Mitsubishi Corp
TSE:8058
Income Statement
Earnings Waterfall
Mitsubishi Corp
Revenue
|
20T
JPY
|
Cost of Revenue
|
-17.6T
JPY
|
Gross Profit
|
2.4T
JPY
|
Operating Expenses
|
-1.7T
JPY
|
Operating Income
|
752.4B
JPY
|
Other Expenses
|
169.2B
JPY
|
Net Income
|
921.5B
JPY
|
Income Statement
Mitsubishi 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 |
7 379 272
N/A
|
7 635 168
+3%
|
7 641 839
+0%
|
7 739 122
+1%
|
7 753 882
+0%
|
7 669 489
-1%
|
7 595 065
-1%
|
7 470 731
-2%
|
7 241 445
-3%
|
6 925 582
-4%
|
6 633 320
-4%
|
6 252 924
-6%
|
6 198 525
-1%
|
6 425 761
+4%
|
6 694 686
+4%
|
7 150 227
+7%
|
7 420 710
+4%
|
7 567 394
+2%
|
9 646 151
+27%
|
11 853 556
+23%
|
14 071 701
+19%
|
16 103 763
+14%
|
16 169 614
+0%
|
15 884 407
-2%
|
15 344 984
-3%
|
14 779 734
-4%
|
13 505 857
-9%
|
12 784 189
-5%
|
12 460 770
-3%
|
12 884 521
+3%
|
14 010 816
+9%
|
14 882 909
+6%
|
16 145 123
+8%
|
17 264 828
+7%
|
18 914 537
+10%
|
20 259 971
+7%
|
21 178 234
+5%
|
21 571 973
+2%
|
20 864 199
-3%
|
20 411 106
-2%
|
19 993 011
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 187 687)
|
(6 449 163)
|
(6 456 824)
|
(6 538 218)
|
(6 567 127)
|
(6 459 595)
|
(6 381 542)
|
(6 269 414)
|
(6 066 820)
|
(5 826 705)
|
(5 551 042)
|
(5 165 126)
|
(4 981 642)
|
(5 097 123)
|
(5 187 124)
|
(5 467 369)
|
(5 660 561)
|
(5 680 754)
|
(7 698 744)
|
(9 878 266)
|
(12 068 912)
|
(14 115 952)
|
(14 200 860)
|
(13 988 064)
|
(13 516 675)
|
(12 990 603)
|
(11 820 851)
|
(11 136 890)
|
(10 857 178)
|
(11 279 415)
|
(12 363 892)
|
(13 161 239)
|
(14 239 531)
|
(15 114 064)
|
(16 410 607)
|
(17 688 307)
|
(18 579 208)
|
(19 012 011)
|
(18 454 610)
|
(17 996 543)
|
(17 569 596)
|
|
Gross Profit |
1 191 585
N/A
|
1 186 005
0%
|
1 185 015
0%
|
1 200 904
+1%
|
1 186 755
-1%
|
1 209 894
+2%
|
1 213 523
+0%
|
1 201 317
-1%
|
1 174 625
-2%
|
1 098 877
-6%
|
1 082 278
-2%
|
1 087 798
+1%
|
1 216 883
+12%
|
1 328 638
+9%
|
1 507 562
+13%
|
1 682 858
+12%
|
1 760 149
+5%
|
1 886 640
+7%
|
1 947 407
+3%
|
1 975 290
+1%
|
2 002 789
+1%
|
1 987 811
-1%
|
1 968 754
-1%
|
1 896 343
-4%
|
1 828 309
-4%
|
1 789 131
-2%
|
1 685 006
-6%
|
1 647 299
-2%
|
1 603 592
-3%
|
1 605 106
+0%
|
1 646 924
+3%
|
1 721 670
+5%
|
1 905 592
+11%
|
2 150 764
+13%
|
2 503 930
+16%
|
2 571 664
+3%
|
2 599 026
+1%
|
2 559 962
-2%
|
2 409 589
-6%
|
2 414 563
+0%
|
2 423 415
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(989 695)
|
(1 019 692)
|
(1 024 233)
|
(1 021 678)
|
(1 024 148)
|
(949 915)
|
(973 175)
|
(978 931)
|
(964 365)
|
(955 857)
|
(1 006 978)
|
(980 367)
|
(938 856)
|
(922 026)
|
(1 039 321)
|
(1 161 552)
|
(1 304 400)
|
(1 324 847)
|
(1 351 069)
|
(1 362 497)
|
(1 373 888)
|
(1 365 210)
|
(1 440 236)
|
(1 440 699)
|
(1 437 943)
|
(1 422 649)
|
(1 439 453)
|
(1 425 405)
|
(1 391 235)
|
(1 370 274)
|
(1 354 524)
|
(1 352 673)
|
(1 376 119)
|
(1 355 510)
|
(1 449 047)
|
(1 500 113)
|
(1 562 397)
|
(1 616 936)
|
(1 667 154)
|
(1 687 983)
|
(1 671 021)
|
|
Selling, General & Administrative |
(929 428)
|
(952 898)
|
(963 937)
|
(978 101)
|
(990 188)
|
(998 751)
|
(1 018 774)
|
(1 026 047)
|
(1 018 382)
|
(1 015 968)
|
(982 905)
|
(963 388)
|
(948 604)
|
(932 607)
|
(1 046 657)
|
(1 153 557)
|
(1 271 164)
|
(1 387 266)
|
(1 391 623)
|
(1 402 769)
|
(1 411 006)
|
(1 403 322)
|
(1 415 440)
|
(1 422 490)
|
(1 427 454)
|
(1 431 232)
|
(1 421 432)
|
(1 408 192)
|
(1 389 429)
|
(1 397 707)
|
(1 391 941)
|
(1 396 630)
|
(1 411 771)
|
(1 432 039)
|
(1 467 792)
|
(1 508 037)
|
(1 559 313)
|
(1 607 518)
|
(1 625 046)
|
(1 656 491)
|
(1 659 971)
|
|
Other Operating Expenses |
(60 267)
|
(66 794)
|
(60 296)
|
(43 577)
|
(33 960)
|
48 836
|
45 599
|
47 116
|
54 017
|
60 111
|
(24 073)
|
(16 979)
|
9 748
|
10 581
|
7 336
|
(7 995)
|
(33 236)
|
62 419
|
40 554
|
40 272
|
37 118
|
38 112
|
(24 796)
|
(18 209)
|
(10 489)
|
8 583
|
(18 021)
|
(17 213)
|
(1 806)
|
27 433
|
37 417
|
43 957
|
35 652
|
76 529
|
18 745
|
7 924
|
(3 084)
|
(9 418)
|
(42 108)
|
(31 492)
|
(11 050)
|
|
Operating Income |
201 890
N/A
|
166 313
-18%
|
160 782
-3%
|
179 226
+11%
|
162 607
-9%
|
259 979
+60%
|
240 348
-8%
|
222 386
-7%
|
210 260
-5%
|
143 020
-32%
|
75 300
-47%
|
107 431
+43%
|
278 027
+159%
|
406 612
+46%
|
468 241
+15%
|
521 306
+11%
|
455 749
-13%
|
561 793
+23%
|
596 338
+6%
|
612 793
+3%
|
628 901
+3%
|
622 601
-1%
|
528 518
-15%
|
455 644
-14%
|
390 366
-14%
|
366 482
-6%
|
245 553
-33%
|
221 894
-10%
|
212 357
-4%
|
234 832
+11%
|
292 400
+25%
|
368 997
+26%
|
529 473
+43%
|
795 254
+50%
|
1 054 883
+33%
|
1 071 551
+2%
|
1 036 629
-3%
|
943 026
-9%
|
742 435
-21%
|
726 580
-2%
|
752 394
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
503 879
|
380 194
|
346 419
|
396 860
|
377 327
|
408 014
|
380 211
|
287 330
|
284 442
|
(154 691)
|
(46 241)
|
(43 095)
|
(37 873)
|
283 590
|
283 665
|
321 591
|
350 760
|
290 173
|
326 176
|
288 923
|
209 167
|
228 935
|
274 996
|
300 149
|
370 239
|
315 306
|
269 530
|
242 300
|
204 050
|
221 212
|
357 487
|
443 435
|
537 376
|
555 667
|
785 688
|
786 673
|
753 511
|
811 459
|
656 683
|
633 155
|
642 257
|
|
Non-Reccuring Items |
(4 945)
|
(14 553)
|
(12 443)
|
(7 979)
|
(57 864)
|
(93 271)
|
(91 887)
|
(91 958)
|
(38 928)
|
(81 152)
|
(82 304)
|
(89 119)
|
(103 999)
|
(88 762)
|
(124 227)
|
(122 881)
|
(114 132)
|
(39 244)
|
(6 177)
|
(13 451)
|
(7 803)
|
277
|
288
|
1 906
|
2 000
|
(32 924)
|
(32 862)
|
(28 293)
|
(26 739)
|
(202 517)
|
(204 560)
|
(203 017)
|
(200 080)
|
(57 805)
|
(55 937)
|
(58 054)
|
(59 311)
|
(73 854)
|
(13 080)
|
(11 337)
|
(53 076)
|
|
Total Other Income |
(26 224)
|
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 |
674 600
N/A
|
531 954
-21%
|
494 758
-7%
|
568 107
+15%
|
482 070
-15%
|
574 722
+19%
|
528 672
-8%
|
417 758
-21%
|
455 774
+9%
|
(92 823)
N/A
|
(53 245)
+43%
|
(24 783)
+53%
|
136 155
N/A
|
601 440
+342%
|
627 679
+4%
|
720 016
+15%
|
692 377
-4%
|
812 722
+17%
|
916 337
+13%
|
888 265
-3%
|
830 265
-7%
|
851 813
+3%
|
803 802
-6%
|
757 699
-6%
|
762 605
+1%
|
648 864
-15%
|
482 221
-26%
|
435 901
-10%
|
389 668
-11%
|
253 527
-35%
|
445 327
+76%
|
609 415
+37%
|
866 769
+42%
|
1 293 116
+49%
|
1 784 634
+38%
|
1 800 170
+1%
|
1 730 829
-4%
|
1 680 631
-3%
|
1 386 038
-18%
|
1 348 398
-3%
|
1 341 575
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(141 390)
|
(145 595)
|
(130 309)
|
(141 595)
|
(129 923)
|
(168 331)
|
(153 276)
|
(108 837)
|
(104 587)
|
(39 841)
|
(50 673)
|
(79 852)
|
(126 768)
|
(121 366)
|
(131 530)
|
(159 164)
|
(155 691)
|
(202 306)
|
(217 311)
|
(221 711)
|
(196 724)
|
(206 029)
|
(203 680)
|
(181 051)
|
(181 462)
|
(56 713)
|
(24 001)
|
(11 281)
|
(16 089)
|
(121 286)
|
(154 460)
|
(186 279)
|
(228 067)
|
(288 657)
|
(420 693)
|
(427 023)
|
(411 383)
|
(409 132)
|
(325 425)
|
(318 931)
|
(313 637)
|
|
Income from Continuing Operations |
533 210
|
386 359
|
364 449
|
426 512
|
352 147
|
406 391
|
375 396
|
308 921
|
351 187
|
(132 664)
|
(103 918)
|
(104 635)
|
9 387
|
480 074
|
496 149
|
560 852
|
536 686
|
610 416
|
699 026
|
666 554
|
633 541
|
645 784
|
600 122
|
576 648
|
581 143
|
592 151
|
458 220
|
424 620
|
373 579
|
132 241
|
290 867
|
423 136
|
638 702
|
1 004 459
|
1 363 941
|
1 373 147
|
1 319 446
|
1 271 499
|
1 060 613
|
1 029 467
|
1 027 938
|
|
Income to Minority Interest |
(25 016)
|
(25 000)
|
(25 450)
|
(31 974)
|
(9 936)
|
(5 817)
|
(9 925)
|
(8 478)
|
(25 949)
|
(16 731)
|
(19 587)
|
(19 859)
|
(27 229)
|
(39 781)
|
(38 888)
|
(46 385)
|
(51 757)
|
(50 243)
|
(52 312)
|
(51 070)
|
(47 362)
|
(55 047)
|
(52 499)
|
(52 861)
|
(59 275)
|
(56 798)
|
(47 445)
|
(44 939)
|
(42 388)
|
40 309
|
32 594
|
23 287
|
9 470
|
(66 930)
|
(80 033)
|
(76 172)
|
(70 926)
|
(90 805)
|
(96 149)
|
(102 703)
|
(106 389)
|
|
Net Income (Common) |
374 320
N/A
|
361 359
-3%
|
338 999
-6%
|
394 538
+16%
|
342 211
-13%
|
400 574
+17%
|
365 471
-9%
|
300 443
-18%
|
325 238
+8%
|
(149 395)
N/A
|
(123 505)
+17%
|
(124 494)
-1%
|
(17 842)
+86%
|
440 293
N/A
|
457 261
+4%
|
514 467
+13%
|
484 929
-6%
|
560 173
+16%
|
646 714
+15%
|
615 484
-5%
|
586 179
-5%
|
590 737
+1%
|
547 623
-7%
|
523 787
-4%
|
521 868
0%
|
535 353
+3%
|
410 775
-23%
|
379 681
-8%
|
331 191
-13%
|
172 550
-48%
|
323 461
+87%
|
446 423
+38%
|
648 172
+45%
|
937 529
+45%
|
1 283 908
+37%
|
1 296 975
+1%
|
1 248 520
-4%
|
1 180 694
-5%
|
964 464
-18%
|
926 764
-4%
|
921 549
-1%
|
|
EPS (Diluted) |
226.58
N/A
|
218.74
-3%
|
205.82
-6%
|
243.09
+18%
|
210.85
-13%
|
245.83
+17%
|
225.32
-8%
|
188.36
-16%
|
204.8
+9%
|
-93.68
N/A
|
-77.77
+17%
|
-78.34
-1%
|
-11.22
+86%
|
277.16
N/A
|
287.76
+4%
|
323.56
+12%
|
304.98
-6%
|
352.44
+16%
|
406.73
+15%
|
387.09
-5%
|
368.66
-5%
|
371.55
+1%
|
345.38
-7%
|
338.22
-2%
|
342.97
+1%
|
347.71
+1%
|
277.22
-20%
|
256.71
-7%
|
223.87
-13%
|
38.86
-83%
|
218.51
+462%
|
301.45
+38%
|
437.5
+45%
|
210.88
-52%
|
867.36
+311%
|
883.81
+2%
|
854.2
-3%
|
268.56
-69%
|
225.19
-16%
|
219.24
-3%
|
220.45
+1%
|