Fukuoka REIT Corp
TSE:8968
Income Statement
Earnings Waterfall
Fukuoka REIT Corp
Revenue
|
18.3B
JPY
|
Cost of Revenue
|
-8.4B
JPY
|
Gross Profit
|
9.9B
JPY
|
Operating Expenses
|
-3.3B
JPY
|
Operating Income
|
6.6B
JPY
|
Other Expenses
|
-759.2m
JPY
|
Net Income
|
5.8B
JPY
|
Income Statement
Fukuoka REIT Corp
Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
8 547
N/A
|
9 366
+10%
|
10 102
+8%
|
10 411
+3%
|
10 662
+2%
|
10 949
+3%
|
11 088
+1%
|
11 262
+2%
|
11 304
+0%
|
11 326
+0%
|
12 708
+12%
|
13 977
+10%
|
14 026
+0%
|
14 295
+2%
|
14 766
+3%
|
15 140
+3%
|
15 355
+1%
|
15 569
+1%
|
16 213
+4%
|
16 767
+3%
|
16 578
-1%
|
17 965
+8%
|
17 853
-1%
|
16 317
-9%
|
17 373
+6%
|
18 421
+6%
|
18 474
+0%
|
18 394
0%
|
17 681
-4%
|
17 422
-1%
|
17 771
+2%
|
17 526
-1%
|
17 489
0%
|
17 868
+2%
|
18 322
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 621)
|
(4 963)
|
(5 331)
|
(5 470)
|
(5 641)
|
(5 890)
|
(6 080)
|
(6 253)
|
(6 251)
|
(6 358)
|
(7 440)
|
(8 391)
|
(8 568)
|
(8 845)
|
(9 063)
|
(9 260)
|
(9 480)
|
(8 250)
|
(7 107)
|
(7 292)
|
(7 175)
|
(7 114)
|
(7 151)
|
(7 209)
|
(7 816)
|
(8 403)
|
(8 336)
|
(8 254)
|
(7 846)
|
(7 827)
|
(8 054)
|
(7 823)
|
(7 859)
|
(8 191)
|
(8 441)
|
|
Gross Profit |
3 926
N/A
|
4 403
+12%
|
4 771
+8%
|
4 942
+4%
|
5 021
+2%
|
5 060
+1%
|
5 008
-1%
|
5 009
+0%
|
5 053
+1%
|
4 967
-2%
|
5 268
+6%
|
5 587
+6%
|
5 458
-2%
|
5 450
0%
|
5 703
+5%
|
5 880
+3%
|
5 875
0%
|
7 320
+25%
|
9 106
+24%
|
9 475
+4%
|
9 403
-1%
|
10 851
+15%
|
10 703
-1%
|
9 108
-15%
|
9 557
+5%
|
10 018
+5%
|
10 138
+1%
|
10 141
+0%
|
9 835
-3%
|
9 595
-2%
|
9 717
+1%
|
9 703
0%
|
9 630
-1%
|
9 677
+0%
|
9 881
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(192)
|
(209)
|
(198)
|
(196)
|
(197)
|
(213)
|
(231)
|
(229)
|
(232)
|
(237)
|
(221)
|
(220)
|
(225)
|
(232)
|
(232)
|
(230)
|
(248)
|
(1 634)
|
(3 078)
|
(3 166)
|
(3 192)
|
(4 873)
|
(3 197)
|
(3 222)
|
(3 353)
|
(3 474)
|
(3 514)
|
(3 549)
|
(3 594)
|
(3 567)
|
(3 450)
|
(3 313)
|
(3 262)
|
(3 271)
|
(3 284)
|
|
Selling, General & Administrative |
(192)
|
(209)
|
(198)
|
(196)
|
(197)
|
(213)
|
(231)
|
(229)
|
(232)
|
(237)
|
(221)
|
(220)
|
(225)
|
(232)
|
(232)
|
(230)
|
(249)
|
(244)
|
(230)
|
(237)
|
(250)
|
(270)
|
(267)
|
(248)
|
(250)
|
(249)
|
(239)
|
(236)
|
(248)
|
(257)
|
(274)
|
(273)
|
(261)
|
(257)
|
(253)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 391)
|
(2 849)
|
(2 929)
|
(2 942)
|
(2 927)
|
(2 930)
|
(2 974)
|
(3 103)
|
(3 225)
|
(3 275)
|
(3 312)
|
(3 347)
|
(3 310)
|
(3 176)
|
(3 039)
|
(3 001)
|
(3 014)
|
(3 031)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1 677)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
3 735
N/A
|
4 194
+12%
|
4 573
+9%
|
4 746
+4%
|
4 824
+2%
|
4 847
+0%
|
4 777
-1%
|
4 780
+0%
|
4 821
+1%
|
4 730
-2%
|
5 047
+7%
|
5 367
+6%
|
5 233
-2%
|
5 218
0%
|
5 471
+5%
|
5 650
+3%
|
5 626
0%
|
5 686
+1%
|
6 028
+6%
|
6 309
+5%
|
6 211
-2%
|
5 978
-4%
|
7 506
+26%
|
5 886
-22%
|
6 204
+5%
|
6 544
+5%
|
6 625
+1%
|
6 592
0%
|
6 240
-5%
|
6 029
-3%
|
6 267
+4%
|
6 391
+2%
|
6 368
0%
|
6 406
+1%
|
6 596
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(433)
|
(596)
|
(716)
|
(765)
|
(840)
|
(916)
|
(964)
|
(1 051)
|
(1 118)
|
(1 124)
|
(1 158)
|
(1 194)
|
(1 224)
|
(1 249)
|
(1 181)
|
(1 120)
|
(1 110)
|
(1 042)
|
(981)
|
(957)
|
(911)
|
(829)
|
(738)
|
(695)
|
(711)
|
(741)
|
(744)
|
(746)
|
(746)
|
(757)
|
(769)
|
(757)
|
(748)
|
(751)
|
(759)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 677)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
112
|
(16)
|
(25)
|
(33)
|
(35)
|
(29)
|
(19)
|
(5)
|
(42)
|
(44)
|
(41)
|
(44)
|
43
|
42
|
(12)
|
(18)
|
(14)
|
(9)
|
(13)
|
(18)
|
(13)
|
(9)
|
(6)
|
(4)
|
(7)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(2)
|
1
|
2
|
2
|
1
|
|
Pre-Tax Income |
3 414
N/A
|
3 582
+5%
|
3 833
+7%
|
3 948
+3%
|
3 950
+0%
|
3 902
-1%
|
3 795
-3%
|
3 725
-2%
|
3 661
-2%
|
3 561
-3%
|
3 847
+8%
|
4 130
+7%
|
4 052
-2%
|
4 011
-1%
|
4 278
+7%
|
4 512
+5%
|
4 503
0%
|
4 634
+3%
|
5 034
+9%
|
5 334
+6%
|
3 610
-32%
|
5 139
+42%
|
6 762
+32%
|
5 187
-23%
|
5 486
+6%
|
5 797
+6%
|
5 876
+1%
|
5 840
-1%
|
5 488
-6%
|
5 265
-4%
|
5 495
+4%
|
5 634
+3%
|
5 622
0%
|
5 656
+1%
|
5 839
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(11)
|
(11)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(14)
|
(14)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
3 412
|
3 572
|
3 822
|
3 946
|
3 947
|
3 899
|
3 792
|
3 723
|
3 659
|
3 559
|
3 845
|
4 128
|
4 038
|
3 997
|
4 276
|
4 510
|
4 500
|
4 632
|
5 032
|
5 331
|
3 608
|
5 137
|
6 755
|
5 180
|
5 484
|
5 795
|
5 874
|
5 838
|
5 486
|
5 262
|
5 492
|
5 632
|
5 619
|
5 654
|
5 837
|
|
Net Income (Common) |
3 412
N/A
|
3 572
+5%
|
3 822
+7%
|
3 946
+3%
|
3 947
+0%
|
3 899
-1%
|
3 792
-3%
|
3 723
-2%
|
3 659
-2%
|
3 559
-3%
|
3 845
+8%
|
4 128
+7%
|
4 038
-2%
|
3 997
-1%
|
4 276
+7%
|
4 510
+5%
|
4 500
0%
|
4 632
+3%
|
5 032
+9%
|
5 331
+6%
|
3 608
-32%
|
5 137
+42%
|
6 755
+31%
|
5 180
-23%
|
5 484
+6%
|
5 795
+6%
|
5 874
+1%
|
5 838
-1%
|
5 486
-6%
|
5 262
-4%
|
5 492
+4%
|
5 632
+3%
|
5 619
0%
|
5 654
+1%
|
5 837
+3%
|
|
EPS (Diluted) |
6 824.6
N/A
|
7 143
+5%
|
7 643.6
+7%
|
7 891.4
+3%
|
7 894.4
+0%
|
7 798
-1%
|
7 584.6
-3%
|
7 445.2
-2%
|
7 318
-2%
|
7 118.4
-3%
|
6 408.16
-10%
|
6 879.16
+7%
|
6 729.66
-2%
|
6 661.5
-1%
|
6 107.85
-8%
|
6 442.14
+5%
|
4 500
-30%
|
6 617.14
+47%
|
7 089.98
+7%
|
7 616.14
+7%
|
4 830.02
-37%
|
7 338.99
+52%
|
9 043.14
+23%
|
6 934.31
-23%
|
7 107.87
+3%
|
7 280.11
+2%
|
7 379.42
+1%
|
7 334.49
-1%
|
6 891.97
-6%
|
6 611.14
-4%
|
6 899.97
+4%
|
7 074.89
+3%
|
7 059.31
0%
|
7 102.79
+1%
|
7 332.78
+3%
|