
|
108 850
|
116 117
|
77 320
|
103 696
|
98 203
|
65 460
|
70 596
|
79 056
|
102 997
|
161 080
|
199 084
|
244 467
|
271 801
|
343 851
|
|
| Income to Minority Interest |
(192)
|
(1 369)
|
(3 234)
|
(3 989)
|
(4 527)
|
(3 276)
|
(2 025)
|
700
|
809
|
295
|
746
|
(1 794)
|
(1 875)
|
(1 198)
|
(1 173)
|
(814)
|
(508)
|
(1 385)
|
(496)
|
(298)
|
374
|
629
|
(211)
|
134
|
(160)
|
(4)
|
(33)
|
(842)
|
(1 024)
|
(810)
|
(972)
|
(611)
|
(287)
|
(589)
|
(351)
|
80
|
478
|
1 347
|
1 994
|
1 720
|
1 020
|
|
| Net Income (Common) |
247 992
N/A
|
206 616
-17%
|
210 395
+2%
|
219 824
+4%
|
215 427
-2%
|
261 873
+22%
|
293 811
+12%
|
342 058
+16%
|
409 314
+20%
|
436 654
+7%
|
431 336
-1%
|
407 287
-6%
|
306 375
-25%
|
282 354
-8%
|
285 814
+1%
|
203 522
-29%
|
227 684
+12%
|
220 354
-3%
|
185 456
-16%
|
178 445
-4%
|
185 624
+4%
|
141 418
-24%
|
160 446
+13%
|
166 607
+4%
|
135 004
-19%
|
152 587
+13%
|
78 431
-49%
|
108 008
+38%
|
115 093
+7%
|
76 510
-34%
|
102 724
+34%
|
97 592
-5%
|
65 173
-33%
|
70 007
+7%
|
78 705
+12%
|
103 077
+31%
|
161 558
+57%
|
200 431
+24%
|
246 461
+23%
|
273 521
+11%
|
344 871
+26%
|
|
| EPS (Diluted) |
317.93
N/A
|
264.89
-17%
|
269.73
+2%
|
281.82
+4%
|
276.18
-2%
|
335.57
+22%
|
376.68
+12%
|
438.53
+16%
|
524.76
+20%
|
559.54
+7%
|
552.99
-1%
|
526.89
-5%
|
398.92
-24%
|
365.77
-8%
|
372.63
+2%
|
265.34
-29%
|
296.85
+12%
|
287.4
-3%
|
241.79
-16%
|
232.65
-4%
|
242.1
+4%
|
184.44
-24%
|
209.25
+13%
|
217.29
+4%
|
176.07
-19%
|
198.99
+13%
|
102.28
-49%
|
140.85
+38%
|
150.08
+7%
|
99.77
-34%
|
133.95
+34%
|
127.26
-5%
|
84.98
-33%
|
91.28
+7%
|
102.62
+12%
|
134.4
+31%
|
210.65
+57%
|
261.32
+24%
|
322.65
+23%
|
361.81
+12%
|
458.71
+27%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
