Aozora Bank Ltd
TSE:8304
Income Statement
Income Statement
Aozora Bank 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 | ||||||||||||||||||||||||||||||||||||||||||
Net Interest Income |
44 643
|
43 680
|
44 570
|
46 274
|
48 644
|
49 981
|
51 011
|
51 104
|
50 719
|
49 805
|
46 979
|
46 827
|
45 137
|
45 647
|
48 422
|
48 187
|
49 318
|
49 055
|
50 132
|
51 180
|
51 197
|
50 285
|
48 889
|
47 907
|
47 479
|
48 790
|
48 562
|
49 597
|
49 961
|
50 090
|
49 570
|
49 275
|
50 586
|
51 612
|
53 971
|
54 154
|
53 268
|
51 080
|
48 850
|
49 031
|
44 644
|
|
Interest Income |
60 806
|
59 028
|
59 137
|
60 299
|
62 313
|
63 398
|
64 578
|
64 955
|
65 059
|
65 223
|
63 461
|
64 594
|
64 839
|
67 154
|
71 802
|
74 032
|
77 262
|
79 177
|
83 888
|
88 717
|
93 508
|
97 426
|
98 930
|
99 016
|
97 403
|
95 409
|
88 073
|
80 965
|
73 687
|
67 807
|
65 147
|
64 133
|
65 013
|
66 141
|
71 826
|
81 772
|
96 422
|
113 570
|
132 887
|
151 038
|
160 955
|
|
Interest Expense |
16 163
|
15 348
|
14 567
|
14 025
|
13 669
|
13 417
|
13 567
|
13 851
|
14 340
|
15 418
|
16 482
|
17 767
|
19 702
|
21 507
|
23 380
|
25 845
|
27 944
|
30 122
|
33 756
|
37 537
|
42 311
|
47 141
|
50 041
|
51 109
|
49 924
|
46 619
|
39 511
|
31 368
|
23 726
|
17 717
|
15 577
|
14 858
|
14 427
|
14 529
|
17 855
|
27 618
|
43 154
|
62 490
|
84 037
|
102 007
|
116 311
|
|
Non Interest Income |
65 675
|
65 206
|
58 420
|
54 861
|
55 639
|
61 589
|
53 194
|
52 342
|
50 484
|
54 117
|
58 802
|
60 113
|
61 625
|
55 659
|
54 866
|
54 071
|
59 948
|
60 693
|
63 291
|
64 467
|
62 918
|
61 639
|
60 624
|
65 922
|
69 904
|
88 496
|
94 550
|
88 929
|
90 154
|
87 708
|
80 838
|
81 944
|
74 568
|
68 440
|
74 966
|
79 177
|
61 695
|
68 523
|
66 817
|
71 667
|
88 526
|
|
Revenue |
110 318
N/A
|
108 886
-1%
|
102 990
-5%
|
101 135
-2%
|
104 283
+3%
|
111 570
+7%
|
104 205
-7%
|
103 446
-1%
|
101 203
-2%
|
103 922
+3%
|
105 781
+2%
|
106 940
+1%
|
106 762
0%
|
101 306
-5%
|
103 288
+2%
|
102 258
-1%
|
109 266
+7%
|
109 748
+0%
|
113 423
+3%
|
115 647
+2%
|
114 115
-1%
|
111 924
-2%
|
109 513
-2%
|
113 829
+4%
|
117 383
+3%
|
137 286
+17%
|
143 112
+4%
|
138 526
-3%
|
140 115
+1%
|
137 798
-2%
|
130 408
-5%
|
131 219
+1%
|
125 154
-5%
|
120 052
-4%
|
128 937
+7%
|
133 331
+3%
|
114 963
-14%
|
119 603
+4%
|
115 667
-3%
|
120 698
+4%
|
133 170
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Loan Loss Provision |
(3 495)
|
(1 899)
|
7 048
|
10 237
|
11 753
|
1 437
|
6 492
|
4 281
|
2 024
|
4 497
|
1 455
|
3 761
|
4 511
|
11 711
|
14 534
|
13 220
|
11 698
|
8 686
|
5 025
|
6 212
|
5 563
|
(827)
|
5 106
|
(244)
|
929
|
(11 317)
|
(3 643)
|
1 032
|
679
|
(701)
|
2 915
|
(261)
|
(81)
|
(3 913)
|
(1 481)
|
(958)
|
(84)
|
(87)
|
(2 415)
|
(10 304)
|
(2 295)
|
|
Non Interest Expense |
(55 244)
|
(54 842)
|
(57 185)
|
(54 330)
|
(56 483)
|
(59 095)
|
(56 758)
|
(56 423)
|
(54 908)
|
(52 703)
|
(55 578)
|
(56 828)
|
(56 260)
|
(61 255)
|
(60 354)
|
(61 191)
|
(65 475)
|
(60 472)
|
(61 454)
|
(64 612)
|
(65 903)
|
(63 303)
|
(66 606)
|
(66 318)
|
(70 271)
|
(82 644)
|
(104 198)
|
(106 402)
|
(110 832)
|
(98 120)
|
(87 456)
|
(84 616)
|
(76 422)
|
(70 164)
|
(85 826)
|
(92 296)
|
(89 009)
|
(112 162)
|
(109 831)
|
(109 069)
|
(166 809)
|
|
Pre-Tax Income |
51 579
N/A
|
52 145
+1%
|
52 853
+1%
|
57 042
+8%
|
59 553
+4%
|
53 912
-9%
|
53 939
+0%
|
51 304
-5%
|
48 319
-6%
|
55 716
+15%
|
51 658
-7%
|
53 873
+4%
|
55 013
+2%
|
51 762
-6%
|
57 468
+11%
|
54 287
-6%
|
55 489
+2%
|
57 962
+4%
|
56 994
-2%
|
57 247
+0%
|
53 775
-6%
|
47 794
-11%
|
48 013
+0%
|
47 267
-2%
|
48 041
+2%
|
43 325
-10%
|
35 271
-19%
|
33 156
-6%
|
29 962
-10%
|
38 977
+30%
|
45 867
+18%
|
46 342
+1%
|
48 651
+5%
|
45 975
-6%
|
41 630
-9%
|
40 077
-4%
|
25 870
-35%
|
7 354
-72%
|
3 421
-53%
|
1 325
-61%
|
(35 934)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7 486)
|
(9 801)
|
(11 505)
|
(14 997)
|
(17 109)
|
(10 205)
|
(10 209)
|
(6 994)
|
(3 774)
|
(12 204)
|
(6 661)
|
(8 824)
|
(11 112)
|
(8 079)
|
(13 259)
|
(13 519)
|
(14 162)
|
(15 465)
|
(17 746)
|
(17 045)
|
(16 066)
|
(13 767)
|
(13 770)
|
(14 794)
|
(14 433)
|
(17 743)
|
(14 208)
|
(12 675)
|
(11 999)
|
(12 230)
|
(14 778)
|
(14 942)
|
(14 982)
|
(12 937)
|
(11 819)
|
(11 272)
|
(5 927)
|
(698)
|
1 538
|
1 891
|
12 376
|
|
Income from Continuing Operations |
44 093
|
42 344
|
41 348
|
42 045
|
42 444
|
43 707
|
43 730
|
44 310
|
44 545
|
43 512
|
44 997
|
45 049
|
43 901
|
43 683
|
44 209
|
40 768
|
41 327
|
42 497
|
39 248
|
40 202
|
37 709
|
34 027
|
34 243
|
32 473
|
33 608
|
25 582
|
21 063
|
20 481
|
17 963
|
26 747
|
31 089
|
31 400
|
33 669
|
33 038
|
29 811
|
28 805
|
19 943
|
6 656
|
4 959
|
3 216
|
(23 558)
|
|
Income to Minority Interest |
(42)
|
(16)
|
(13)
|
(22)
|
(30)
|
(17)
|
23
|
22
|
25
|
(13)
|
(42)
|
10
|
64
|
165
|
331
|
402
|
486
|
567
|
665
|
1 061
|
1 544
|
2 103
|
2 400
|
2 528
|
2 552
|
2 560
|
2 643
|
2 538
|
2 429
|
2 226
|
1 990
|
1 887
|
1 887
|
1 966
|
2 009
|
2 147
|
2 186
|
2 064
|
2 159
|
2 164
|
1 861
|
|
Net Income (Common) |
40 972
N/A
|
40 674
-1%
|
39 727
-2%
|
40 461
+2%
|
40 898
+1%
|
42 219
+3%
|
42 649
+1%
|
43 597
+2%
|
44 201
+1%
|
43 499
-2%
|
44 956
+3%
|
45 059
+0%
|
43 966
-2%
|
43 849
0%
|
44 541
+2%
|
41 172
-8%
|
41 814
+2%
|
43 064
+3%
|
39 913
-7%
|
41 261
+3%
|
39 253
-5%
|
36 130
-8%
|
36 643
+1%
|
35 002
-4%
|
36 159
+3%
|
28 142
-22%
|
23 706
-16%
|
23 019
-3%
|
20 393
-11%
|
28 972
+42%
|
33 079
+14%
|
33 286
+1%
|
35 555
+7%
|
35 004
-2%
|
31 819
-9%
|
30 953
-3%
|
22 129
-29%
|
8 719
-61%
|
7 118
-18%
|
5 378
-24%
|
(21 697)
N/A
|
|
EPS (Diluted) |
260.96
N/A
|
259.07
-1%
|
253.03
-2%
|
257.71
+2%
|
260.49
+1%
|
268.91
+3%
|
273.39
+2%
|
372.62
+36%
|
377.78
+1%
|
342.51
-9%
|
384.23
+12%
|
385.11
+0%
|
375.77
-2%
|
374.77
0%
|
380.69
+2%
|
351.89
-8%
|
357.38
+2%
|
368.06
+3%
|
341.13
-7%
|
352.65
+3%
|
335.49
-5%
|
308.8
-8%
|
313.18
+1%
|
299.16
-4%
|
309.05
+3%
|
240.52
-22%
|
202.61
-16%
|
196.74
-3%
|
174.29
-11%
|
247.62
+42%
|
282.72
+14%
|
284.49
+1%
|
303.88
+7%
|
299.38
-1%
|
272.11
-9%
|
264.57
-3%
|
189.14
-29%
|
74.54
-61%
|
60.84
-18%
|
45.94
-24%
|
-185.72
N/A
|