Canon Inc
TSE:7751
Income Statement
Earnings Waterfall
Canon Inc
Revenue
|
4.2T
JPY
|
Cost of Revenue
|
-2.2T
JPY
|
Gross Profit
|
2T
JPY
|
Operating Expenses
|
-1.6T
JPY
|
Operating Income
|
375.4B
JPY
|
Other Expenses
|
-110.9B
JPY
|
Net Income
|
264.5B
JPY
|
Income Statement
Canon Inc
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 |
3 731 380
N/A
|
3 783 039
+1%
|
3 742 955
-1%
|
3 702 014
-1%
|
3 727 252
+1%
|
3 716 385
0%
|
3 763 995
+1%
|
3 817 569
+1%
|
3 800 271
0%
|
3 740 056
-2%
|
3 625 896
-3%
|
3 478 952
-4%
|
3 401 487
-2%
|
3 577 018
+5%
|
3 709 245
+4%
|
3 924 897
+6%
|
4 080 015
+4%
|
4 067 966
0%
|
4 081 880
+0%
|
4 013 888
-2%
|
3 951 937
-2%
|
3 855 691
-2%
|
3 755 173
-3%
|
3 698 170
-2%
|
3 593 299
-3%
|
3 511 145
-2%
|
3 278 591
-7%
|
3 167 977
-3%
|
3 160 243
0%
|
3 220 582
+2%
|
3 429 200
+6%
|
3 503 643
+2%
|
3 513 357
+0%
|
3 550 056
+1%
|
3 666 922
+3%
|
3 829 688
+4%
|
4 031 414
+5%
|
4 123 189
+2%
|
4 145 272
+1%
|
4 174 429
+1%
|
4 180 972
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 932 959)
|
(1 939 049)
|
(1 892 813)
|
(1 867 538)
|
(1 865 780)
|
(1 847 831)
|
(1 875 158)
|
(1 890 979)
|
(1 865 887)
|
(1 839 490)
|
(1 796 755)
|
(1 742 418)
|
(1 727 654)
|
(1 840 122)
|
(1 909 165)
|
(2 019 195)
|
(2 087 324)
|
(2 098 925)
|
(2 133 840)
|
(2 121 050)
|
(2 116 383)
|
(2 074 476)
|
(2 042 102)
|
(2 022 255)
|
(1 983 266)
|
(1 932 804)
|
(1 831 342)
|
(1 783 028)
|
(1 784 375)
|
(1 819 018)
|
(1 885 328)
|
(1 899 388)
|
(1 885 565)
|
(1 912 231)
|
(1 982 682)
|
(2 082 374)
|
(2 203 612)
|
(2 235 769)
|
(2 237 119)
|
(2 235 259)
|
(2 212 062)
|
|
Gross Profit |
1 798 421
N/A
|
1 843 990
+3%
|
1 850 142
+0%
|
1 834 476
-1%
|
1 861 472
+1%
|
1 868 554
+0%
|
1 888 837
+1%
|
1 926 590
+2%
|
1 934 384
+0%
|
1 900 566
-2%
|
1 829 141
-4%
|
1 736 534
-5%
|
1 673 833
-4%
|
1 736 896
+4%
|
1 800 080
+4%
|
1 905 702
+6%
|
1 992 691
+5%
|
1 969 041
-1%
|
1 948 040
-1%
|
1 892 838
-3%
|
1 835 554
-3%
|
1 781 215
-3%
|
1 713 071
-4%
|
1 675 915
-2%
|
1 610 033
-4%
|
1 578 341
-2%
|
1 447 249
-8%
|
1 384 949
-4%
|
1 375 868
-1%
|
1 401 564
+2%
|
1 543 872
+10%
|
1 604 255
+4%
|
1 627 792
+1%
|
1 637 825
+1%
|
1 684 240
+3%
|
1 747 314
+4%
|
1 827 802
+5%
|
1 887 420
+3%
|
1 908 153
+1%
|
1 939 170
+2%
|
1 968 910
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 461 144)
|
(1 478 847)
|
(1 472 804)
|
(1 475 916)
|
(1 497 983)
|
(1 521 507)
|
(1 547 627)
|
(1 579 953)
|
(1 579 174)
|
(1 571 466)
|
(1 536 157)
|
(1 480 794)
|
(1 444 967)
|
(1 474 927)
|
(1 510 388)
|
(1 575 566)
|
(1 627 300)
|
(1 636 144)
|
(1 613 499)
|
(1 570 428)
|
(1 492 602)
|
(1 474 920)
|
(1 461 612)
|
(1 454 339)
|
(1 435 613)
|
(1 411 470)
|
(1 341 260)
|
(1 298 213)
|
(1 265 321)
|
(1 253 330)
|
(1 300 614)
|
(1 321 461)
|
(1 345 874)
|
(1 350 331)
|
(1 375 540)
|
(1 415 902)
|
(1 474 403)
|
(1 525 686)
|
(1 552 620)
|
(1 582 453)
|
(1 593 544)
|
|
Selling, General & Administrative |
(1 154 820)
|
(1 171 221)
|
(1 165 936)
|
(1 171 319)
|
(1 189 004)
|
(1 208 107)
|
(1 227 421)
|
(1 252 601)
|
(1 250 674)
|
(1 243 335)
|
(1 215 155)
|
(1 169 075)
|
(1 142 591)
|
(1 169 327)
|
(1 200 860)
|
(1 257 537)
|
(1 297 247)
|
(1 274 520)
|
(1 256 133)
|
(1 217 151)
|
(1 176 760)
|
(1 164 063)
|
(1 152 542)
|
(1 148 864)
|
(1 137 110)
|
(1 118 959)
|
(1 059 474)
|
(1 022 163)
|
(993 009)
|
(981 601)
|
(1 021 657)
|
(1 037 875)
|
(1 058 536)
|
(1 059 016)
|
(1 080 456)
|
(1 118 501)
|
(1 167 673)
|
(1 213 795)
|
(1 229 443)
|
(1 249 966)
|
(1 261 630)
|
|
Research & Development |
(306 324)
|
(307 626)
|
(306 868)
|
(304 597)
|
(308 979)
|
(313 400)
|
(320 206)
|
(327 352)
|
(328 500)
|
(328 131)
|
(321 002)
|
(311 719)
|
(302 376)
|
(305 600)
|
(309 528)
|
(318 029)
|
(330 053)
|
(327 712)
|
(323 454)
|
(319 365)
|
(315 842)
|
(310 857)
|
(309 070)
|
(305 475)
|
(298 503)
|
(292 511)
|
(281 786)
|
(276 050)
|
(272 312)
|
0
|
(211 597)
|
(216 226)
|
(287 338)
|
(291 315)
|
(295 084)
|
(297 401)
|
(306 730)
|
(311 891)
|
(323 177)
|
(332 487)
|
(331 914)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33 912)
|
(33 912)
|
(33 912)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(271 729)
|
(67 360)
|
(67 360)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
337 277
N/A
|
365 143
+8%
|
377 338
+3%
|
358 560
-5%
|
363 489
+1%
|
347 047
-5%
|
341 210
-2%
|
346 637
+2%
|
355 210
+2%
|
329 100
-7%
|
292 984
-11%
|
255 740
-13%
|
228 866
-11%
|
261 969
+14%
|
289 692
+11%
|
330 136
+14%
|
365 391
+11%
|
332 897
-9%
|
334 541
+0%
|
322 410
-4%
|
342 952
+6%
|
306 295
-11%
|
251 459
-18%
|
221 576
-12%
|
174 420
-21%
|
166 871
-4%
|
105 989
-36%
|
86 736
-18%
|
110 547
+27%
|
148 234
+34%
|
243 258
+64%
|
282 794
+16%
|
281 918
0%
|
287 494
+2%
|
308 700
+7%
|
331 412
+7%
|
353 399
+7%
|
361 734
+2%
|
355 533
-2%
|
356 717
+0%
|
375 366
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
8 021
|
11 216
|
15 317
|
25 254
|
10 512
|
19 153
|
12 645
|
523
|
(16 785)
|
(5 798)
|
9 082
|
16 483
|
4 589
|
14 576
|
5 197
|
974
|
6 390
|
1 123
|
3 066
|
6 316
|
7 221
|
5 971
|
7 267
|
8 267
|
8 413
|
9 284
|
8 251
|
4 249
|
5 526
|
20 931
|
20 679
|
21 633
|
24 727
|
51 949
|
74 453
|
66 134
|
17 933
|
69 836
|
42 643
|
53 755
|
11 158
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33 912)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2 306
|
(9 819)
|
(8 008)
|
(7 059)
|
9 238
|
(871)
|
(2 266)
|
(1 774)
|
9 013
|
8 616
|
7 609
|
8 754
|
11 196
|
355
|
575
|
6 892
|
16 015
|
27 613
|
34 591
|
22 721
|
12 719
|
10 980
|
5 474
|
14 331
|
12 660
|
7 736
|
11 353
|
10 392
|
14 207
|
(7 348)
|
(9 124)
|
6 904
|
(3 939)
|
(35 088)
|
(79 375)
|
(94 018)
|
(18 892)
|
(59 293)
|
(9 967)
|
(14 019)
|
4 243
|
|
Pre-Tax Income |
347 604
N/A
|
366 540
+5%
|
384 647
+5%
|
376 755
-2%
|
383 239
+2%
|
365 329
-5%
|
351 589
-4%
|
345 386
-2%
|
347 438
+1%
|
331 918
-4%
|
309 675
-7%
|
280 977
-9%
|
244 651
-13%
|
276 900
+13%
|
295 464
+7%
|
338 002
+14%
|
353 884
+5%
|
361 633
+2%
|
372 198
+3%
|
351 447
-6%
|
362 892
+3%
|
323 246
-11%
|
264 200
-18%
|
244 174
-8%
|
195 493
-20%
|
183 891
-6%
|
125 593
-32%
|
101 377
-19%
|
130 280
+29%
|
161 817
+24%
|
254 813
+57%
|
311 331
+22%
|
302 706
-3%
|
304 355
+1%
|
303 778
0%
|
303 528
0%
|
352 440
+16%
|
372 277
+6%
|
388 209
+4%
|
396 453
+2%
|
390 767
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108 088)
|
(118 173)
|
(122 498)
|
(115 509)
|
(118 000)
|
(115 816)
|
(113 604)
|
(115 039)
|
(116 105)
|
(106 221)
|
(98 778)
|
(95 590)
|
(82 681)
|
(86 445)
|
(89 272)
|
(91 999)
|
(98 024)
|
(103 657)
|
(104 808)
|
(100 722)
|
(96 150)
|
(81 430)
|
(66 448)
|
(65 536)
|
(56 146)
|
(55 349)
|
(39 320)
|
(26 766)
|
(34 337)
|
(41 394)
|
(64 766)
|
(86 119)
|
(71 866)
|
(72 288)
|
(73 268)
|
(70 094)
|
(92 356)
|
(100 256)
|
(108 793)
|
(108 345)
|
(106 346)
|
|
Income from Continuing Operations |
239 516
|
248 367
|
262 149
|
261 246
|
265 239
|
249 513
|
237 985
|
230 347
|
231 333
|
225 697
|
210 897
|
185 387
|
161 970
|
190 455
|
206 192
|
246 003
|
255 860
|
257 976
|
267 390
|
250 725
|
266 742
|
241 816
|
197 752
|
178 638
|
139 347
|
128 542
|
86 273
|
74 611
|
95 943
|
120 423
|
190 047
|
225 212
|
230 840
|
232 067
|
230 510
|
233 434
|
260 084
|
272 021
|
279 416
|
288 108
|
284 421
|
|
Income to Minority Interest |
(9 033)
|
(11 187)
|
(10 617)
|
(10 287)
|
(10 442)
|
(8 396)
|
(9 521)
|
(10 952)
|
(11 124)
|
(11 427)
|
(11 374)
|
(10 663)
|
(11 320)
|
(12 707)
|
(12 712)
|
(13 853)
|
(13 937)
|
(14 029)
|
(14 953)
|
(15 081)
|
(13 987)
|
(14 866)
|
(13 953)
|
(14 575)
|
(14 383)
|
(12 980)
|
(14 065)
|
(12 267)
|
(12 625)
|
(14 557)
|
(14 197)
|
(16 703)
|
(16 122)
|
(15 828)
|
(16 395)
|
(14 518)
|
(16 123)
|
(17 625)
|
(18 642)
|
(19 318)
|
(19 908)
|
|
Net Income (Common) |
230 483
N/A
|
237 180
+3%
|
251 532
+6%
|
250 959
0%
|
254 797
+2%
|
241 117
-5%
|
228 464
-5%
|
219 395
-4%
|
220 209
+0%
|
214 270
-3%
|
199 523
-7%
|
174 724
-12%
|
150 650
-14%
|
177 748
+18%
|
193 480
+9%
|
232 150
+20%
|
241 923
+4%
|
243 947
+1%
|
252 437
+3%
|
235 644
-7%
|
252 755
+7%
|
226 950
-10%
|
183 799
-19%
|
164 063
-11%
|
124 964
-24%
|
115 562
-8%
|
72 208
-38%
|
62 344
-14%
|
83 318
+34%
|
105 866
+27%
|
175 850
+66%
|
208 509
+19%
|
214 718
+3%
|
216 239
+1%
|
214 115
-1%
|
218 916
+2%
|
243 961
+11%
|
254 396
+4%
|
260 774
+3%
|
268 790
+3%
|
264 513
-2%
|