Sumitomo Corp
TSE:8053
Income Statement
Earnings Waterfall
Sumitomo Corp
Revenue
|
6.8T
JPY
|
Cost of Revenue
|
-5.5T
JPY
|
Gross Profit
|
1.3T
JPY
|
Operating Expenses
|
-911.6B
JPY
|
Operating Income
|
368.7B
JPY
|
Other Expenses
|
136.1B
JPY
|
Net Income
|
504.8B
JPY
|
Income Statement
Sumitomo 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 |
3 243 203
N/A
|
3 317 406
+2%
|
3 398 346
+2%
|
3 492 524
+3%
|
3 619 111
+4%
|
3 762 236
+4%
|
3 825 261
+2%
|
3 832 939
+0%
|
3 770 592
-2%
|
4 010 808
+6%
|
3 990 127
-1%
|
4 034 987
+1%
|
4 153 476
+3%
|
3 996 974
-4%
|
4 200 097
+5%
|
4 431 592
+6%
|
4 620 616
+4%
|
4 827 323
+4%
|
4 933 962
+2%
|
5 013 734
+2%
|
5 181 779
+3%
|
5 339 238
+3%
|
5 421 566
+2%
|
5 495 923
+1%
|
5 440 984
-1%
|
5 299 814
-3%
|
5 022 408
-5%
|
4 810 924
-4%
|
4 657 633
-3%
|
4 645 059
0%
|
4 875 311
+5%
|
5 040 426
+3%
|
5 297 630
+5%
|
5 495 015
+4%
|
5 844 236
+6%
|
6 306 287
+8%
|
6 619 955
+5%
|
6 817 872
+3%
|
6 874 064
+1%
|
6 807 355
-1%
|
6 812 068
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 354 112)
|
(2 422 990)
|
(2 495 954)
|
(2 581 641)
|
(2 690 170)
|
(2 809 295)
|
(2 857 933)
|
(2 867 704)
|
(2 827 310)
|
(3 116 751)
|
(3 138 180)
|
(3 204 401)
|
(3 323 908)
|
(3 154 276)
|
(3 322 913)
|
(3 520 771)
|
(3 678 458)
|
(3 870 850)
|
(3 979 344)
|
(4 073 309)
|
(4 250 261)
|
(4 416 045)
|
(4 500 227)
|
(4 577 045)
|
(4 545 291)
|
(4 426 151)
|
(4 203 544)
|
(4 025 418)
|
(3 898 926)
|
(3 915 598)
|
(4 083 861)
|
(4 181 697)
|
(4 368 228)
|
(4 485 412)
|
(4 774 405)
|
(5 158 559)
|
(5 424 461)
|
(5 583 120)
|
(5 628 142)
|
(5 559 052)
|
(5 531 738)
|
|
Gross Profit |
889 091
N/A
|
894 416
+1%
|
902 392
+1%
|
910 883
+1%
|
928 941
+2%
|
952 941
+3%
|
967 328
+2%
|
965 235
0%
|
943 282
-2%
|
894 057
-5%
|
851 947
-5%
|
830 586
-3%
|
829 568
0%
|
842 698
+2%
|
877 184
+4%
|
910 821
+4%
|
942 158
+3%
|
956 473
+2%
|
954 618
0%
|
940 425
-1%
|
931 518
-1%
|
923 193
-1%
|
921 339
0%
|
918 878
0%
|
895 693
-3%
|
873 663
-2%
|
818 864
-6%
|
785 506
-4%
|
758 707
-3%
|
729 461
-4%
|
791 450
+8%
|
858 729
+9%
|
929 402
+8%
|
1 009 603
+9%
|
1 069 831
+6%
|
1 147 728
+7%
|
1 195 494
+4%
|
1 234 752
+3%
|
1 245 922
+1%
|
1 248 303
+0%
|
1 280 330
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(704 871)
|
(696 736)
|
(710 043)
|
(716 885)
|
(744 000)
|
(759 380)
|
(765 829)
|
(770 298)
|
(757 181)
|
(736 494)
|
(752 242)
|
(734 324)
|
(719 518)
|
(711 613)
|
(704 046)
|
(721 290)
|
(738 673)
|
(721 620)
|
(706 017)
|
(680 153)
|
(657 112)
|
(640 603)
|
(641 340)
|
(650 239)
|
(653 382)
|
(653 926)
|
(664 989)
|
(670 872)
|
(670 987)
|
(690 894)
|
(711 287)
|
(709 617)
|
(725 786)
|
(652 367)
|
(682 254)
|
(705 934)
|
(729 225)
|
(810 700)
|
(845 166)
|
(874 548)
|
(911 649)
|
|
Selling, General & Administrative |
(705 483)
|
(681 286)
|
(714 304)
|
(717 445)
|
(733 799)
|
(725 883)
|
(766 687)
|
(775 742)
|
(775 884)
|
(729 618)
|
(742 216)
|
(720 195)
|
(703 127)
|
(671 181)
|
(698 589)
|
(716 893)
|
(733 734)
|
(711 886)
|
(712 619)
|
(688 060)
|
(662 228)
|
(625 520)
|
(649 960)
|
(655 315)
|
(662 647)
|
(650 105)
|
(678 040)
|
(675 276)
|
(671 687)
|
(647 776)
|
(685 172)
|
(690 375)
|
(706 715)
|
(690 960)
|
(736 105)
|
(764 446)
|
(785 697)
|
(789 760)
|
(842 470)
|
(868 555)
|
(900 869)
|
|
Depreciation & Amortization |
0
|
(18 958)
|
0
|
0
|
0
|
(20 542)
|
0
|
0
|
0
|
(22 710)
|
0
|
0
|
0
|
(20 300)
|
0
|
0
|
0
|
(19 153)
|
0
|
0
|
0
|
(17 585)
|
0
|
0
|
0
|
(20 257)
|
0
|
0
|
0
|
(19 356)
|
0
|
0
|
0
|
(17 288)
|
0
|
0
|
0
|
(17 699)
|
0
|
0
|
0
|
|
Other Operating Expenses |
612
|
3 508
|
4 261
|
560
|
(10 201)
|
(12 955)
|
858
|
5 444
|
18 703
|
15 834
|
(10 026)
|
(14 129)
|
(16 391)
|
(20 132)
|
(5 457)
|
(4 397)
|
(4 939)
|
9 419
|
6 602
|
7 907
|
5 116
|
2 502
|
8 620
|
5 076
|
9 265
|
16 436
|
13 051
|
4 404
|
700
|
(23 762)
|
(26 115)
|
(19 242)
|
(19 071)
|
55 881
|
53 851
|
58 512
|
56 472
|
(3 241)
|
(2 696)
|
(5 993)
|
(10 780)
|
|
Operating Income |
184 220
N/A
|
197 680
+7%
|
192 349
-3%
|
193 998
+1%
|
184 941
-5%
|
193 561
+5%
|
201 499
+4%
|
194 937
-3%
|
186 101
-5%
|
157 563
-15%
|
99 705
-37%
|
96 262
-3%
|
110 050
+14%
|
131 085
+19%
|
173 138
+32%
|
189 531
+9%
|
203 485
+7%
|
234 853
+15%
|
248 601
+6%
|
260 272
+5%
|
274 406
+5%
|
282 590
+3%
|
279 999
-1%
|
268 639
-4%
|
242 311
-10%
|
219 737
-9%
|
153 875
-30%
|
114 634
-26%
|
87 720
-23%
|
38 567
-56%
|
80 163
+108%
|
149 112
+86%
|
203 616
+37%
|
357 236
+75%
|
387 577
+8%
|
441 794
+14%
|
466 269
+6%
|
424 052
-9%
|
400 756
-5%
|
373 755
-7%
|
368 681
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
121 032
|
132 496
|
124 818
|
140 194
|
131 021
|
65 813
|
82 318
|
65 317
|
(34 771)
|
26 394
|
8 294
|
5 291
|
82 984
|
103 973
|
123 105
|
145 653
|
209 349
|
182 386
|
183 022
|
183 354
|
133 200
|
129 861
|
122 331
|
110 467
|
128 899
|
101 032
|
19 363
|
(21 249)
|
(70 773)
|
(35 333)
|
75 822
|
157 812
|
230 684
|
251 119
|
282 306
|
287 618
|
290 973
|
289 853
|
266 274
|
263 608
|
266 360
|
|
Non-Reccuring Items |
702
|
(25 930)
|
(20 465)
|
(212 015)
|
(240 528)
|
(277 935)
|
(262 593)
|
(71 500)
|
(52 279)
|
(43 841)
|
(39 509)
|
(41 892)
|
(40 353)
|
(21 957)
|
(17 253)
|
(15 600)
|
(14 033)
|
(4 944)
|
(7 482)
|
(6 447)
|
(4 732)
|
(8 434)
|
(466)
|
(1 459)
|
(7 323)
|
(68 847)
|
(64 648)
|
(82 345)
|
(122 560)
|
(97 449)
|
(82 313)
|
(63 110)
|
(21 844)
|
(18 336)
|
(15 458)
|
6 753
|
8 666
|
9 013
|
12 863
|
(11 670)
|
(10 693)
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
305 954
N/A
|
304 246
-1%
|
296 702
-2%
|
122 177
-59%
|
75 434
-38%
|
(18 561)
N/A
|
21 224
N/A
|
188 754
+789%
|
99 051
-48%
|
140 116
+41%
|
68 490
-51%
|
59 661
-13%
|
152 681
+156%
|
213 101
+40%
|
278 990
+31%
|
319 584
+15%
|
398 801
+25%
|
412 295
+3%
|
424 141
+3%
|
437 179
+3%
|
402 874
-8%
|
404 017
+0%
|
401 864
-1%
|
377 647
-6%
|
363 887
-4%
|
251 922
-31%
|
108 590
-57%
|
11 040
-90%
|
(105 613)
N/A
|
(94 215)
+11%
|
73 672
N/A
|
243 814
+231%
|
412 456
+69%
|
590 019
+43%
|
654 425
+11%
|
736 165
+12%
|
765 908
+4%
|
722 918
-6%
|
679 893
-6%
|
625 693
-8%
|
624 348
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(71 280)
|
(70 388)
|
(72 079)
|
(43 521)
|
(33 942)
|
(52 256)
|
(60 210)
|
(88 314)
|
(92 004)
|
(51 549)
|
(39 321)
|
(35 357)
|
(14 242)
|
(25 896)
|
(37 214)
|
(40 498)
|
(61 195)
|
(78 385)
|
(76 024)
|
(81 594)
|
(88 959)
|
(66 230)
|
(75 469)
|
(64 757)
|
(54 359)
|
(62 405)
|
(39 298)
|
(34 655)
|
(30 186)
|
(40 269)
|
(58 555)
|
(74 527)
|
(95 213)
|
(105 452)
|
(121 021)
|
(138 286)
|
(144 666)
|
(123 830)
|
(105 215)
|
(90 185)
|
(82 959)
|
|
Income from Continuing Operations |
234 674
|
233 858
|
224 623
|
78 656
|
41 492
|
(70 817)
|
(38 986)
|
100 440
|
7 047
|
88 567
|
29 169
|
24 304
|
138 439
|
187 205
|
241 776
|
279 086
|
337 606
|
333 910
|
348 117
|
355 585
|
313 915
|
337 787
|
326 395
|
312 890
|
309 528
|
189 517
|
69 292
|
(23 615)
|
(135 799)
|
(134 484)
|
15 117
|
169 287
|
317 243
|
484 567
|
533 404
|
597 879
|
621 242
|
599 088
|
574 678
|
535 508
|
541 389
|
|
Income to Minority Interest |
(10 338)
|
(10 794)
|
(10 088)
|
(10 606)
|
(9 170)
|
(2 353)
|
(4 516)
|
(5 869)
|
(8 628)
|
(14 021)
|
(13 970)
|
(13 318)
|
(13 697)
|
(16 316)
|
(15 323)
|
(18 682)
|
(25 361)
|
(25 389)
|
(26 465)
|
(23 042)
|
(16 483)
|
(17 264)
|
(17 487)
|
(19 260)
|
(19 452)
|
(18 158)
|
(18 764)
|
(17 653)
|
(17 909)
|
(18 583)
|
(19 791)
|
(21 115)
|
(21 461)
|
(20 873)
|
(21 784)
|
(25 008)
|
(28 420)
|
(33 910)
|
(35 308)
|
(35 658)
|
(36 364)
|
|
Net Income (Common) |
224 336
N/A
|
223 064
-1%
|
214 535
-4%
|
68 050
-68%
|
32 322
-53%
|
(73 170)
N/A
|
(43 502)
+41%
|
94 571
N/A
|
(1 581)
N/A
|
74 546
N/A
|
15 199
-80%
|
10 986
-28%
|
124 742
+1 035%
|
170 889
+37%
|
226 453
+33%
|
260 404
+15%
|
312 245
+20%
|
308 521
-1%
|
321 652
+4%
|
332 543
+3%
|
297 432
-11%
|
320 523
+8%
|
308 908
-4%
|
293 630
-5%
|
290 076
-1%
|
171 322
-41%
|
50 528
-71%
|
(41 268)
N/A
|
(153 708)
-272%
|
(153 009)
+0%
|
(4 674)
+97%
|
148 111
N/A
|
295 678
+100%
|
463 481
+57%
|
511 381
+10%
|
572 606
+12%
|
592 549
+3%
|
564 921
-5%
|
539 117
-5%
|
499 601
-7%
|
504 763
+1%
|
|
EPS (Diluted) |
179.75
N/A
|
178.46
-1%
|
171.76
-4%
|
54.52
-68%
|
25.87
-53%
|
-58.64
N/A
|
-34.82
+41%
|
75.71
N/A
|
-1.26
N/A
|
59.69
N/A
|
12.16
-80%
|
8.79
-28%
|
99.86
+1 036%
|
136.81
+37%
|
181.3
+33%
|
208.48
+15%
|
249.79
+20%
|
246.91
-1%
|
257.32
+4%
|
266.03
+3%
|
237.95
-11%
|
256.41
+8%
|
247.11
-4%
|
234.84
-5%
|
231.98
-1%
|
137
-41%
|
40.42
-70%
|
-33.01
N/A
|
-122.98
-273%
|
-122.42
+0%
|
-3.73
+97%
|
118.37
N/A
|
236.28
+100%
|
370.35
+57%
|
408.62
+10%
|
457.53
+12%
|
473.39
+3%
|
451.94
-5%
|
440.51
-3%
|
408.5
-7%
|
412.66
+1%
|