Heiwa Real Estate REIT Inc
TSE:8966
Income Statement
Earnings Waterfall
Heiwa Real Estate REIT Inc
Revenue
|
16.7B
JPY
|
Cost of Revenue
|
-7.7B
JPY
|
Gross Profit
|
9B
JPY
|
Operating Expenses
|
-450.5m
JPY
|
Operating Income
|
8.5B
JPY
|
Other Expenses
|
-957.2m
JPY
|
Net Income
|
7.6B
JPY
|
Income Statement
Heiwa Real Estate REIT Inc
May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
3 400
N/A
|
3 820
+12%
|
4 808
+26%
|
6 324
+32%
|
6 762
+7%
|
6 543
-3%
|
6 442
-2%
|
6 025
-6%
|
5 720
-5%
|
6 205
+8%
|
7 713
+24%
|
8 448
+10%
|
8 333
-1%
|
8 519
+2%
|
8 906
+5%
|
9 226
+4%
|
9 675
+5%
|
10 112
+5%
|
10 468
+4%
|
11 339
+8%
|
11 555
+2%
|
11 330
-2%
|
11 526
+2%
|
11 709
+2%
|
14 686
+25%
|
15 019
+2%
|
12 598
-16%
|
12 711
+1%
|
12 917
+2%
|
13 660
+6%
|
13 803
+1%
|
13 607
-1%
|
14 199
+4%
|
15 159
+7%
|
15 886
+5%
|
16 707
+5%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 562)
|
(1 779)
|
(1 926)
|
(2 398)
|
(2 877)
|
(3 032)
|
(3 115)
|
(3 411)
|
(3 382)
|
(3 274)
|
(10 737)
|
(11 119)
|
(4 392)
|
(4 603)
|
(4 939)
|
(5 048)
|
(5 201)
|
(5 484)
|
(6 231)
|
(6 434)
|
(6 015)
|
(6 215)
|
(6 266)
|
(6 261)
|
(6 444)
|
(6 391)
|
(6 251)
|
(6 333)
|
(6 347)
|
(6 365)
|
(6 419)
|
(6 557)
|
(6 821)
|
(7 118)
|
(7 441)
|
(7 746)
|
|
Gross Profit |
1 838
N/A
|
2 041
+11%
|
2 882
+41%
|
3 926
+36%
|
3 885
-1%
|
3 511
-10%
|
3 328
-5%
|
2 614
-21%
|
2 338
-11%
|
2 931
+25%
|
(3 024)
N/A
|
(2 671)
+12%
|
3 941
N/A
|
3 916
-1%
|
3 967
+1%
|
4 178
+5%
|
4 474
+7%
|
4 628
+3%
|
4 237
-8%
|
4 905
+16%
|
5 541
+13%
|
5 116
-8%
|
5 260
+3%
|
5 449
+4%
|
8 242
+51%
|
8 628
+5%
|
6 347
-26%
|
6 378
+0%
|
6 569
+3%
|
7 295
+11%
|
7 384
+1%
|
7 050
-5%
|
7 378
+5%
|
8 041
+9%
|
8 446
+5%
|
8 961
+6%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(129)
|
(122)
|
(130)
|
(154)
|
(173)
|
(172)
|
(175)
|
(196)
|
(204)
|
(227)
|
(279)
|
(298)
|
(310)
|
(311)
|
(294)
|
(295)
|
(302)
|
(311)
|
(328)
|
(357)
|
(359)
|
(347)
|
(1 098)
|
(370)
|
(522)
|
(380)
|
(368)
|
(374)
|
(395)
|
(412)
|
(398)
|
(379)
|
(407)
|
(413)
|
(412)
|
(450)
|
|
Selling, General & Administrative |
(129)
|
(122)
|
(130)
|
(154)
|
(173)
|
(172)
|
(175)
|
(196)
|
(205)
|
(227)
|
(279)
|
(298)
|
(310)
|
(311)
|
(294)
|
(295)
|
(302)
|
(311)
|
(327)
|
(357)
|
(359)
|
(347)
|
(364)
|
(370)
|
(379)
|
(380)
|
(368)
|
(374)
|
(395)
|
(412)
|
(398)
|
(379)
|
(407)
|
(413)
|
(412)
|
(450)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(734)
|
(0)
|
(143)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
1 709
N/A
|
1 919
+12%
|
2 752
+43%
|
3 771
+37%
|
3 711
-2%
|
3 339
-10%
|
3 153
-6%
|
2 418
-23%
|
2 134
-12%
|
2 704
+27%
|
(3 304)
N/A
|
(2 969)
+10%
|
3 631
N/A
|
3 605
-1%
|
3 673
+2%
|
3 882
+6%
|
4 172
+7%
|
4 317
+3%
|
3 909
-9%
|
4 548
+16%
|
5 182
+14%
|
4 769
-8%
|
4 162
-13%
|
5 079
+22%
|
7 720
+52%
|
8 248
+7%
|
5 979
-28%
|
6 004
+0%
|
6 174
+3%
|
6 884
+11%
|
6 987
+1%
|
6 671
-5%
|
6 972
+5%
|
7 628
+9%
|
8 033
+5%
|
8 511
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(372)
|
(437)
|
(509)
|
(768)
|
(997)
|
(1 011)
|
(1 048)
|
(1 049)
|
(1 027)
|
(1 148)
|
(1 374)
|
(1 458)
|
(1 455)
|
(1 476)
|
(1 403)
|
(1 319)
|
(1 372)
|
(1 348)
|
(1 263)
|
(1 289)
|
(1 247)
|
(1 124)
|
(1 043)
|
(1 001)
|
(980)
|
(930)
|
(903)
|
(919)
|
(891)
|
(831)
|
(798)
|
(783)
|
(792)
|
(830)
|
(866)
|
(917)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 027
|
9 924
|
(103)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(734)
|
0
|
(143)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(44)
|
(22)
|
1
|
(13)
|
(28)
|
(22)
|
(18)
|
(19)
|
(23)
|
(18)
|
(3)
|
0
|
(7)
|
(6)
|
(9)
|
(17)
|
(19)
|
(22)
|
(32)
|
(36)
|
(29)
|
(29)
|
(25)
|
(22)
|
(18)
|
(15)
|
(9)
|
1
|
13
|
13
|
5
|
1
|
(13)
|
(37)
|
(41)
|
(39)
|
|
Pre-Tax Income |
1 294
N/A
|
1 460
+13%
|
2 244
+54%
|
2 991
+33%
|
2 687
-10%
|
2 306
-14%
|
2 086
-10%
|
1 350
-35%
|
1 084
-20%
|
11 565
+967%
|
5 243
-55%
|
(4 530)
N/A
|
2 170
N/A
|
2 123
-2%
|
2 261
+6%
|
2 547
+13%
|
2 781
+9%
|
2 948
+6%
|
2 615
-11%
|
3 223
+23%
|
3 906
+21%
|
2 882
-26%
|
3 094
+7%
|
3 913
+26%
|
6 721
+72%
|
7 304
+9%
|
5 067
-31%
|
5 086
+0%
|
5 296
+4%
|
6 065
+15%
|
6 193
+2%
|
5 889
-5%
|
6 166
+5%
|
6 760
+10%
|
7 126
+5%
|
7 555
+6%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1 292
|
1 458
|
2 242
|
2 989
|
2 685
|
2 304
|
2 084
|
1 348
|
1 082
|
11 563
|
5 242
|
(4 531)
|
2 169
|
2 122
|
2 260
|
2 546
|
2 780
|
2 946
|
2 614
|
3 222
|
3 905
|
2 880
|
3 093
|
3 912
|
6 720
|
7 303
|
5 066
|
5 085
|
5 295
|
6 064
|
6 192
|
5 888
|
6 165
|
6 759
|
7 124
|
7 554
|
|
Net Income (Common) |
1 292
N/A
|
1 458
+13%
|
2 242
+54%
|
2 989
+33%
|
2 685
-10%
|
2 304
-14%
|
2 084
-10%
|
1 348
-35%
|
1 082
-20%
|
11 563
+968%
|
5 242
-55%
|
(4 531)
N/A
|
2 169
N/A
|
2 122
-2%
|
2 260
+6%
|
2 546
+13%
|
2 780
+9%
|
2 946
+6%
|
2 614
-11%
|
3 222
+23%
|
3 905
+21%
|
2 880
-26%
|
3 093
+7%
|
3 912
+26%
|
6 720
+72%
|
7 303
+9%
|
5 066
-31%
|
5 085
+0%
|
5 295
+4%
|
6 064
+15%
|
6 192
+2%
|
5 888
-5%
|
6 165
+5%
|
6 759
+10%
|
7 124
+5%
|
7 554
+6%
|
|
EPS (Diluted) |
6 460.49
N/A
|
7 287.5
+13%
|
11 207.99
+54%
|
7 471.49
-33%
|
6 712.5
-10%
|
5 760.49
-14%
|
5 210.75
-10%
|
2 696.2
-48%
|
2 164.8
-20%
|
19 272.16
+790%
|
7 487.85
-61%
|
-6 473.14
N/A
|
3 098.14
N/A
|
3 031.57
-2%
|
2 824.49
-7%
|
3 182.12
+13%
|
3 088.77
-3%
|
2 946
-5%
|
2 613.5
-11%
|
3 387.79
+30%
|
3 904.5
+15%
|
2 845.58
-27%
|
3 092.6
+9%
|
3 854.83
+25%
|
6 621.87
+72%
|
7 195.7
+9%
|
4 991.5
-31%
|
5 010.38
+0%
|
5 217.34
+4%
|
6 000.28
+15%
|
6 192.32
+3%
|
5 729.76
-7%
|
5 839.72
+2%
|
6 232.37
+7%
|
6 396.89
+3%
|
6 674.44
+4%
|